Question
Consultex, Inc., was founded in 2015 as a small financial consulting business. The company had done reasonably well in 20152017 but started noticing its cash
Consultex, Inc., was founded in 2015 as a small financial consulting business. The company had done reasonably well in 20152017 but started noticing its cash dwindle early in 2018. In January 2018, Consultex had paid $19,000 to purchase land and repaid $2,000 principal on an existing promissory note. In March, the company paid $2,600 cash for dividends and $1,000 to repurchase and eliminate Consultex stock that had previously been issued for $1,000. To improve its cash position, Consultex borrowed $5,600 by signing a new promissory note in May and also issued stock to a new private investor for $12,600 cash. Year-end comparative balance sheets and income statements are presented below.
CONSULTEX, INC. | ||||||
Balance Sheet | ||||||
October 31 | ||||||
2018 | 2017 | |||||
Assets | ||||||
Cash | $ | 10,050 | $ | 15,200 | ||
Accounts Receivable | 15,200 | 12,600 | ||||
Prepaid Rent | 2,300 | 3,600 | ||||
Land | 29,000 | 10,000 | ||||
Total Assets | $ | 56,550 | $ | 41,400 | ||
Liabilities and Stockholders Equity | ||||||
Salaries and Wages Payable | $ | 2,300 | $ | 3,600 | ||
Income Taxes Payable | 1,000 | 1,000 | ||||
Notes Payable (long-term) | 16,200 | 12,600 | ||||
Common Stock | 21,200 | 9,600 | ||||
Retained Earnings | 15,850 | 14,600 | ||||
Total Liabilities and Stockholders Equity | $ | 56,550 | $ | 41,400 | ||
CONSULTEX, INC. | ||||||
Income Statement | ||||||
For the Year Ended October 31 | ||||||
2018 | 2017 | |||||
Sales Revenue | $ | 161,000 | $ | 164,000 | ||
Salaries and Wages Expense | 98,600 | 97,600 | ||||
Rent Expense | 36,600 | 30,600 | ||||
Utilities Expenses | 20,300 | 20,600 | ||||
Income before Income Tax Expense | 5,500 | 15,200 | ||||
Income Tax Expense | 1,650 | 4,560 | ||||
Net Income | $ | 3,850 | $ | 10,640 | ||
Required:
- Prepare a properly formatted Statement of Cash Flows for Consultex, Inc., for the year ended October 31, 2018 (using the indirect method). (Amounts to be deducted should be indicated with a minus sign.)
CONSULTEX, INC.Statement of Cash FlowsFor the Year Ended October 31, 2018Cash Flows from Operating Activities:Net Income$3,850Changes in Current Assets and Current LiabilitiesAccounts Receivable(2,600)Prepaid Rent1,300Salaries and Wages Payable(1,300)Cash Used in Operating Activities1,250Cash Flows from Investing Activities:Purchased Land(19,000)(19,000)Cash Flows from Financing Activities:Repaid Promissory Note PrincipalIssued New Promissory Note0$0
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started