You have completed the field work in connection with your audit of Alexander Corporation for the year ended December 31, 2014. The balance sheet accou
You have completed the field work in connection with your audit of Alexander Corporation for the year ended December 31, 2014. The balance sheet accounts at the beginning and end of the year are shown below.
\r\nIncrease
\r\nDec. 31, Dec. 31, or
\r\n2014 2013 (Decrease)
\r\nCash $ 277,900 $ 298,000 ($20,100)
\r\nAccounts receivable 469,424 353,000 116,424
\r\nInventory 741,700 610,000 131,700
\r\nPrepaid expenses 12,000 8,000 4,000
\r\nInvestment in subsidiary 110,500 –0– 110,500
\r\nCash surrender value of life insurance 2,304 1,800 504
\r\nMachinery 207,000 190,000 17,000
\r\nBuildings 535,200 407,900 127,300
\r\nLand 52,500 52,500 –0–
\r\nPatents 69,000 64,000 5,000
\r\nCopyrights 40,000 50,000 (10,000)
\r\nBond discount and issue costs 4,502 –0– 4,502
\r\n$2,522,030 $2,035,200 $486,830
\r\nIncome taxes payable $ 90,250 $ 79,600 $ 10,650
\r\nAccounts payable 299,280 280,000 19,280
\r\nDividends payable 70,000 –0– 70,000
\r\nBonds payable—8% 125,000 –0– 125,000
\r\nBonds payable—12% –0– 100,000 (100,000)
\r\nAllowance for doubtful accounts 35,300 40,000 (4,700)
\r\nAccumulated depreciation—buildings 424,000 400,000 24,000
\r\nAccumulated depreciation—machinery 173,000 130,000 43,000
\r\nPremium on bonds payable –0– 2,400 (2,400)
\r\nCommon stock—no par 1,176,200 1,453,200 (277,000)
\r\nPaid-in capital in excess of par—common stock 109,000 –0– 109,000
\r\nRetained earnings—unappropriated 20,000 (450,000) 470,000
\r\n$2,522,030 $2,035,200 $486,830
\r\nSTATEMENT OF RETAINED EARNINGS
\r\nFOR THE YEAR ENDED DECEMBER 31, 2014
\r\nJanuary 1, 2014 Balance (defi cit) $(450,000)
\r\nMarch 31, 2014 Net income for fi rst quarter of 2014 25,000
\r\nApril 1, 2014 Transfer from paid-in capital 425,000
\r\nBalance –0–
\r\nDecember 31, 2014 Net income for last three quarters of 2014 90,000
\r\nDividend declared—payable January 21, 2015 (70,000)
\r\nBalance $ 20,000
\r\nYour working papers from the audit contain the following information:
\r\n1. On April 1, 2014, the existing deficit was written off against paid-in capital created by reducing the stated value of the no-par stock.
\r\n2. On November 1, 2014, 29,600 shares of no-par stock were sold for $257,000. The board of directors voted to regard $5 per share as stated capital.
\r\n3. A patent was purchased for $15,000.
\r\n4. During the year, machinery that had a cost basis of $16,400 and on which there was accumulated depreciation of $5,200 was sold for $9,000. No other plant assets were sold during the year.
\r\n5. The 12%, 20-year bonds were dated and issued on January 2, 2002. Interest was payable on June 30 and December 31. They were sold originally at 106. These bonds were redeemed at 100.9 plus accrued interest on March 31, 2014.
\r\n6. The 8%, 40-year bonds were dated January 1, 2014, and were sold on March 31 at 97 plus accrued interest. Interest is payable semiannually on June 30 and December 31. Expense of issuance was $839.
\r\n7. Alexander Corporation acquired 70% control in Crimson Company on January 2, 2014, for $100,000.
\r\nThe income statement of Crimson Company for 2014 shows a net income of $15,000.
\r\n8. Extraordinary repairs to buildings of $7,200 were charged to Accumulated Depreciation—Buildings.
\r\n9. Interest paid in 2014 was $10,500 and income taxes paid were $34,000.
\r\nInstructions
\r\nFrom the information given, prepare a statement of cash flows using the indirect method. A worksheet is not necessary, but the principal computations should be supported by schedules or general ledger accounts. The company uses straight-line amortization for bond interest.