Statement of
To Prepare: The Statement of cash flow for Industries M, using the T-Accounts.
Explanation of Solution
T-account: T-account is the form of the ledger account, where the
The components of the T-account are as follows:
a) The title of the account
b) The left or debit side
c) The right or credit side
The T-accounts for Industries M, for various accounts are shown below:
Cash Account:
Cash (Statement of Cash Flows) (Amount ($) in millions) | |||
Cash balance | 205 | ||
Operating activities: | |||
From customers | (1) 2,495 | (4) 675 | To suppliers |
(9) 425 | For expenses | ||
Investing activities: | |||
Sale of land | (3) 165 | (11) 90 0 | Purchase of equipment |
Sale of equipment | (7) 15 | ||
Financing activities: | |||
(2) 20 | Payment on lease | ||
(13) 450 | Payment of dividend |
Table (1)
Accounts Receivable Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in accounts receivable | 150 | ||||
Balance | (1) 150 |
Table (2)
Inventory:
Inventory Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in inventory | 375 | ||||
Balance | (4) 375 |
Table (3)
Land:
Land Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in land | 75 | ||||
Lease liability | X (2) 150 | December 31, 2016 | Balance | 75 |
Table (4)
Accumulated Depreciation - Building Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Accumulated depreciation | 30 | ||||
December 31, 2018 | Balance | (5) 30 |
Table (5)
Equipment:
Equipment Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in equipment | 600 | ||||
December 31, 2018 | Balance | (11) 900 | December 31, 2018 | Sale of equipment | (7) 300 |
Table (6)
Accumulated Depreciation - Equipment:
Accumulated Depreciation - Equipment Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Accumulated depreciation | 45 | ||||
December 31, 2018 | Increase in equipment | (7) 270 | December 31, 2018 | Balance | (6) 315 |
Table (7)
Patent:
Patent Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Decrease in patent | 300 | ||||
December 31, 2018 | Balance | (8) 300 |
Table (8)
Accounts Payable:
Accounts Payable Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in accounts payable | 300 | ||||
Balance | (4) 300 |
Table (9)
Accrued Expense Payable:
Accrued Expense Payable Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in accrued expense payable | 75 | ||||
Balance | (9) 75 |
Table (10)
Lease Liability – Land:
Lease Liability – Land Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in lease liability | 130 | ||||
(2) 20 | Balance | X (2) 150 |
Table (11)
Common Stock:
Common Stock Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in common stock | 150 | ||||
Balance | (12) 150 |
Table (12)
Paid-in Capital:
Paid-in Capital Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Increase in paid-in capital | 75 | ||||
Balance | (12) 75 |
Table (13)
Retained Earnings Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | December 31, 2018 | Balance of retained earnings | 300 | |||
Payment of cash dividend | (13) 450 | Balance | (10) 975 | |||
Retained earning | (12) 225 |
Table (14)
Note (X):
Purchase $150 worth of land by lease is considered as non cash investing and financing activities.
Prepare T-account for income statement account of Industries Mfor the year ended December 31, 2018:
Sales:
Sales Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Sales revenue | 2,645 | ||||
Balance | (1) 2,645 |
Table (15)
Gain on Sale of Land:
Gain on Sale of Land Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Gain on sale of land | 90 | ||||
Balance | (3) 90 |
Table (16)
Cost of Goods Sold:
Cost of Goods Sold Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Cost of Goods Sold | 600 | ||||
Balance | (4) 600 |
Table (17)
Depreciation Expense - Building:
Depreciation Expense - Building Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Depreciation Expense - Building | 30 | ||||
Balance | (5) 30 |
Table (18)
Depreciation Expense - Equipment:
Depreciation Expense - Equipment Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Depreciation Expense – Equipment | 315 | ||||
Balance | (6) 315 |
Table (19)
Loss on Sale of Equipment:
Loss on Sale of Equipment Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Loss on sale of building | 15 | ||||
Balance | (7) 15 |
Table (20)
Amortization of Patent:
Amortization of Patent Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Amortization of patent | 300 | ||||
Balance | (8) 300 |
Table (21)
Operating Expenses:
Operating Expenses Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Operating expense | 500 | ||||
Balance | (9) 500 |
Table (22)
Net income (income summary):
Net Income (income summary)Account | ||||||
Date | Details | Debit ($) |
Date | Details | Credit ($) |
|
December 31, 2018 | Net income | 975 | ||||
Balance | (10) 975 |
Table (23)
The spreadsheet of M Company shows the analysis of cash flows in the reporting year 2018:
Industries M | ||
Statement of Cash Flows (Direct Method) | ||
Year Ended December 31, 2018 | ||
Details | Amount ($) | Amount ($) |
Cash flows from operating activities: | ||
From customers | 2,495 | |
To suppliers of goods | (675) | |
For operating expenses | (425) | |
Net cash flows from operating activities | 1,395 | |
Cash flows from investing activities: | ||
Purchase of equipment | (900) | |
Sale of land | 165 | |
Sale of equipment | 15 | |
Net cash flows from investing activities | (720) | |
Cash flows from financing activities: | ||
Payment on lease liability | (20) | |
Payment of cash dividends | (450) | |
Net cash flows from financing activities | (470) | |
Net increase in cash | 205 | |
Cash balance, January 1, | 375 | |
Cash balance, December 31, | 580 |
Table (24)
Note (X):
Schedule of Non Cash Investing and Financing Activities: | ||
Land acquire by lease | $150 |
Table (25)
Hence, the opening cash balance is $375 million and closing cash balance is $580 million.
