Boatwig, Corp. Balance Sheet December 31, 2013 and December 31, 2014 2013 Dr. Cr. 2014 Assets...

	Boatwig, Corp.
	Balance Sheet
	December 31, 2013 and December 31, 2014


	2013	Dr.	Cr.	2014
Assets
Cash	$19,000			$71,000
Accounts Receivable	66,000			84,000
Inventory	185,000			184,000
Land	113,000			67,000
Equipment	195,000			256,000
Accummulated Depreciation	(42,000)			(69,000)
Total	$536,000			$593,000

Liabilities and Stockholders' Equity
Accounts Payable	$44,000			$36,000
Bonds Payable	198,000			143,000
Common Stock	167,000			222,000
Retained Earnings	127,000			192,000
Total	$536,000	-	-	$593,000

Additional Information:
1. Net income for 2014	$125,000
2. No gains or losses were recorded in 2014
3. Cash dividends declared and paid	$60,000
4. Bonds payable retired by issuing common stock	$55,000

In the space below, prepare a Statement of Cash Flows for the year ended December 31, 2014:
Use the worksheet (above) to aid your work if you like…. I will grade the resulting cash flow statement (below) only.

Expert Solution

BOATWIG, CORP.
Statement of Cash Flows (Indirect Method)
For Year Ended December 31, 2014
Cash Flows from Operating Activities
Net income		125000
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation expense	27000
Changes in current operating assets and liabilities
Increase in Accounts Receivable	-18000
Decrease in Inventory	1000
Decrease in Accounts payable	-8000	2000
Net cash provided by operating activities		127000
Cash Flows from Investing Activities
Cash paid for equipment purchase	-61000
Cash received from sale of land	46000
Net cash used in investing activities		-15000
Cash Flows from Financing Activities
Cash paid for dividends	-60000
Net cash used in financing activities		-60000
Net increase (decrease) in cash		52000
Cash balance, December 31, 2013		19000
Cash balance, December 31, 2014		71000

Note: Bonds payable retired by issuing common stock is not included in the cash flow statement since it does not involve any cash flow and is an intra-financing activity.

ekkarill92 answered 2 years ago

For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013...

For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013 Accounts Payable : 87,000 | 82,600 Taxes Payable : 2,500 | 15,000 Short-Term Debt : 20,000 | 20,000 Long-Term Debt : 100,000 | 100,000 Common stock ($0.10 par) : 520 | 500 Additional paid in capital : 32,500 | 40,000 Retained Earnings : 460,430 | answer Treasury Stock, (2000, 1600 shares) : (15,000) | (10,000) ◊―――――――――――――――――――――――――――――◊ Income Statement : 2014 Net sales : 402,800 Cost...

MONTGOMERY INC. Comparative Balance Sheets December 31, 2014 and 2013 2014 2013 Assets Cash $ 30,400...

MONTGOMERY INC. Comparative Balance Sheets December 31, 2014 and 2013 2014 2013 Assets Cash $ 30,400 $ 30,550 Accounts receivable, net 10,050 12,150 Inventory 90,100 70,150 Equipment 49,900 41,500 Accum. depreciation—Equipment (22,500 ) (15,300 ) Total assets $ 157,950 $ 139,050 Liabilities and Equity Accounts payable $ 23,900 $ 25,400 Salaries payable 500 600 Common stock, no par value 110,000 100,000 Retained earnings 23,550 13,050 Total liabilities and equity $ 157,950 $ 139,050 MONTGOMERY INC. Income Statement For Year Ended...

The balance sheets of Dolan Company, for December 31, 2014 and 2013, are as follows: 2014...

The balance sheets of Dolan Company, for December 31, 2014 and 2013, are as follows: 2014 2013 Cash $ 68,000 $ 42,500 Accounts receivable (net) 61,000 70,200 Inventories 121,000 105,000 Investments ..... 100,000 Equipment 515,000 425,000 Accumulated depreciation-equipment (153,000) (175,000) $612,000 $567,700 Accounts payable $ 59,750 $ 47,250 Bonds payable, due 2010 ..... 75,000 Common stock, $20 par 375,000 325,000 Premium on common stock 50,000 25,000 Retained earnings 127,250 95,450 $612,000 $567,700 Additional information: (a) Net income, $71,800. (b) Depreciation reported on income statement,...

DavidAdvertising Trial Balance December 31, 2014 Account Title Dr. Cr. Cash $7,600 AccountsReceivable 7,200 Supplies 4,700...

