Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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:

  1. 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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Frank Woods Business Accounting Volume 2

Authors: Frank Wood, Ph.D. Sangster, Alan

12th Edition

0273767925, 9780273767923

More Books

Students also viewed these Accounting questions