Prepare a statement of cash flows for the Win field Corporation for 2015.

WINFIELD CORPORATION
Income Statement
Year Ended December 31 , 2015

Sale..............................................................$210,000
Cost of Goods..................................................87,500
Gross profits .......... . . . ... . .......... . . ............122,500
Sell ing and administrative expense.................95,900
Amortization expense .. . ................ . ..............10,500
Operating income.............................................16,100
Interest expense ........ ... . . . . . .. .. . ... . ... ... . .3,500
Other income and losses:
Gain on sale of investment.................................5,250
Dividend income ..... . ....... ................................1,575
Loss on sale of equipment .................................1,050
Net other income and losses ... . ........ .. .. .. .. .. 5,775
Earn ings before taxes ......... . ........ .. .. .. .. . ...18,375
Income taxes .............. . . ....................................4,375
Net income ................ . ............ . ...................$ 14,000

During 2015, the following occurred:
a. From the long-term investments, a dividend of $1,575 was received. Shares originally costing $3,500 were sold for $8,750 from the investment account.
b. Land was purchased for $8,750. Purchase was completed with a note payable of $8,750, with interest and principal due in 12 months.
c. New equipment was purchased for $15,750 cash. Old equipment originally costing $7,000 with accumulated amortization of $3,500 was sold for $2,450.
d. Notes payable at $6,125 were paid.
e. Bonds were sold at par for $5,250.
f. A dividend of $6,650 was paid.
The 2015 amortization expense was $3,500 for buildings and $7,000 for equipment.

MARIS CORPORATION
Income Statement
Year ended December 31,2015

Sales................................................................................$3,300,000
Cost of goods sold .. ... . ..... . . . .. .. . ... . .... .. . . .... .. ... .1,950,000
Gross profits ...................... . . . . . .... .. .. .. .. .. . . ........... .1,350,000
Selling and administrative expense .... . . . . . .... .. .. ... . . . .650,000
Amortization expense ................... . .....................................230,000
Operating income..................................................................470,000
Interest expense......................................................................80,000
Earnings before taxes ...... . .. .. .. . . . . . .... .. .. .. .. .. . . .......390,000
Taxes ....................... . .. .. . . . . . . . .... .. .. .. . . . . . . .............140,000
Earnings after taxes .......... ....................................................250,000
Preferred stock dividends .................... ....................................10,000
Earnings available to common shareholders ..... .. . . .. .. . ..$ 240,000
Shares outstanding ...... ..... ............ ... ...................................150,000
Earnings per share.....................................................................$1.60

Statement of Retained Earnings
For the Year Ended December 31, 2015
Retained earnings, balance, January 1, 2015 ................. . .$800,000
Add: Earnings available to common shareholders, 201 5 .....240,000
Deduct: Cash dividends declared and paid in 2015...............140,000
Retained earnings, balance, December 3 1, 2015 ........ . ....$900,000

Transcribed Image Text:

WINFIELD CORPORATION Balance Sheets December 31, 2015 December 31, 2014 Assets Current Assets: $ 1,750 $ 1,400 Cash .... Accounts receivable. 7,875 5,425 Inventory.... Prepaid expenses.... 33,250 28,000 1,225 1,050 Total current assets 44,100 35,875 Investments (long-term). 17,500 21,000 Capital assets: Land.... 15,750 7,000 Buildings. 100,000 100,000 61,500 Less: accumulated amortization. 58,000 Net buildings .. 38,500 42,000 Equipment ... 36,750 28,000 Less: accumulated amortization. 10,500 7,000 Net equipment... 26,250 $142,100 21,000 $126,875 Total assets. . Liabilities and Shareholders' Equity Current liabilities: Accounts payable.... $ 15,750 $ 17,500 Notes payable.... 8,750 6,125 Accrued expenses 9,275 7,350 Interest payable 1,225 35,000 1,400 Total current liabilities 32,375 Long-term liabilities: Bonds payable, 2022.. 43,750 38,500 Total liabilities 78,750 70,875 Shareholders' equity: Common stock ... Retained earnings... 24,500 24,500 38,850 31,500 Total shareholders' equity. 63,350 56,000 $126,875 Total liabilities and shareholders' equity $142,100