DavidAdvertising Trial Balance December 31, 2014 Account Title Dr. Cr. Cash $7,600 AccountsReceivable 7,200 Supplies 4,700 PrepaidInsurance 3,600 Prepaid Rent 2,400 Equipment 24,000 Accumulateddepreciation-Equipment $6,500 Accounts Payable 4,400 Notes Payable 9,000 Unearned Revenue 3,600 Share Capital 20,000 Retained Earnings -0- Dividends 2,500 Service Revenue 14,000 Salaries Expense 5,200 Utilities Expense 300 $57,500 $57,500 $57500 After preparing the adjusting entries (given earlier), posting them and preparing an adjusted trial balance. •Instructions, from the adjusted trial balance: 5. Prepare the closing entries...

A partial trial balance of Indigo Corporation is as follows on December 31, 2021. Dr. Cr....

A partial trial balance of Indigo Corporation is as follows on December 31, 2021. Dr. Cr. Supplies $2,900 Salaries and wages payable $1,500 Interest Receivable 5,100 Prepaid Insurance 95,700 Unearned Rent 0 Interest Payable 15,400 Additional adjusting data: 1. A physical count of supplies on hand on December 31, 2021, totaled $1,200. 2. Through oversight, the Salaries and Wages Payable account was not changed during 2021. Accrued salaries and wages on December 31, 2021, amounted to $4,400. 3. The Interest...

A partial trial balance of Novak Corporation is as follows on December 31, 2021. Dr. Cr....

A partial trial balance of Novak Corporation is as follows on December 31, 2021. Dr. Cr. Supplies $2,600 Salaries and wages payable $1,300 Interest Receivable 5,000 Prepaid Insurance 89,600 Unearned Rent 0 Interest Payable 14,900 Additional adjusting data: 1. A physical count of supplies on hand on December 31, 2021, totaled $1,000. 2. Through oversight, the Salaries and Wages Payable account was not changed during 2021. Accrued salaries and wages on December 31, 2021, amounted to $4,700. 3. The Interest...

A partial trial balance of Pharoah Corporation is as follows on December 31, 2021. Dr. Cr....

A partial trial balance of Pharoah Corporation is as follows on December 31, 2021. Dr. Cr. Supplies $2,600 Salaries and wages payable $1,600 Interest Receivable 5,100 Prepaid Insurance 90,400 Unearned Rent 0 Interest Payable 15,300 Additional adjusting data: 1. A physical count of supplies on hand on December 31, 2021, totaled $1,000. 2. Through oversight, the Salaries and Wages Payable account was not changed during 2021. Accrued salaries and wages on December 31, 2021, amounted to $4,200. 3. The Interest...

A partial trial balance of Larkspur Corporation is as follows on December 31, 2021. Dr. Cr....

A partial trial balance of Larkspur Corporation is as follows on December 31, 2021. Dr. Cr. Supplies $2,500 Salaries and wages payable $1,500 Interest Receivable 5,100 Prepaid Insurance 95,100 Unearned Rent 0 Interest Payable 15,400 Additional adjusting data: 1. A physical count of supplies on hand on December 31, 2021, totaled $1,000. 2. Through oversight, the Salaries and Wages Payable account was not changed during 2021. Accrued salaries and wages on December 31, 2021, amounted to $4,300. 3. The Interest...

The partial worksheet for laredo as follows Income statemetn Balance sheet DR CR DR CR Cash...

The partial worksheet for laredo as follows Income statemetn Balance sheet DR CR DR CR Cash 9000 accounts recevi 11000 supplies 5500 equipments 30000 acum dept 8000 account payable 9000 capital 32000 drawing 2000 fees income 23300 salaries expense 12200 rent expense 1000 supplies exp 600 dep exp 1000 total net income 23300 23300 57500 57500 prepare income statment, owners equity and balance sheet

WALLIS CORPORATION Statement of Financial Position As at December 31, 2014 Assets 2014 2013 Cash $88,600...

WALLIS CORPORATION Statement of Financial Position As at December 31, 2014 Assets 2014 2013 Cash $88,600 $49,100 Accounts receivable 85,000 59,400 Prepaid insurance 70,000 60,000 Total current assets 243,600 168,500 Property, equipment and vehicles 360,000 305,000 Accumulated depreciation -110,400 -105,900 Total non-current assets 249,600 199,100 Total Assets $493,200 $367,600 Liabilities and Shareholders' Equity Accounts payable $21,500 $18,600 Wages Payable 3,000 4,000 Total current liabilities 24,500 22,600 Bank loan payable 50,000 60,000 Total liabilities 74,500 82,600 Common...

Question