Example of the Statement of Cash Flows Under the Direct Method: Page 590-592 Example of the Statement of Cash Flows Under the Direct Method: Page 590-592 a Kate's Cards Kate's Cards Statement of Cash Flows Statement of Cash Flows For the Year Ended August 31, 2019 For the Year Ended August 31, 2019 Cash flows from operating activities Cash flows from operating activities Cash collected from customers Cash paid for inventory Cash paid for operating expenses Cash paid for interest Cash paid for taxes Cash provided by operating activities 4 S-0 Cash provided by operating activities S-0 Cash flow from investing activities Cash flow from investing activities 4 Cash used by investing activities --0 Cash used by investing activities --0 6 Cash flow from financing activities Cash flow from financing activities 6. Cash provided by financing activities 3 4 -0 Cash provided by financing activities Increase in cash Cash balance, beginning of the year Increase in cash Cash balance, beginning of the year Cash balance, end of the year S-0 S-0 0.00 0.00 6 Cash balance, end of the year 7.

Financial Accounting: The Impact on Decision Makers
10th Edition
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Gary A. Porter, Curtis L. Norton
Chapter12: The Statement Of Cash Flows
Section: Chapter Questions
Problem 12.12AMCP
icon
Related questions
icon
Concept explainers
Topic Video
Question

I need help filling out the excel template with this given information. 

Kate has just completed her first year of Kate's Cards. She has been preparing monthly income statements and balance sheets, so she knows that her company has been profitable and that there is cash in the bank. She has not, however, prepared a statement of cash flows. Kate's provides you with the year-end income statement and balance sheet and asks that you construct an statement of cash flows for Kate's Cards.

Additional information:

1. There were no disposals of equipment during the year

2. Dividends in the amount of $1,300 were paid in cash during the year.

3. Prepaid expenses relate to operating expenses.

Required

a. Construct an statement of cash flows for Kate's Cards for the year-ended August 31, 2019, using the indirect method. Hint: Since this was Kate's first year of operations, the beginning balance sheet account balances were zero.

b. Construct an statement of cash flows for Kate's Cards for the year ended August 31, 2019, using the direct method.

  KATE'S CARDS

Income Statement

Year Ended August 31,2019

Sales Revenue.........................................................................$185,000

Cost of Goods Sold...........................................................................................106,000

Gross profit...............................................................................79,000

Operating Expenses

Wages.......................................................................................18,000

Consulting.................................................................................11,850

Insurance...................................................................................1,200

Utilities.......................................................................................2,400

Rent............................................................................................14,400

Depreciation..............................................................................3, 250

Total Operating Expense.....................................................................................51,100

Income from Operations.........................................................27,900

Interest Expense.......................................................................900

Income before income tax..............................................................................................27,000

Income tax expense................................................................5,400

Net Income..............................................................................$21,600

KATE'S CARDS

  Balance Sheet

  As of August 31, 2019

Assets

Current assets

Cash.......................................................................................$17,400

Accounts receivable.............................................................11,000

Inventory...............................................................................16,000

Prepaid insurance................................................................1,000

Total Current Assets............................................................45,400

Equipment............................................................................17,500

Accumulated Depreciation................................................(3,250)

Total Assets.........................................................................$59,650

Liabilities

Current Liabilities

Accounts Payable ...............................................................$6,200

Unearned revenue................................................................1,250

Other Current liabilities........................................................1,900

Total Current Liabilities.........................................................9,350

Note Payable.........................................................................15,000

Total Liabilities......................................................................24,350

Stockholders' equity

Common Stock......................................................................500

Additional paid-in-capital.....................................................9,500

Preferred Stock......................................................................5,000

Retained Earnings.................................................................20,300

Total Stockholders' equity...................................................35,300

Total liabilities and stockholders' equity...........................$59,650

A
B
D
E
G
H
K
6
Example of the Statement of Cash Flows Under the Direct Method: Page 590-592
Example of the Statement of Cash Flows Under the Direct Method: Page 590 -592
7
a
b
8
Kate's Cards
Kate's Cards
Statement of Cash Flows
For the Year Ended August 31, 2019
9
Statement of Cash Flows
10
For the Year Ended August 31, 2019
11
12
Cash flows from operating activities
13
Cash flows from operating activities
Cash collected from customers
Cash paid for inventory
Cash paid for operating expenses
Cash paid for interest
14
15
16
17
18
Cash paid for taxes
Cash provided by operating activities
19
20
$-0
21
Cash provided by operating activities
$-0
22
23
Cash flow from investing activities
Cash flow from investing activities
24
25
Cash used by investing activities
--0
Cash used by investing activities
--0
26
27
Cash flow from financing activities
Cash flow from financing activities
28
29
30
31
Cash provided by financing activities
-0
Cash provided by financing activities
-0
32
33
Increase in cash
Cash balance, beginning of the year
Cash balance, end of the year
Increase in cash
Cash balance, beginning of the year
Cash balance, end of the year
34
S-0
S-0
35
0.00
0.00
36
S-0
37
Transcribed Image Text:A B D E G H K 6 Example of the Statement of Cash Flows Under the Direct Method: Page 590-592 Example of the Statement of Cash Flows Under the Direct Method: Page 590 -592 7 a b 8 Kate's Cards Kate's Cards Statement of Cash Flows For the Year Ended August 31, 2019 9 Statement of Cash Flows 10 For the Year Ended August 31, 2019 11 12 Cash flows from operating activities 13 Cash flows from operating activities Cash collected from customers Cash paid for inventory Cash paid for operating expenses Cash paid for interest 14 15 16 17 18 Cash paid for taxes Cash provided by operating activities 19 20 $-0 21 Cash provided by operating activities $-0 22 23 Cash flow from investing activities Cash flow from investing activities 24 25 Cash used by investing activities --0 Cash used by investing activities --0 26 27 Cash flow from financing activities Cash flow from financing activities 28 29 30 31 Cash provided by financing activities -0 Cash provided by financing activities -0 32 33 Increase in cash Cash balance, beginning of the year Cash balance, end of the year Increase in cash Cash balance, beginning of the year Cash balance, end of the year 34 S-0 S-0 35 0.00 0.00 36 S-0 37
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Financial & Managerial Accounting
Financial & Managerial Accounting
Accounting
ISBN:
9781285866307
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Corporate Financial Accounting
Corporate Financial Accounting
Accounting
ISBN:
9781305653535
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning