/*! This file is auto-generated */ .wp-block-button__link{color:#fff;background-color:#32373c;border-radius:9999px;box-shadow:none;text-decoration:none;padding:calc(.667em + 2px) calc(1.333em + 2px);font-size:1.125em}.wp-block-file__button{background:#32373c;color:#fff;text-decoration:none} Q7P Chapman Company, a major retaile... [FREE SOLUTION] | 91影视

91影视

Chapman Company, a major retailer of bicycles and accessories, operates several stores and is a publicly traded company. The comparative balance sheet and income statement for Chapman as of May 31, 2017, are as follows. The company is preparing its statement of cash flows.

CHAPMAN COMPANY

COMPARATIVE BALANCE SHEET

AS OF MAY 31

2017 2016

Current assets Cash \( 28,250 \) 20,000

Accounts receivable 75,000 58,000

Inventory 220,000 250,000

Prepaid expenses 9,000 7,000

Total current assets 332,250 335,000

Plant assets

Plant assets 600,000 502,000

Less: Accumulated depreciation鈥攑lant assets 150,000 125,000

Net plant assets 450,000 377,000

Total assets \(782,250 \)712,000

Current liabilities

Accounts payable \(123,000 \)115,000

Salaries and wages payable 47,250 72,000

Interest payable 27,000 25,000

Total current liabilities 197,250 212,000

Long-term debt

Bonds payable 70,000 100,000

Total liabilities 267,250 312,000

Stockholders鈥 equity

Common stock, \(10 par 370,000 280,000

Retained earnings 145,000 120,000

Total stockholders鈥 equity 515,000 400,000

Total liabilities and stockholders鈥 equity \)782,250 \(712,000

CHAPMAN COMPANY

INCOME STATEMENT

FOR THE YEAR ENDED MAY 31, 2017

Sales revenue \)1,255,250

Cost of goods sold 722,000

Gross profit 533,250

Expenses Salaries and wages expense 252,100

Interest expense 75,000

Depreciation expense 25,000

Other expenses 8,150

Total expenses 360,250

Operating income 173,000

Income tax expense 43,000

Net income \( 130,000

The following is additional information concerning Chapman鈥檚 transactions during the year ended May 31, 2017.

1. All sales during the year were made on account.

2. All merchandise was purchased on account, comprising the total accounts payable account.

3. Plant assets costing \)98,000 were purchased by paying \(28,000 in cash and issuing 7,000 shares of stock.

4. The 鈥渙ther expenses鈥 are related to prepaid items.

5. All income taxes incurred during the year were paid during the year.

6. In order to supplement its cash, Chapman issued 2,000 shares of common stock at par value.

7. Cash dividends of \)105,000 were declared and paid at the end of the fiscal year.

Instructions

(a) Compare and contrast the direct method and the indirect method for reporting cash flows from operating activities.

(b) Prepare a statement of cash flows for Chapman Company for the year ended May 31, 2017, using the direct method. Be sure to support the statement with appropriate calculations. (A reconciliation of net income to net cash provided is not required.)

(c) Using the indirect method, calculate only the net cash flow from operating activities for Chapman Company for the year ended May 31, 2017.

Short Answer

Expert verified
  1. Under the direct method, classification is done based on cash receipts and payments. In contrast, in the indirect method, non-cash expenses and losses are added, and non-cash revenues and gains are subtracted from the net income.
  2. Net increase in cash flow using direct method is $8,250
  3. Cash flow from operating activities using indirect method is computed as $151,250

Step by step solution

01

Meaning of Cash Flow Statement

A cash flow statement is a statement that shows the flows of Cash and cash equivalents that are inflows and outflows for a period and is prepared at the end of the accounting period.

