financial statement information and additional data for Stanislaus Co. is presented below. Prepare a statement of cash flows for the year ending December 31, 2014December 31 2013 2014Cash $42,000 $75,000Accounts receivable (net) 84,000 144,200Inventory 168,000 206,600Land 58,800 21,000Equipment 504,000 789,600TOTAL $856,800 $1,236,400Accumulated depreciation $84,000 $115,600Accounts payable 50,400 86,000Notes payable - short-term 67,200 29,400Notes payable - long-term 168,000 302,400Common stock 420,000 487,200Retained earnings 67,200 215,800TOTAL $856,800 $1,236,400Additional data for 2014:1. Net income was $240,000, see income statement below.2. Depreciation was $31,600.3. Land was sold at its original cost.4. Dividends were paid.5. Equipment was purchased for $184,000 cash.6. A long-term note for $101,000 was used to pay for an equipment purchase.7. Common stock was issued8. Company issued $33,400 long-term note payable. Income Statement For the year ended December 31, 2014Sales revenue…………….. $1,200,000Cost of goods sold……… 480,000Gross profit 720,000Selling and administrative expenses….. 360,000Pre-tax operating income 340,000Income taxes 120,000Net income……………………………… $240,0001. Prepare the statement of cash flow using the indirect method2. Prepare the statement of cash flow using the direct method

Statement of cash flow for the year ended December 31, 2014

Cash flow from Operating Activities

Cash Receipts from Customers                       $1,139,800

Cash Paid to Suppliers and Employees           ($811,600)

Cash Generated from operations                     $328,200

Income tax paid                                                 ($120,000)

Net Cash from Operating Activities                 $208,200

Cash flow from Investing Activities

Purchase of Equipment                                     ($101,000)

Proceeds from Sale of Land                               $37,800

Net Cash from Investing Activities                      $63,200

Cash flow from Financing Activities

Issue of Note Payables                                      $33,400

Repayment of Note Payables                           ($37,800)

Issue of Common Stock                                     $67,200

Dividends Paid                                                   ($91,400)

Net Cash from Financing Activities                  ($28,600)

Movement during the year                                $33,000

Beginning Cash and Cash Equivalents             $42,000

Ending Cash and Cash Equivalents                   $75,000

Explanation:

The Direct Method has been used to to prepare Cash flow Statement. See also calculation of the respective line items done below.

Cash Receipts from Customers calculation :

Total Trade Receivables T - Account

Debit :

Beginning Balance                              $84,000

Sales Revenue                                $1,200,000

Totals                                               $1,284,000

Credit :

Cash Receipts from Customers      $1,139,800

Ending Balance                                  $144,200

Totals                                               $1,284,000

Cash Paid to Suppliers and Employees calculation :

Cost of goods sold                                          $480,000

Add Selling and administrative expenses     $360,000

Adjustment for Non -Cash Items :

Depreciation                                                      ($31,600)

Adjustment for Working Capital Items :

Increase in Inventory                                         $38,800

Increase in Accounts Payables                        ($35,600)

Cash Paid to Suppliers and Employees           $811,600

Note payable T - Account

Debit :

Ending (29,400 + 302,400)                             $331,800

Cash (Balancing figure)                                     $37,800

Totals                                                               $369,600

Credit :

Beginning (67,200 + 168,000)                       $235,200

Equipment                                                        $101,000

Cash                                                                   $33,400

Totals                                                               $369,600

Equipment T - Account

Debit :

Beginning Balance                                        $504,000

Note Payable                                                   $101,000

Cash                                                                 $184,000

Totals                                                              $789,000

Credit :

Ending Balance                                              $789,600

Disposal                                                                      $0

Totals                                                              $789,000

Calculation of Dividends

Beginning Retained Earnings Balance          $67,200

Add Income for the year                              $240,000

Less Ending Retained Earnings Balance     $215,800

Dividends Paid                                                 $91,400