Solved

Alma Ortiz Prepared Carlee Instruments' Balance Sheet and Income Statement

Question 153

Essay

Alma Ortiz prepared Carlee Instruments' balance sheet and income statement for 2014.Before she could complete the statement of cash flows,she had to leave town to attend to a family emergency.Because the full set of statements must be provided to the auditors today,Carlee's president,Mike Lymon,has asked you to prepare the statement of cash flows.Lymon has provided you with the balance sheet and income statement that Ortiz prepared,as well as some notes she made:


carlee instrumentsIncome StatementFor the Year Ended December 31, 2014Sales revenue$127,900Cost of goods sold69,800  Gross margin58,100Selling expense$13,000Administrative expense8,000Salaries expense20,000Depreciation expense1,500Interest expense4,00046,500Income before gain and taxes11,600Gain on sale of equipment900Income tax expense800  Net income$11,700\begin{array}{lrr}\begin{array}{lrl}&&\text{carlee instruments}\\&&\text{Income Statement}\\&&\text{For the Year Ended December 31, 2014}\\\end{array}\\\\\text{Sales revenue} & & \$127,900 \\\text{Cost of goods sold} & & \underline{69,800} \\\text{~~Gross margin} & & 58,100 \\\text{Selling expense} & \$13,000 & \\\text{Administrative expense} & 8,000 & \\\text{Salaries expense} & 20,000 & \\\text{Depreciation expense} & 1,500 & \\\text{Interest expense} & \underline{4,000} & \underline{46,500} \\\text{Income before gain and taxes} & & 11,600 \\\text{Gain on sale of equipment} & & 900 \\\text{Income tax expense} & & \underline{800} \\\text{~~Net income} & & \underline{\underline{\$ 11,700}} \\\end{array}
Carlee instrumentsComparative Balance SheetsAs of December 3120142013Cash$6,100$4,300Accounts receivable, net6,8005,500Inventory33,70034,200  Total current assets46,60044,000Property, plant, & equipment, net211,900214,300  Total Assets$258,500$258,300Accounts payable$3,400$4,900Accrued expenses2,4002,200Taxes payable2,1002,600Note payable60,50050,000  Total liabilities68,40059,700Common stock125,000125,000Retained earnings65,10073,600  Total stockholders’ equity190,100198,600Total liabilities & stockholders’ equity$258.500$258,300\begin{array}{lrr}\begin{array}{lrl}&&\textbf{Carlee instruments}\\&&\textbf{Comparative Balance Sheets}\\&&\textbf{As of December 31}\\\end{array}\\\\& \underline{2014} & \underline{2013} \\\text{Cash} & \$ 6,100 & \$4,300 \\\text{Accounts receivable, net} & 6,800 & 5,500 \\\text{Inventory} & \underline{33,700} & \underline{34,200} \\\text{~~Total current assets} & 46,600 & 44,000 \\\text{Property, plant, \& equipment, net} & \underline{211,900} & \underline{214,300} \\\text{~~Total Assets} & \underline{\$258,500} & \underline{\$258,300} \\\text{Accounts payable} & \$ 3,400 & \$4,900 \\\text{Accrued expenses} & 2,400 & 2,200 \\\text{Taxes payable} & 2,100 & 2,600 \\\text{Note payable} & \underline{60,500} & \underline{50,000} \\\text{~~Total liabilities} & \underline{68,400} & \underline{59,700} \\\text{Common stock} & 125,000 & 125,000 \\\text{Retained earnings} & \underline{65,100} & \underline{73,600} \\\text{~~Total stockholders' equity} & \underline{190,100} & \underline{198,600} \\\text{Total liabilities \& stockholders' equity} & \underline{\underline{\$258.500}} & \underline{\underline{\$258,300}} \\\end{array} \bullet Equipment with an original cost of $35,000 was sold for $20,300.The book value of the equipment was $19,400.
\bullet On June 1,2014,the company purchased new equipment for cash at a cost of $18,500.
\bullet At the end of the year the company issued notes payable for $10,500 cash.The note will mature on December 31,2018.
\bullet The company paid $20,200 in cash dividends for the year.
Required:
Using the indirect method, prepare Carlee Instruments’ statement of cash flows for 2014.

Correct Answer:

verifed

Verified


\(\begin{array}{lrr}
\begin{array}{lrl} ...

View Answer

Unlock this answer now
Get Access to more Verified Answers free of charge

Related Questions

Unlock this Answer For Free Now!

View this answer and more for free by performing one of the following actions

qr-code

Scan the QR code to install the App and get 2 free unlocks

upload documents

Unlock quizzes for free by uploading documents