Question
Prepare a Statement of Cash Flows for Kitten Mittens on the following page for the year ended December 31, 2004. Use the indirect method to
Prepare a Statement of Cash Flows for Kitten Mittens on the following page for the year ended December 31, 2004. Use the indirect method to calculate cash flows from operations.
The Balance sheet and Income Statement for "KittenMittens" for the year ending December 31, 2004, are
as follows:
Kitten Mittens Comparative Balance Sheets
Assets
December 31, 2003 December 31, 2004
Current Assets:
Cash and cash equivalents | $130,000 | $189,000 |
Accounts Receivable, net | 420,000 | 471,000 |
Inventory 530.000 642,000 | ||
Total Current Assets | 1,080,000 | 1,302,000 |
Land | 242,500 | 321,000 |
Property &Equipment - at cost | 750,000 | 999,000 |
Less Accumulated depreciation | (425,000) | (546,000) |
Net Property & Equipment | 325,000 | 453,000 |
Total Assets | $1,647,500 | $2,076,000 |
Liabilities and Equity
Current Liabilities :
Accounts payable - trade | $195,000 | $249,000 |
Interest Payable | 20,000 | 21,000 |
Total Current Liabilities | 215,000 | 270,000 |
Note Payable | 250,000 | 240,000 |
Common Stock | 875,000 | 1,125,000 |
Retained Earnings | 307,500 | 441,000 |
Total Liabilities and Stockholders' Equity $1,647,500 $2,076,000
QUESTION CONTINUES ON FOLLOWING PAGE
Kitten Mittens
Income Statement
For year ended December 31, 2004
Revenues Expenses |
| $2,400,000 |
Cost of Goods Sold | 1,354,000 |
|
Wages and Salaries Expense | 320,000 |
|
Depreciation Expense | 190,000 |
|
Interest Expense | 12,000 |
|
Income Tax Expense Total | 65,000 |
(1,941,000) |
Less: Loss on Sale of Equipment |
| (38,000) |
Net Income |
| $421,000 |
Other available information: |
|
|
- Kitten Mittens purchased $500,000 of new equipment during 2004. The new equipment replaced old equipment,whichwassoldfor$144,000 in cash. As indicated on the income statement, the sale of equipment resulted in a loss of $38,000.
- Dividends were declared and paid to common stockholders during the year.
- No new debt was issued and no land was sold during 2004.
Required:
Prepare a Statement of Cash Flows for Kitten Mittens on the following page for the year ended December 31, 2004. Use the indirect method to calculate cash flows from operations.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started