Answer:
Thomas Corporation
Statement of Cash Flows for the year ended December 31, 2015:
Operating Activities:
Receipts from customers $9,367,600
Receipts from dividends 3,278,660
Payments for inventory (2,482,414)
Payments for wages (861,819)
Payments for rent (496,483)
Payments for interest (337,234)
Payments for taxes (702,570)
Net cash from operations $7,765,740
Investing Activities:
Receipts from land sale $3,466,012
Receipts from machinery sale 1,105,377
Payments for machinery (3,494,115)
Payments for long-term investments (3,531,585)
Net cash from investments ($2,454,311)
Financing Activities:
Receipts from issuing stock $2,407,473
Receipts from borrowing 4,056,171
Payments for note payable (599,526)
Payments for dividends (777,511)
Payments for treasury stock (337,234)
Net cash from financing $4,749,373
Net cash flows $10,060,802
Explanation:
a) Data and Calculations:
Cash
Balance, Dec. 31, 2014 $212,900
Receipts from customers $9,367,600
Receipts from dividends 3,278,660
Receipts from land sale 3,466,012
Receipts from machinery sale 1,105,377
Receipts from issuing stock 2,407,473
Receipts from borrowing 4,056,171
Total receipts $23,681,293
Payments for inventory $2,482,414
Payments for wages 861,819
Payments for rent 496,483
Payments for interest 337,234
Payments for taxes 702,570
Payments for machinery 3,494,115
Payments for long-term investments 3,531,585
Payments for note payable 599,526
Payments for dividends 777,511
Payments for treasury stock 337,234
Total payment $13,620,491
Balance, Dec. 31, 2015 $10,273,702 ($212,900 + 23,681,293 - 13,620,491)
Classification of receipts and payments:
Operating Activities
Receipts from customers $9,367,600
Receipts from dividends 3,278,660
Payments for inventory (2,482,414)
Payments for wages (861,819)
Payments for rent (496,483)
Payments for interest (337,234)
Payments for taxes (702,570)
Net cash from operations $7,765,740
Investing Activities
Receipts from land sale $3,466,012
Receipts from machinery sale 1,105,377
Payments for machinery (3,494,115)
Payments for long-term investments (3,531,585)
Net cash from investments ($2,454,311)
Financing Activities
Receipts from issuing stock $2,407,473
Receipts from borrowing 4,056,171
Payments for note payable (599,526)
Payments for dividends (777,511)
Payments for treasury stock (337,234)
Net cash from financing $4,749,373
Net cash flows $10,060,802
Cash Reconciliation:
Beginning Cash Balance $212,900
Net cash flows 10,060,802
Ending Cash balance $10,273,702
