Create a cash flow statement for Contest Company, for the year ended

Create a cash flow statement for Contest Company, for the year ended December 31, 2015, on the spreadsheet provided.
Comment on the company’s financial performance with respect to major items affecting cash.

Contest Company
Comparative Balance Sheet
December 31, 2014 and 2015 

Assets    2015    2014
Cash    $63,000    $24,000
Accounts Receivable    48,000    54,000
Merchandise Inventory    126,000    108,000
Equipment    108,000    90,000
Accumulated Amortization    (24,000)    (18,000)
Total    $321,000    $258,000
Liabilities and Equity   
Accounts Payable    $42,000    $30,000
Taxes Payable    6,000    12,000
Dividends Payable    9,000    -
Common Stock    198,000    180,000
Retained Earnings    66,000    36,000
Total    $321,000    $258,000

Additional Information:

From the Income Statement, there is a net income of $51 000 in 2015.
Equipment was amortized for $9 000 in 2015.
New equipment costing $21 000 was purchased.
An old, fully amortized piece of equipment that cost $3 000 was discarded; its cost and accumulated amortization were removed from the accounts.
1 500 shares of stock were sold and issued at $12 per share.
The company declared $30 000 of cash dividends during the year and paid $21 000 of dividends.

Here’s the SOLUTION

This entry was posted in Homework Help. Bookmark the permalink.

Comments are closed.