P12-5 (Supplement B) Preparing a Statement of Cash Flows with Gain on Sale of Equipment (Indirect Method) LO12-2, 12-4, 12-6
CF Unit6 P12-5 XS Supply Company
XS Supply Company is developing its annual financial statements at December 31, 2014. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized:
2014 2013
Balance sheet at December 31
Cash $34,000 $29,000
Accounts receivable 35,000 28,000
Merchandise inventory 41,000 38,000
Property and equipment 121,000 100,000
Less: Accumulated depreciation (30,000) (25,000)
$201,000 $170,000
Accounts payable $36,000 $ 27,000
Wages payable 1,200 1,400
Note payable, long-term 38,000 44,000
Contributed capital 88,600 72,600
Retained earnings 37,200 25,000
$ 201,000 $ 170,000
Income statement for 2014
Sales $ 120,000
Gain on sale of equipment 1,000
Cost of goods sold 70,000
Other expenses 38,800
Net income $ 12,200
Additional Data:
a. Bought equipment for cash, $31,000. Sold equipment with original cost of $10,000, accumulated depreciation of $7,000, for $4,000 cash.
b. Paid $6,000 on the long-term note payable.
c. Issued new shares of stock for $16,000 cash.
d. No dividends were declared or paid.
e. Other expenses included depreciation, $12,000; wages, $13,000; taxes, $6,000; and other, $7,800.
f. Accounts payable includes only inventory purchases made on credit. Because there are no liability accounts relating to taxes or other expenses, assume that these expenses were fully paid in cash.
Required:
1 Prepare the statement of cash flows for the year ended December 31, 2014, using the indirect method.
(List cash outflows as negative amounts.)
|
Possible input areas are shaded. |
XS SUPPLY COMPANY
Statement of Cash Flows
For the Year Ended December 31, 2014
Cash flows from operating activities:
Adjustments to reconcile net income to net cash provided by operating activities:
Net cash provided by operating activities –
Cash flows from investing activities:
Cash flows from financing activities: –
$ –
They have a magnificent team. These people are always kind and willing to listen to your concerns or issues. Better yet, your assignment is always ready before the time, they usually send you a draft to double-check before they finalize your paper.
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more