I need help with the second tab, P16A-37A.

Directions: Preparing the statement of cash flows - direct method

Use the Rolling Hills data from Problem P16-34A (first tab)

Requirement:

1. Prepare the 2015 statement of cash flows by the DIRECT method

1. Rolling Hills Inc. Statement of Cash Flows Year Ended December 31, 2015 Cash Flows from Operating Activities: Net Income Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: Depreciation Expense - Plant Assets Increase in Accounts Receivable Decrease in Merchandise Inventory Increase in Accounts Payable Decrease in Accrued Liabilities Net Cash Provided by Operating Activities Cash Flows from Investing Activities: Purchase of Plant With a Note Net Cash Used for Investing Activities Cash Flows from Financing Activities: Cash Receipt from Issuance of Common Stock Cash Payment of Notes Payable Cash Payment of Dividends Net Cash Provided by Financing Activities Net Increase/Decrease in Cash Cash Balance, December 31, 2014 Cash Balance, December 31, 2015 Non Cash Investing & Financing Activities: Acquisition of Land by Issuing Notes Payable Total Non Cash Investing & Financing Activities $97,800 $14,400 -$1,200 $11,900 -$4,900 $2,100 $22,300 $120,100 -$26,400 -$26,400 $23,900 -$51,300 -$62,900 $90,400 $3,300 $15,900 $26,400 $23,600 $23,600 2. How will what you learned in this problem help you evaluate an investment? It will help predict future cash flows, evaluate management decisions, and predict the ability to pay debts and dividends. 1. Rolling Hills Inc. Statement of Cash Flows Year Ended December 31, 2015 Cash Flows from Operating Activities: 436000 Receipts: Collections From Customers $25,500 Interest Received $26,700 Total Cash Receipts $434,800 Payments: To Suppliers (cash paid for merch. Inventory & operating expenses; 185,400 + 12,300) To Employees For Interest For Income Tax Total Cash Payments Net Cash Provided by Operating Activities Cash Flows from Investing Activities: Purchase of Plant With a Note Net Cash Used for Investing Activities Cash Flows from Financing Activities: Cash Receipt from Issuance of Common Stock Cash Payment of Notes Payable Cash Payment of Dividends Net Cash Provided by Financing Activities Net Increase/Decrease in Cash Cash Balance, December 31, 2014 Cash Balance, December 31, 2015 Non Cash Investing & Financing Activities: Acquisition of Land by Issuing Notes Payable Total Non Cash Investing & Financing Activities 2. Rolling Hills, Inc. Sales Reveue Cost of Goods Sold Gross Profit Operating Expenses: Salaries Expense Deprecitation Expense-Plant Assets Other Operating Expense Total Operating Expense Operating Income Other Revenues and (Expenses) Interest Revenue Interest Expense Total Other Revenues and (Exp) Net Income before Income Taxes Income Tax Expense Net Income 436000 202200 233800 78400 14400 10200 103000 130800 8000 -21900 -13900 116900 19100 97800