02

Step 2:Difference between direct and indirect method

In generating a statement of cash flows in accordance with GAAP, both the direct and indirect methods for reporting cash flows from operating activities are appropriate; nevertheless, the FASB promotes the use of the direct approach. The statement of cash flows' main benefit under the direct method may be that it provides more information while reporting the main categories of Cash received and disbursements. The indirect approach converts accrual-basis net income to cash-basis net income by adding or subtracting non-cash items included in net income, creating a useful connection between the statement of cash flows and the income statement, balance sheet, and other financial statements.

03

Preparation of the statement of cash flows using direct method

Chapman Company

Statement of cash flows

For the year ended December 31, 2017

Amount ($)

Amount ($)

Cash flows from operating activities

Cash received from customers (1,255,250 鈥 17,000)

$1,238,250

Cash Payments:

To Suppliers (722,000 鈥 30,000 鈥8,000)

$684,000

To Employees (252,100 + 24,750)

276,850

For other expenses (8,150 + 2,000)

10,150

For interest (75,000 鈥 2,000)

73,000

For Income taxes

43,000

(1,087,000)

Net cash provided by operating activities

151,250

Cash flows from Investing activities

Purchase of plant assets

(28,000)

Cash flows from financing activities

Payments of long-term notes payable

(30,000)

Cash dividends paid

(105,000)

Issuance of common stock

20,000

Net cash used by financing activities

(115,000)

Net Increase in cash

$8,250

Cash, January 1, 2017

$20,000

Cash, December 31, 2017

$28,250

04

Computation of cash flows from operating activities using indirect method

Chapman Company

Statement of cash flows

For the year ended December 31, 2017

Amount ($)

Amount ($)

Cash flows from operating activities

Net Income

$130,000

Adjustment to reconcile net income to net cash provided by operating activities:

Depreciation expense

$25,000

Decrease in salaries and wages payable

(24,750)

Increase in prepaid expenses

(2,000)

Increase in accounts receivables (net)

(17,000)

Decrease in inventory

30,000

Increase in accounts payable

8,000

Increase in interest payable

2,000

21,250

Net cash provided by operating activities

$151,250

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with 91影视!

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

Accounting, Analysis, and Principles The income statement for the year ended December 31, 2017, for Laskowski Manufacturing Company contains the following condensed information.

LASKOWSKI CO.

INCOME STATEMENT


Revenues

\(6,583,000

Operating expenses (excluding depreciation) \)4,920,000

Depreciation expense 880,000

5,800,000

Income before income tax

783,000

Income tax expense

353,000

Net income

\( 430,000

Included in operating expenses is a \)24,000 loss resulting from the sale of machinery for \(270,000 cash. The company purchased machinery at the cost of \)750,000.

Laskowski reports the following balances on its comparative balance sheets on December 31.


LASKOWSKI CO.

COMPARATIVE BALANCE SHEETS (PARTIAL)

2017

2016

Cash

\(672,000

\)130,000

Accounts receivable

775,000

610,000

Inventory

834,000

867,000

Accounts payable

521,000

501,000

Income tax expense of \(353,000 represents the amount paid in 2017. Dividends declared and paid in 2017 totalled \)200,000.

Accounting

Prepare the statement of cash flows using the indirect method.

Analysis

Laskowski has an aggressive growth plan, which will require significant investments in plant and equipment over the next several years. Preliminary plans call for an investment of over $500,000 in the next year. Compute Laskowski鈥檚 free cash flow (from Chapter 5) and use it to evaluate the investment plans with the use of only internally generated funds.

Principles

How does the statement of cash flows contribute to achieving the objective of financial reporting?

Question: E23-13 (L02,3) (SCF鈥擠irect Method) Brecker Inc., a greeting card company, had the following statements prepared as of December 31, 2017.

BRECKER INC.

