Format of a Statement of Cash Flows
The accounting staff of Welch Company has assembled the following information for the year ended December 31, 2015:
Cash sales | $ 230,000 |
Credit sales | 3,450,000 |
Collections on accounts receivable | 2,810,000 |
Cash transferred from the money market fund to the general bank account | 200,000 |
Interest and dividends received | 40,000 |
Purchases (all on account) | 1,822,000 |
Payments on accounts payable to merchandise suppliers | 1,220,000 |
Cash payments for operating expenses | 930,000 |
Interest paid | 130,000 |
Income taxes paid | 65,000 |
Loans made to borrowers | 690,000 |
Collections on loans (excluding receipts of interest) | 300,000 |
Cash paid to acquire plant assets | 1,700,000 |
Book value of plant assets sold | 520,000 |
Loss on sales of plant assets | 30,000 |
Proceeds from issuing bonds payable | 2,000,000 |
Dividends paid | 250,000 |
Cash and cash equivalents, Jan. 1 | 278,000 |
Instructions
Prepare a statement of cash flows in the format illustrated in Exhibit 13–1. Place brackets around amounts representing cash outflows. Use the direct method of reporting cash flows from operating activities.
Some of the items above will be listed in your statement without change. However, you will have to combine certain given information to compute the amounts of (1) collections from customers, (2) cash paid to suppliers and employees, and (3) proceeds from sales of plant assets. (Hint: Not every item listed above is used in preparing a statement of cash flows.)
EXHIBIT 13–1
Allison Corporation Statement of Cash Flows
ALLISON CORPORATION | ||
STATEMENT OF CASH FLOWS | ||
FOR THE YEAR ENDED DECEMBER 31, 2015 | ||
Cash flows from operating activities: |
|
|
Cash received from customers | $ 870,000 |
|
Interest and dividends received | 10,000 |
|
Cash provided by operating activities |
| $ 880,000 |
Cash paid to suppliers and employees | $ (764,000) |
|
Interest paid | (28,000) |
|
Income taxes paid | (38,000) |
|
Cash disbursed for operating activities |
| (830,000) |
Net cash flows from operating activities |
| $ 50,000 |
Cash flows from investing activities: |
|
|
Purchases of marketable securities | $ (65,000) |
|
Proceeds from sales of marketable securities | 40,000 |
|
Loans made to borrowers | (17,000) |
|
Collections on loans | 12,000 |
|
Purchases of plant assets | (160,000) |
|
Proceeds from sales of plant assets | 75,000 |
|
Net cash flows from investing activities |
| (115,000) |
Cash flows from financing activities: |
|
|
Proceeds from short-term borrowing | $ 45,000 |
|
Payments to settle short-term debts | (55,000) |
|
Proceeds from issuing bonds payable | 100,000 |
|
Proceeds from issuing capital stock | 50,000 |
|
Dividends paid | (40,000) |
|
Net cash flows from financing activities |
| 100,000 |
Net increase (decrease) in cash |
| $ 35,000 |
Cash and cash equivalents, Jan. 1, 2015 |
| 20,000 |
Cash and cash equivalents, Dec. 31, 2015 |
| $ 55,000 |
We need at least 10 more requests to produce the solution.
0 / 10 have requested this problem solution
The more requests, the faster the answer.