The following information is available for Whispering Winds
Corp. for 2022.
Cash used to purchase treasury stock$ 122,655
Cash dividends paid55,590
Cash paid for interest57,120
Net income1,183,965
Sales revenue2,045,100
Cash paid for taxes252,450
Cash received from customers1,443,555
Cash received from sale of building (at book value)503,880
Cash paid for operating expenses196,350
Beginning cash balance28,050
Cash paid for goods and services711,705
Cash received from issuing common stock905,250
Cash paid to redeem bonds at maturity510,000
Cash paid to purchase equipment288,660
Prepare a statement of cash flows using the direct method. (Show
amounts in the investing and financing sections that decrease cash
flow with either a - sign e.g. -15,000 or in parenthesis e.g.
(15,000).)
Whispering Winds Corp.
Statement of Cash Flows—Direct Method
Choose the accounting period
December 31, 2022For the Year Ended December 31, 2022For the Quarter Ended December 31, 2022
Select an opening name for section one
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash used by Financing ActivitiesNet Cash used by Investing ActivitiesNet Cash used by Operating ActivitiesNet Decrease in CashNet Increase in Cash
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
$Enter a dollar amount
Select between addition and deduction
LessAdd
: Select an opening subsection name
Cash Paid to Redeem Bonds at MaturityCash PaymentsCash Receipts from CustomersFor Goods and ServicesFor Income TaxesFor InterestFor Operating ExpensesIssuance of Common StockPayment of Cash DividendPurchase of EquipmentPurchase Treasury StockSale of Building
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
$Enter a dollar amount
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Enter a total amount for this subsection
Select a closing name for section one
Cash at Beginning of Period Cash at End of Period Cash Flows from Financing Activities Cash Flows from Investing Activities Cash Flows from Operating Activities Net Cash Provided by Financing Activities Net Cash Provided by Investing Activities Net Cash Provided by Operating Activities Net Cash used by Financing Activities Net Cash used by Investing Activities Net Cash used by Operating Activities Net Decrease in Cash Net Increase in Cash
Enter a total amount for section one
Select an opening name for section two
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash used by Financing ActivitiesNet Cash used by Investing ActivitiesNet Cash used by Operating ActivitiesNet Decrease in CashNet Increase in Cash
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select a closing name for section two
Cash at Beginning of Period Cash at End of Period Cash Flows from Financing Activities Cash Flows from Investing Activities Cash Flows from Operating Activities Net Cash Provided by Financing Activities Net Cash Provided by Investing Activities Net Cash Provided by Operating Activities Net Cash used by Financing Activities Net Cash used by Investing Activities Net Cash used by Operating Activities Net Decrease in Cash Net Increase in Cash
Enter a total amount for section two
Select an opening name for section three
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash used by Financing ActivitiesNet Cash used by Investing ActivitiesNet Cash used by Operating ActivitiesNet Decrease in CashNet Increase in Cash
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select an item
Cash Paid to Redeem Bonds at Maturity Cash Payments Cash Receipts from Customers For Goods and Services For Income Taxes For Interest For Operating Expenses Issuance of Common Stock Payment of Cash Dividend Purchase of Equipment Purchase Treasury Stock Sale of Building
Enter a dollar amount
Select a closing name for section three
Cash at Beginning of Period Cash at End of Period Cash Flows from Financing Activities Cash Flows from Investing Activities Cash Flows from Operating Activities Net Cash Provided by Financing Activities Net Cash Provided by Investing Activities Net Cash Provided by Operating Activities Net Cash used by Financing Activities Net Cash used by Investing Activities Net Cash used by Operating Activities Net Decrease in Cash Net Increase in Cash
