Country Vista Company_Statement of cash flows

profileaccountguru
 (Not rated)
 (Not rated)
Chat

Country Vista Company_Statement of cash flows

Download and review the income statement for the Country Vista Company. You will use the income statement to help you complete Part 1 and Part 2 below.

·         Country Vista Income Statement

 

Country Vista Company

Income Statement

For the Year Ended December 31, 2011

 

 

 

Sales

 

$2,48,000

    Cost of Goods Sold

 

$1,16,000

    Gross Profit

 

$1,32,000

Operating Expenses

 

 

    Wages and Salaries Expense

$44,000

 

    Rent Expense

$16,000

 

    Depreciation Expense

$30,000

 

    Other Operating Expenses

$18,000

$1,08,000

Income from Operations

 

$24,000

Gain on Sale of Equipment

 

$26,000

Income before Income Taxes

 

$50,000

Income Tax Expense

 

$17,500

Net Income

 

$32,500

 

 

 

 

Part 1: Indirect Method

Using Excel, prepare the Statement of Cash Flows Indirect Method. Your SOCF should be based upon the income statement and the additional information below:

Additional Information:

·         Increase in Accounts Receivables=$4,000

·         Increase in Accounts Payables=$16,000

·         Increase in Income Taxes Payable=$300

·         Decrease in Prepaid Expenses=$10,000

·         Decrease in Merchandise Inventory=$14,000

·         Decrease in Long Term Notes Payable=$20,000

·         Cash Paid to Purchase Land=$50,000

·         Cash Paid to Purchase Equipment=$15,000

·         Cash Paid to Retire Bonds=$25,000

·         Cash Paid to for Dividends=$10,000

·         Cash Received from the Sale of common stock=$50,000

·         Cash at the start of the year=$24,000

Part 2: Direct Method

Using Excel and the below information please prepare the complete statement of cash flows using the direct method.

Additional Information:

·         Cash Received from Customers=$80,000

·         Cash Payments for Merchandise=$10,000

·         Cash Payments for Operating Expenses=$5,000

·         Cash payments for Interest=$6,000

·         Cash Payments for Income Taxes=$3,000

 

 

  • 10 years ago
Country Vista Company_Statement of cash flows
NOT RATED

Purchase the answer to view it

blurred-text
  • attachment
    country_vista_company_statement_of_cash_flows_solution.xlsx