Question
Wizard company had available at the end of 2015 the information below: 2015 2014 Cash 20,000 12,000 Short term investment 31,500 40,000 Inventory 95,600 90,000
Wizard company had available at the end of 2015 the information below:
| 2015 | 2014 |
Cash | 20,000 | 12,000 |
Short term investment | 31,500 | 40,000 |
Inventory | 95,600 | 90,000 |
Prepaid expenses | 15,600 | 26,000 |
Land | 200,000 | 260,000 |
Buildings | 650,000 | 650,000 |
Accumulated depreciation- buildings | (75000) | (57000) |
Equipment | 346,000 | 150,000 |
Accumulated depreciation- equipment | (41,000) | (60,000) |
Patents | 68,000 | 72,000 |
Total asset | 1,310,700 | 1,183,000 |
|
|
|
Accounts payable | 81,000 | 86,900 |
Income taxes payable | 26,800 | 21,000 |
Salaries and wages payable | 0 | 8,000 |
Notes payable, short term | 25,000 | 25,000 |
Long-term notes payable | 50,000 | 75,000 |
Bonds payable | 600,000 | 600,000 |
Discount on bonds payable | (36,015) | (40,865) |
Common stock | 298,600 | 206,000 |
Retained earnings (2015 dividends =40,000) | 265,315 | 201,965 |
Total liabilities | 1,310,700 | 1,183,000 |
Income statement and dividends information for the year ended December 31, 2015:
Sales revenue |
| 1,560,000 |
COGS |
| 976,000 |
Gross margin |
| 584,000 |
Operating expenses: |
|
|
Selling expense | 160,800 |
|
Administrative expense | 116,100 |
|
Depreciation/Amortization expense | 63000 |
|
Total operating expense |
| 339,900 |
Income from operation |
| 244,100 |
Other revenues/expenses: |
|
|
Gain on sale of land | 21,000 |
|
Loss on sale of short term investment | (8000) |
|
Dividend revenue | 4,100 |
|
Interest expense | (95,350) | (78,250) |
Income before taxes |
| 165,850 |
Income tax expense |
| 62,500 |
Net income |
| 103,350 |
Required:- Prepare a statement of cash flows for Wizard Cpmpany using the direct method. Prepare sepreatly the statement cash flow using indirect method. Assume the short term investments are classfied as available for sale.
Assume that there is no change in Account receivable.
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