Enter a total amount for section three
Select an item
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash used by Financing ActivitiesNet Cash used by Investing ActivitiesNet Cash used by Operating ActivitiesNet Decrease in CashNet Increase in Cash
Enter a total amount for three sections
Select an item
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash used by Financing ActivitiesNet Cash used by Investing ActivitiesNet Cash used by Operating ActivitiesNet Decrease in CashNet Increase in Cash
Enter a dollar amount
Select a closing name for this statement
Cash at Beginning of PeriodCash at End of PeriodCash Flows from Financing ActivitiesCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash used by Financing ActivitiesNet Cash used by Investing ActivitiesNet Cash used by Operating ActivitiesNet Decrease in CashNet Increase in Cash
$Enter a total of the two previous amounts
Solution: | |||
Statement of Cash Flows - Direct Method | |||
© www.excel-skills.com | Amount | ||
Cash flows from operating activities | |||
Cash Receipts: | |||
Cash receipts from customers | $ 1,443,555 | ||
Cash Payments: | |||
Cash paid for Goods and Services | $ (711,705) | ||
Cash paid for interest | $ (57,120) | ||
Cash Paid for Taxes | $ (252,450) | ||
Cash Paid for operating expenses | $ (196,350) | ||
Cash Generated from Operation | |||
Net cash from operating activities | $ - | ||
Cash flows from investing activities | |||
Cash Paid for Purchase of Equipment | $ (288,660) | ||
Cash Received from sale of Building | $ 503,880 | ||
Net cash used in investing activities | $ 215,220 | ||
Cash flows from financing activities | |||
Cash paid to redeem bonds at maturity | $ (510,000) | ||
Purchase of Treasury Stock | $ (122,655) | ||
Cash received from issuing common stock | $ 905,250 | ||
Dividend Paid | $ (55,590) | ||
Net cash used in financing activities | $ 217,005 | ||
Net decrease in cash and cash equivalents | $ 432,225 | ||
Cash and cash equivalents at beginning of period | $ 28,050 | ||
Cash and cash equivalents at end of period | $ 460,275 | ||
The following information is available for Whispering Winds Corp. for 2022. Cash used to purchase treasury...
The following three accounts appear in the general ledger of Herrick Corp. during 2020. Equipment Date Debit Credit Balance Jan. 1 Balance 158,600 July 31 Purchase of equipment 69,800 228,400 Sept. 2 Cost of equipment constructed 54,400 282,800 Nov. 10 Cost of equipment sold 49,500 233,300 Accumulated Depreciation—Equipment Date Debit Credit Balance Jan. 1 Balance 69,800 Nov. 10 Accumulated depreciation on equipment sold 31,700 38,100 Dec. 31 Depreciation for year 23,400 61,500 Retained Earnings Date Debit Credit Balance Jan. 1...
Rojas Corporation’s comparative balance sheets are presented below. ROJAS CORPORATION Comparative Balance Sheets December 31 2020 2019 Cash $14,500 $10,700 Accounts receivable 20,800 23,800 Land 19,600 26,300 Buildings 70,100 70,100 Accumulated depreciation—buildings (15,000 ) (10,700 ) Total $110,000 $120,200 Accounts payable $11,800 $28,300 Common stock 75,000 73,400 Retained earnings 23,200 18,500 Total $110,000 $120,200 Additional information: 1. Net income was $22,800. Dividends declared and paid were $18,100. 2. No noncash investing and financing activities occurred during 2020. 3. The land...
Velo Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $72,800 $33,200 Accounts receivable 86,500 70,700 Inventory 170,200 187,000 Land 72,700 100,700 Equipment 260,700 200,600 Accumulated depreciation—equipment (65,700 ) (33,500 ) Total $597,200 $558,700 Liabilities and Stockholders’ Equity Accounts payable $35,400 $46,500 Bonds payable 149,800 203,300 Common stock ($1 par) 218,000 173,000 Retained earnings 194,000 135,900 Total $597,200 $558,700 Additional information: 1. Net income for 2020 was $103,600. 2. Cash dividends of $45,500 were declared and paid. 3. Bonds...
The following three accounts appear in the general ledger of Herrick Corp. during 2020. Equipment Date Debit Credit Balance Jan. 1 Balance 159,600 July 31 Purchase of equipment 71,200 230,800 Sept. 2 Cost of equipment constructed 52,500 283,300 Nov. 10 Cost of equipment sold 48,300 235,000 Accumulated Depreciation—Equipment Date Debit Credit Balance Jan. 1 Balance 70,500 Nov. 10 Accumulated depreciation on equipment sold 30,200 40,300 Dec. 31 Depreciation for year 23,800 64,100 Retained Earnings Date Debit Credit Balance Jan. 1...
Here are comparative balance sheets for Velo Company. Velo Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $72,800 $33,200 Accounts receivable 86,500 70,700 Inventory 170,200 187,000 Land 72,700 100,700 Equipment 260,700 200,600 Accumulated depreciation—equipment (65,700 ) (33,500 ) Total $597,200 $558,700 Liabilities and Stockholders’ Equity Accounts payable $35,400 $46,500 Bonds payable 149,800 203,300 Common stock ($1 par) 218,000 173,000 Retained earnings 194,000 135,900 Total $597,200 $558,700 Additional information: 1. Net income for 2020 was $103,600. 2. Cash dividends...
The current sections of Ayayai Corp.’s balance sheets at December 31, 2021 and 2022, are presented here. Ayayai Corp.’s net income for 2022 was $457,200. Depreciation expense was $75,600. 2022 2021 Current assets Cash $111,600 $ 160,200 Accounts receivable 153,000 124,200 Inventory 140,400 111,600 Prepaid expenses 30,600 34,200 Total current assets $435,600 $430,200 Current liabilities Accrued expenses payable $ 10,800 $ 28,800 Accounts payable 158,400 129,600 Total current liabilities $169,200 $ 158,400 Prepare the net cash provided by operating activities...
The current sections of Ayayai Corp.’s balance sheets at December 31, 2021 and 2022, are presented here. Ayayai Corp.’s net income for 2022 was $457,200. Depreciation expense was $75,600. 2022 2021 Current assets Cash $111,600 $ 160,200 Accounts receivable 153,000 124,200 Inventory 140,400 111,600 Prepaid expenses 30,600 34,200 Total current assets $435,600 $430,200 Current liabilities Accrued expenses payable $ 10,800 $ 28,800 Accounts payable 158,400 129,600 Total current liabilities $169,200 $ 158,400 Prepare the net cash provided by operating activities...
Velo Company Comparative Balance Sheets December 31 Assets 2020 2019 Cash $72,800 $33,200 Accounts receivable 86,500 70,700 Inventory 170,200 187,000 Land 72,700 100,700 Equipment 260,700 200,600 Accumulated depreciation—equipment (65,700 ) (33,500 ) Total $597,200 $558,700 Liabilities and Stockholders’ Equity Accounts payable $35,400 $46,500 Bonds payable 149,800 203,300 Common stock ($1 par) 218,000 173,000 Retained earnings 194,000 135,900 Total $597,200 $558,700 Additional information: 1. Net income for 2020 was $103,600. 2. Cash dividends of $45,500 were declared and paid. 3. Bonds...
Sunland Corporation had the following activities in 2017. Concord Company’s income statement for the year ended December 31, 2017, contained the following condensed information. Service revenue $843,000 Operating expenses (excluding depreciation) $622,000 Depreciation expense 60,000 Loss on sale of equipment 26,000 708,000 Income before income taxes 135,000 Income tax expense 40,000 Net income $95,000 Concord’s balance sheet contained the following comparative data at December 31. 2017 2016 Accounts receivable $36,000 $55,000 Accounts payable 43,000 33,000 Income taxes payable 4,200 8,200...
Telfer, Inc. reported net income of $2.6 million in 2020. Depreciation for the year was $157,700, accounts receivable decreased $375,000, and accounts payable decreased $267,200.Compute net cash provided by operating activities using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)Telfer, Inc.Statement of Cash Flows-Indirect Approach For the Month Ended December 31, 2020December 31, 2020For the Year Ended December 31, 2020 Cash at Beginning of PeriodCash at End of PeriodCash Flows...