Problem C – V — Statement of Cash Flows (17 points)
The comparative balance sheet for Proctor Precision appears below:
PROCTOR PRECISION
Comparative Balance Sheet
Dec. 31, 2014 Dec. 31, 2013
Assets
Cash……………………………………………………………………………….. $30,500 $6,000
Accounts receivable ………………………………………………………….. 2,500 4,000
Inventory …………………………………………………………………………. 5,500 3,500
Prepaid expenses……………………………………………………………… 1,000 1,500
Building …………………………………………………………………………… 10,000 10,000
Accumulated depreciation—building ……………………………………. (1,500) (1,000)
Total assets ………………………………………………………………… $48,000 $24,000
Liabilities and Stockholders’ Equity
Accounts payable ……………………………………………………………… $ 1,000 $ 2,000
Long-term note payable……………………………………………………… 6,500 7,000
Common stock …………………………………………………………………. 19,000 9,000
Retained earnings …………………………………………………………….. 21,500 6,000
Total liabilities and stockholders’ equity …………………………... $48,000 $24,000
The income statement for the year is as follows:
PROCTOR PRECISION
Income Statement
For the Year Ended December 31, 2014
Sales (all on credit) ……………………………………………………………. $155,000
Expenses and losses
Cost of goods sold …………………………..…………………………... $101,000
Operating expenses, exclusive of depreciation …………………. 22,150
Depreciation expense …………………………………………………… 500
Interest expense ………………………………………………………….. 600
Loss on sale of land ……………………………………………………… 1,250
Income taxes ………………………………………………………………. 4,500
Total expenses and loss ………………………………………….. 130,000
Net income ………………………………………………………………………. $ 25,000
Cash dividends were paid during the year. Land costing $10,000 was acquired by the issuance of
common stock. The property was subsequently sold for $8,750 cash.
Instructions
Prepare a statement of cash flows for the year ended December 31, 2014 using the indirect
method.