Want to see more full solutions like this?
Chapter 21 Solutions
GEN COMBO LOOSELEAF INTERMEDIATE ACCOUNTING; CONNECT ACCESS CARD
- (Appendix 21.1) Operating Cash Flows Refer to the information for Lamberson Company in P21-6. Required: 1. Using the direct method, prepare the operating activities section of the 2019 statement of cash flows for Lamberson. 2. (Optional). If you completed P21-6 earlier, prepare the remaining portion of the statement of cash flows. (A separate schedule reconciling net income to cash provided by operating activities is not necessary.)arrow_forwardRefer to the information for Cornett Company above. What amount should Cornett report on its statement of cash flows as net cash flows provided by investing activities? a. $(5,200) b. $55,200 c. $144,800 d. None of thesearrow_forwardClassifying Items in the Statement of Cash Flows The following items are commonly reported in a statement of cash flows (indirect method presentation). For each item 1 through 20, determine (a) in which section the item is presented (operating, investing, or financing) and (b) whether the associated dollar amount is added or subtracted in the statement. (a) (b) 1. Payments of short-term debt. AnswerOperatingInvestingFinancing AnswerAddSubtract 2. Repurchases of common stock. AnswerOperatingInvestingFinancing AnswerAddSubtract 3. Purchases of property and equipment. AnswerOperatingInvestingFinancing AnswerAddSubtract 4. Sale of investments classified as long-term. AnswerOperatingInvestingFinancing AnswerAddSubtract 5. Proceeds from the issuance of common stock. AnswerOperatingInvestingFinancing AnswerAddSubtract 6. Increase in prepaid expenses and other current assets. AnswerOperatingInvestingFinancing AnswerAddSubtract 7. Acquisition for cash of a competitor.…arrow_forward
- Question: 5. Liquidity Balance sheet figures cash (need interpretation) • Cash balance• Overdraft and borrowings • Current liabilitiesarrow_forwardProblem 21-16 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8] The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANYComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash $ 117.0 $ 34.0 Accounts receivable 62.0 64.0 Less: Allowance for uncollectible accounts (3.0 ) (2.0 ) Dividends receivable 17.0 16.0 Inventory 69.0 64.0 Long-term investment 29.0 24.0 Land 84.0 40.0 Buildings and equipment 169.0 264.0 Less: Accumulated depreciation (7.0 ) (120.0 ) $ 537.0 $ 384.0 Liabilities Accounts payable $ 27.0 $ 34.0 Salaries payable 16.0 19.0 Interest payable 18.0 16.0 Income tax payable…arrow_forwardCash Flow Statment Problem no 03arrow_forward
- 25 Which method is acceptable for preparing the statement of cash flows? Horizontal Indirect. Multi-step Classified NEXT > BOOKMARKarrow_forwardQUESTION 30 Statement of Cash flows requires that cash receipts and payments should be analysed into three main categories. Under which category would you expect to find the cash proceeds from a share issue? a. Financing activities •b. Operating activities c. Investing activities d.Cash and cash equivalentsarrow_forwardProblem 21-4 (Algo) Statement of cash flows; direct method [LO21-3, 21-8] The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANYComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash $ 49 $ 24 Accounts receivable 46 53 Less: Allowance for uncollectible accounts (3 ) (2 ) Dividends receivable 3 2 Inventory 65 60 Long-term investment 21 18 Land 85 60 Buildings and equipment 273 290 Less: Accumulated depreciation (70 ) (90 ) $ 469 $ 415 Liabilities Accounts payable $ 35 $ 43 Salaries payable 3 7 Interest payable 7 2 Income tax payable 8 9 Notes payable 25 0 Bonds payable…arrow_forward
- 16 Statement of financial position information is useful for all of the following except to Group of answer choices compute rates of return evaluate capital structure assess future cash flows analyze cash inflows and outflows for the periodarrow_forwardExercise 21-31 (Static) Statement of cash flows; indirect method [LO21-4, 21-5, 21-6, 21-8, Appendix 21A] Comparative balance sheets for 2024 and 2023, a statement of income for 2024, and additional information from the accounting records of Red, Incorporated, are provided below: RED, INCORPORATED Comparative Balance Sheets December 31, 2024 and 2023 ($ in millions) 2024 2023 Assets Cash $ 24 $ 110 Accounts receivable 178 132 Prepaid insurance 7 3 Inventory 285 175 Buildings and equipment 400 350 Less: Accumulated depreciation (119) (240) $ 775 $ 530 Liabilities Accounts payable $ 87 $ 100 Accrued liabilities 6 11 Notes payable 50 0 Bonds payable 160 0 Shareholders’ Equity Common stock 400 400 Retained earnings 72 19 $ 775 $ 530 RED, INCORPORATED Statement of Income For Year Ended December 31, 2024 ($ in millions) Revenues Sales revenue $ 2,000 Expenses Cost of goods sold $ 1,400…arrow_forward#203 How should significant noncash transactions be reported in the statement of cash flows according to FASB Statement No. 95? Question 203 options: a These noncash transactions are not to be incorporated in the statement of cash flows. They may be summarized in a separate schedule at the bottom of the statement or appear in a separate supplementary schedule to the financials. b They should be handled in a manner consistent with the transactions that affect cash flows. c They should be incorporated in the statement of cash flows in a section labeled, "Significant Noncash Transactions." d Such transactions should be incorporated in the section (operating, financing, or investing) that is most representative of the major component of the transaction.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning