Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Auditing

Authors: Karla M. Johnstone, Audrey A. Gramling, Larry E. Rittenberg

8th International Edition

0538477660, 978-0538477666

More Books

Students also viewed these Accounting questions

Question

Between 1% to 3% of infants and toddlers meet criteria for GDD.

Answered: 1 week ago