Kate Petusky prepared Carla Vista Controls’ balance sheet and income statement f
ID: 2533009 • Letter: K
Question
Kate Petusky prepared Carla Vista Controls’ balance sheet and income statement for 2016. Before she could complete the statement of cash flows, she had to leave town to attend to a family emergency. Because the full set of statements must be provided to the auditors today, Carla Vista’s president, Lance Meyers, has asked you to prepare the statement of cash flows. Meyers has provided you with the balance sheets and income statement that Petusky prepared, as well as some notes she made:
Carla Vista Controls
Income Statement
For the Year Ended December 31, 2016
Sales revenue $ 128,400
Cost of goods sold 70,220
Gross margin 58,180
Selling expense $13,350
Administrative expense 8,100
Salaries expense 20,170
Depreciation expense 1,980
Interest expense 4,010 47,610
Income before gain and taxes 10,570
Gain on sale of Land 941
Income tax expense 847
Net income $ 10,664
Carla Vista Controls
Comparative Balance Sheets
As of December 31
2016 2015
Cash $ 5,280 $ 4,280
Accounts receivable, net 6,300 5,540
Inventory 32,000 34,340
Total current assets 43,580 44,160
Property, plant, & equipment, net 211,600 215,350
Total Assets $ 255,180 $ 259,510
Accounts payable $ 3,510 $ 5,980
Accrued expenses 2,400 2,440
Taxes payable 2,270 2,940
Bonds payable 60,150 50,440
Total liabilities 68,330 61,800
Common stock 125,050 125,050
Retained earnings 61,800 72,660
Total stockholders’ equity 186,850 197,710
Total liabilities & stockholders’ equity $ 255,180 $ 259,510
• Equipment with an original cost of $35,090 was sold for $20,681. The book value of the equipment was $19,740.
• On June 1, 2013, the company purchased new equipment for cash at a cost of $17,970.
• At the end of the year the company issued bonds payable for $9,710 cash. The bonds will mature on December 31, 2017.
• The company paid $21,524 in cash dividends for the year.
Using the indirect method, prepare Carla Vista Controls' statement of cash flows for 2016. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Carla Vista Control
Statement of Cash Flows
For the Year Ended December 31, 2016
$
$
Net cash by activities
Net cash by activities
Net cash by activities
Kate Petusky prepared Carla Vista Controls’ balance sheet and income statement for 2016. Before she could complete the statement of cash flows, she had to leave town to attend to a family emergency. Because the full set of statements must be provided to the auditors today, Carla Vista’s president, Lance Meyers, has asked you to prepare the statement of cash flows. Meyers has provided you with the balance sheets and income statement that Petusky prepared, as well as some notes she made:
Using the indirect method, prepare Carla Vista Controls' statement of cash flows for 2016. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Carla Vista Control
Statement of Cash Flows
For the Year Ended December 31, 2016
$
Carla Vista ControlsIncome Statement
For the Year Ended December 31, 2016 Sales revenue $ 128,400 Cost of goods sold 70,220 Gross margin 58,180 Selling expense $13,350 Administrative expense 8,100 Salaries expense 20,170 Depreciation expense 1,980 Interest expense 4,010 47,610 Income before gain and taxes 10,570 Gain on sale of Land 941 Income tax expense 847 Net income $ 10,664
Explanation / Answer
Carla Vista Industries Statement of Cashflows For the year Ended December 31, 2016 Cash flows from operating activities Net Income $ 10,664 Adjustments to reconcile net income to : Depreciation and amortization expenses $ 1,980 Gain on sale of land $ (941) Increase in accounts receivable $ (760) 5540-6300 Decrease in inventory $ 2,340 34340-32000 Decrease in accounts payable $ (2,470) 3510-5980 Decrease in accrued expenses $ (40) 2400-2440 Decrease in taxes payable $ (670) 2270-2940 $ (561) Net cash flow from operating activities $ 10,103 Cash flows from investing activities Cash received from sale of equipment $ 20,681 Purchase of equipment $ (17,970) Net cash provided by investing activities $ 2,711 Cash flows from financing activities Proceeds from issuing bonds $ 9,710 Payment of cash dividend $ (21,524) Net cash used by financing activities $ (11,814) Net Decrease in cash and cash equivalents $ 1,000 Cash and cash equivalents at beginning of period $ 4,280 Cash and cash equivalents at end of period $ 5,280
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.