Answered step by step
Verified Expert Solution
Question
1 Approved Answer
STATEMENT OF CASH FLOWS - 50 POINTS Colson Company operates several stores and is a publicly traded company. The comparative balance sheet and income statement
STATEMENT OF CASH FLOWS - 50 POINTS | |||||||||
Colson Company operates several stores and is a publicly traded company. The comparative balance sheet and income statement for Colson as of May 31, 2012, are shown below. The company is preparing its statement of cash flows. | |||||||||
COLSON COMPANY | |||||||||
Comparative Balance Sheet | |||||||||
As of May 31 | |||||||||
2012 | 2011 | ||||||||
Current Assets | |||||||||
Cash | $ 29,870 | $ 19,780 | |||||||
Accounts receivable | 76,750 | 56,980 | |||||||
Inventory | 221,310 | 250,050 | |||||||
Prepaid expenses | 9,120 | 7,012 | |||||||
Total current assets | 337,050 | 333,822 | |||||||
Plant assets | |||||||||
Plants assets | 596,980 | 502,400 | |||||||
Less accumulated | |||||||||
depreciation - plant assets | 151,250 | 124,890 | |||||||
Net plant assets | 445,730 | 377,510 | |||||||
Total assets | $ 782,780 | $ 711,332 | |||||||
Current Liabilities | |||||||||
Accounts payable | $ 122,680 | $ 114,950 | |||||||
Salaries and wages payable | 45,270 | 71,300 | |||||||
Interest payable | 27,150 | 26,145 | |||||||
Total current liabilities | 195,100 | 212,395 | |||||||
Long-term debt | |||||||||
Bonds payable | 71,320 | 102,200 | |||||||
Total liabilities | 266,420 | 314,595 | |||||||
Stockholders' equity | |||||||||
Common stock, $12 par | 370,000 | 280,000 | |||||||
Retained earnings | 146,360 | 116,737 | |||||||
Total stockholders' equity | 516,360 | 396,737 | |||||||
Total liabilities and stockholders' equity | $ 782,780 | $ 711,332 | |||||||
COLSON COMPANY | |||||||||
Income Statement | |||||||||
For the Year Ended May 31, 2012 | |||||||||
Sales | $ 1,256,870 | ||||||||
Cost of goods sold | 724,430 | ||||||||
Gross profit | 532,440 | ||||||||
Expenses | |||||||||
Salaries and wages expense | 251,150 | ||||||||
Interest expense | 75,500 | ||||||||
Depreciation expense | 26,360 | ||||||||
Other expenses | 8,652 | ||||||||
Total expenses | 361,662 | ||||||||
Operating income | 170,778 | ||||||||
Income tax expense | 42,700 | ||||||||
Net income | $ 128,078 | ||||||||
The following is additional information concerning Colson's transactions during the year ended May 31, 2012. | |||||||||
1. All sales during the year were made on account. | |||||||||
2. All merchandise was purchased on account, compromising the total accounts payable account. | |||||||||
3. Plant assets costing $94580 were purchase by paying $24680 in cash and issuing 6990 shares of stock. | |||||||||
4. The "other expenses" are related to prepaid items. | |||||||||
5. All income taxes incurred during the year were paid during the year. | |||||||||
6. In order to supplement its cash, Colson issued 2010 shares of common stock at par value. | |||||||||
7. Cash dividends of $98455 were declared and paid at the end of the fiscal year. | |||||||||
Instructions | |||||||||
a) Prepare a statement of cash flows for Colson Company for the year ended May 31, 2012, using the direct method of presentation. Be sure to support the statements with the appropriate calculations. (A reconciliation of net income to net cash is not required). | |||||||||
b) Using the indirect method, calculate only the net cash flow from operating activities for Colson Company for the year ended May 31, 2012. | |||||||||
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