Create the statement of cash flows using the indirect method from the information provided. Include...

90.2K

Verified Solution

Question

Accounting

Create the statement of cash flows using the indirect method from the information provided. Include the required supplemental information regarding interest and taxes and include any significant non-cash transactions:

Balance Sheet
December 31, 2015 and 2014
Assets 2015 2014
Current Assets
Cash $541,263 $413,900
Accounts Receivable 164,450 126,500
Merchandise Inventory 818,532 772,200
Prepaid Insurance 680 680
Total Current Assets 1,524,925 1,313,280
Property and Equipment
Land 148,000 -
Buildings 1,534,000 1,774,000
Accumulated Depreciation-Buildings (268,450) (266,100)
Equipment 638,000 638,000
Accumulated Depreciation-Equipment (446,600) (382,800)
Leased Warehouse 390,000 -
Accumulated Depreciaion--Leased Warehouse (19,500) -
Net Property and Equipment 1,975,450 1,763,100
Other Assets
Investment in Marketable Securities 187,000 -
Assets Held for Sale - 15,500
Total Other Assets 187,000 15,500
Total Assets 3,687,375 3,091,880
Liabilities and Stockholders' Equity
Current Liabilities
Accounts Payable 138,996 128,700
Salaries and Wages Payable 23,090 21,990
Interest Payable 4,459 2,570
Taxes Payable 28,404 24,358
Unearned Revenue 21,660 19,000
Total Current Liabilities 216,608 196,617
Long-term Liabilities
Capital Lease Liability 351,000 -
Note Payable 413,400 440,400
Total Long-term Liabilities 764,400 440,400
Total Liabilities 981,008 637,017
Stockholders' Equity
Common Stock 680,000 680,000
Retained Earnings 2,026,367 1,774,863
Total Stockholders' Equity 2,706,367 2,454,863
Total Liabilities and Stockholders' Equity $3,687,375 $3,091,880

Required Information
1 The company paid dividends to its shareholders at the end of 2015. You need to calculate the amount.
2 The company sold a building (warehouse) in 2015. The building had a historical cost of $240,000 and was sold for $245,000 in cash.
3 The company purchased land for expansion.
4 The company invested in marketable securities with the intent of holding them long-term. They paid $187,000 for this investment.
5 The company sold an asset they were holding for sale for $15,500.
6 The company obtained a new warehouse through a 20-year capital lease agreement. They made a $39,000 cash principal payment on the first day of the lease term.
7 The company made a payment on their long term note.

Income Statement
For the Years Ending December 31, 2015 and 2014
2015 2014
Sales Revenue 2,141,921 2,020,680
Cost of Goods Sold (1,285,153) (1,212,408)
Gross Profit 856,768 808,272
Operating (Income) Expenses:
Salaries and Wages Expense 363,394 346,090
Insurance Expense 4,080 4,080
Supplies Expense 10,650 9,771
Depreciation Expense 121,650 108,150
Gain on Sale of Building (41,000) -
Total Operating Expenses 458,774 468,091
Income from Operations 397,994 340,181
Other Income and (Expenses):
Dividend Income 7,480 -
Interest Expense (26,754) (15,414)
Total Other Income and Expenses (19,274) (15,414)
Income Before Income Taxes 378,720 324,767
Tax Expense (113,616) (97,430)
Net Income 265,104 227,337

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students