COMPARATIVE BALANCE SHEET

AS OF DECEMBER 31, 2017 AND 2016


12/31/17

12/31/16

Cash

\(6,000

\)7,000

Accounts receivable

62,000

51,000

Short-term-debt (available for sale)

35,000

18,000

Inventory

40,000

60,000

Prepaid rent

5,000

4,000

Equipment

154,000

130,000

Accumulated depreciation 鈥 Equipment

(35,000)

(25,000)

Copyrights

46,000

50,000

Total assets

\(313,000

\)295,000

Account payable

\(46,000

\)40,000

Income tax payable

4,000

6,000

Salaries and wages payable

8,000

4,000

Short-term loans payable

8,000

10,000

Long-term loans payable

60,000

69,000

Common stock, \(10 par

100,000

100,000

Contributed capital, Common stock

30,000

30,000

Retained earnings

57,000

36,000

Total liability and stockholders equity

\)313,000

\(295,000


BRECKER INC.

INCOME STATEMENT

FOR THE YEAR ENDING DECEMBER 31, 2017

Sales revenue

\)338,150

Cost of goods sold

(175,000)

Gross profit

163,150

Operating expenses

(120,000)

Operating income

43,150

Interest expenses

\(11,400

Gain on sale of equipment

2,000

9,400

Income before taxes

33,750

Income tax expenses

6,750

Net income

\)27,000

Additional information:

1. Dividends in the amount of \(6,000 were declared and paid during 2017.

2. Depreciation expense and amortization expense are included in operating expenses.

3. No unrealized gains or losses have occurred on the investments during the year.

4. Equipment that had a cost of \)20,000 and was 70% depreciated was sold during 2017.

Instructions

Prepare a statement of cash flows using the direct method. (Do not prepare a reconciliation schedule.)

Comparative balance sheet accounts of Sharpe Company are presented below.

SHARPE COMPANY

COMPARATIVE BALANCE SHEET ACCOUNTS

AS OF DECEMBER 31

Debit Balances 2017 2016

Cash \( 70,000 \) 51,000

Accounts Receivable 155,000 130,000

Inventory 75,000 61,000

Debt investments (available-for-sale) 55,000 85,000

Equipment 70,000 48,000

Buildings 145,000 145,000

Land 40,000 25,000

Totals \(610,000 \)545,000

Credit Balances

Allowance for Doubtful Accounts \( 10,000 \) 8,000

Accumulated Depreciation鈥擡quipment 21,000 14,000

Accumulated Depreciation鈥擝uildings 37,000 28,000

Accounts Payable 66,000 60,000

Income Taxes Payable 12,000 10,000

Long-Term Notes Payable 62,000 70,000

Common Stock 310,000 260,000

Retained Earnings 92,000 95,000

Totals \(610,000 \)545,000

Additional data:

1. Equipment that cost \(10,000 and was 60% depreciated was sold in 2017.

2. Cash dividends were declared and paid during the year.

3. Common stock was issued in exchange for land.

4. Debt investments that cost \)35,000 were sold during the year.

5. There were no write-offs of uncollectible accounts during the year.

Sharpe鈥檚 2017 income statement is as follows.

Sales revenue \(950,000

Less: Cost of goods sold 600,000

Gross profit 350,000

Less: Operating expenses (includes depreciation expense and bad debt expense) 250,000

Income from operations 100,000

Other revenues and expenses Gain on sale of investments \)15,000

Loss on sale of equipment (3,000) 12,000

Income before taxes 112,000

Income taxes 45,000

Net income $ 67,000

Instructions

(a) Compute net cash provided by operating activities under the direct method.

(b) Prepare a statement of cash flows using the indirect method.

What are the major sources of cash (inflows) in a statement of cash flows? What are the major uses (outflows) of cash?

Stansfield Corporation had the following activities in 2017.

1. Payment of accounts payable \(770,000.

4. Collection of note receivable \)100,000.

2. Issuance of common stock \(250,000.

5. Issuance of bonds payable \)510,000.

3. Payment of dividends \(350,000.

6. Purchase of treasury stock \)46,000.

Compute the amount Stansfield should report as net cash provided (used) by financing activities in its 2017 statement of cash flows.

See all solutions

Recommended explanations on Business Studies Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.