Attached are the income statement and statement of stockholders equity for Varney Corp for the year ended
Question:
Attached are the income statement and statement of stockholders’ equity for Varney Corp for the year ended 12/31/2014 and the comparative balance sheet information at 12/31/2013 and 12/31/2014. The following additional information is provided:
During 2014 Varney purchased land and a building through a $200,000 cash purchase. There were no disposals of operating assets during 2014. The building is the only depreciable operating asset that Varney owned during 2014
During 2014, Varney issued 5,000 shares of its own common stock for $50,000
During 2014, Varney repurchased 2,000 shares of its own common stock for $18,000
The other operating expenses were paid in full during 2014
During 2014, $2,000 of dividends were paid to stockholders
An equity statement is not shown because all relevant information to the statement of cash flows has been provided
Required:
Prepare a statement of cash flows for Varney Corp. for the year ended 12/31/2014 using the “indirect” method of presenting operating cash flows.
Varney Corp. | |||||
Income Statement | |||||
Year Ended 12/31/2014 | |||||
Revenues and Gains: | |||||
Sales Revenue | $1,118,000 | ||||
Expenses and Losses: | |||||
Cost of Goods Sold | $ 614.600 | ||||
Salaries and Wages Expense | 206,800 | ||||
Rent Expense | 9,000 | ||||
Depreciation Expense | 4,000 | ||||
Other Operating Expenses | 123,180 | ||||
Interest Expense | 2,000 | 963,580 | |||
Net Income | $ 158,420 | ||||
Varney Corp. | |||||
Comparative Balance Sheet Information | |||||
12/31/2013 & 12/31/2014 | |||||
Assets: | 12/31/2013 | 12/31/2014 | Change | ||
Cash | $ 85,800 | $136,900 | $ +51,100 | ||
Accounts Receivable | 73,500 | 115,520 | +42,020 | ||
Inventory | 40,000 | 15,400 | - 24,600 | ||
Prepaid Rent | 3,000 | 0 | -3,000 | ||
Operating Assets (Net) | 0 | 196,000 | +196,000 | ||
Total Assets | $202,300 | $463,820 | $+261,520 | ||
| |||||
Liabilities and Stockholders’ Equity: | |||||
Accounts Payable | $ 51,500 | $120,000 | $ +68,500 | ||
Salaries & Wages Payable | 900 | 6,000 | + 5,100 | ||
Interest Payable | 500 | 0 | - 500 | ||
Notes Payable | 50,000 | 50,000 | 0 | ||
Paid-in Capital | 75,000 | 125,000 | +50,000 | ||
Retained Earnings | 24,400 | 180,820 | +156,420 | ||
Treasury Stock | 0 | (18,000) | -18,000 | ||
Total Liabilities & Stockholders’ Equity | $202,300 | $463,820 | $+261,520 |
Managerial Accounting
ISBN: 978-0078025518
2nd edition
Authors: Stacey Whitecotton, Robert Libby, Fred Phillips