Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Statement of Cash FlowsIndirect Method The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec.
Statement of Cash FlowsIndirect Method
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:
Dec. 31, 20Y2 | Dec. 31, 20Y1 | ||||
Assets | |||||
Cash | $ 701,710 | $ 755,180 | |||
Accounts receivable (net) | 638,560 | 582,420 | |||
Inventories | 968,360 | 891,170 | |||
Prepaid expenses | 22,450 | 26,660 | |||
Land | 241,390 | 364,890 | |||
Buildings | 1,115,720 | 687,680 | |||
Accumulated depreciation-buildings | (315,770) | (294,720) | |||
Equipment | 392,960 | 347,350 | |||
Accumulated depreciation-equipment | (108,060) | (121,400) | |||
Total assets | $3,657,320 | $3,239,230 | |||
Liabilities and Stockholders' Equity | |||||
Accounts payable (merchandise creditors) | $ 694,890 | $ 733,290 | |||
Bonds payable | 204,810 | 0 | |||
Common stock, $20 par | 241,000 | 89,000 | |||
Paid-in capital: Excess of issue price over par-common stock | 579,000 | 427,000 | |||
Retained earnings | 1,937,620 | 1,989,940 | |||
Total liabilities and stockholders equity | $3,657,320 | $3,239,230 |
The noncurrent asset, noncurrent liability, and stockholders' equity accounts for 20Y2 are as follows:
ACCOUNT Land | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 364,890 | |||
Apr. 20 | Realized $114,900 cash from sale | 123,500 | 241,390 |
ACCOUNT Buildings | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 687,680 | |||
Apr. 20 | Acquired for cash | 428,040 | 1,115,720 |
ACCOUNT Accumulated Depreciation-Buildings | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 294,720 | |||
Dec. 31 | Depreciation for year | 21,050 | 315,770 |
ACCOUNT Equipment | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 347,350 | |||
Jan. 26 | Discarded, no salvage | 38,200 | 309,150 | ||
Aug. 11 | Purchased for cash | 83,810 | 392,960 |
ACCOUNT Accumulated Depreciation-Equipment | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 121,400 | |||
Jan. 26 | Equipment discarded | 38,200 | 83,200 | ||
Dec. 31 | Depreciation for year | 24,860 | 108,060 |
ACCOUNT Bonds Payable | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
May 1 | Issued 10-year bonds | 204,810 | 204,810 |
ACCOUNT Common Stock, $20 par | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 89,000 | |||
Dec. 7 | Issued 7,600 shares of common stock for $40 per share | 152,000 | 241,000 |
ACCOUNT Paid-in Capital in Excess of Par-Common Stock | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 427,000 | |||
Dec. 7 | Issued 7,600 shares of common stock for $40 per share | 152,000 | 579,000 |
ACCOUNT Retained Earnings | ACCOUNT NO. | ||||
Balance | |||||
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | |||||
Jan. 1 | Balance | 1,989,940 | |||
Dec. 31 | Net loss | 25,190 | 1,964,750 | ||
Dec. 31 | Cash dividends | 27,130 | 1,937,620 |
Required:
Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Use the minus sign to indicate cash outflows, cash payments, decreases in cash, or any negative adjustments.
Cash flows from operating activities: | blank | |
DepreciationDividendsGain on sale of landLoss on sale of landNet lossRetained earnings | $- Select - | |
Adjustments to reconcile net loss to net cash flow from operating activities: | ||
Decrease in accounts receivableDepreciationGain on sale of landIncrease in accounts receivableIncrease in bonds payableIncrease in common stock | - Select - | |
Decrease in accounts receivableDecrease in inventoriesGain on sale of landIncrease in accounts payableIncrease in prepaid expensesLoss on sale of land | - Select - | |
Changes in current operating assets and liabilities: | blank | |
Decrease in accounts receivableDecrease in inventoriesDepreciationIncrease in accounts receivableIncrease in accumulated depreciation-buildingsIncrease in bonds payable | - Select - | |
Decrease in accounts receivableDecrease in bonds payableDecrease in inventoriesIncrease in accounts payableIncrease in inventoriesIncrease in land | - Select - | |
Decrease in inventoriesDecrease in prepaid expensesIncrease in accounts payableIncrease in accumulated depreciation-equipmentIncrease in common stockIncrease in prepaid expenses | - Select - | |
Decrease in accounts payableDecrease in inventoriesIncrease in accounts payableIncrease in paid-in capital in excess of par-common stockNet incomeRetained earnings | - Select - | |
Net cash flow used for operating activities | blank | $fill in the blank 15 |
Cash flows from (used for) investing activities: | blank | |
Cash received from customersCash received from gain on sale of landCash from land soldCash from issuance of common stockCash received from net incomeCash received from retained earnings | $- Select - | |
Accumulated depreciationCash used for acquisition of buildingCash paid for bonds payableCash used for dividendsDepreciationLoss on sale of land | - Select - | |
Cash from issuance of bonds payableCash from issuance of common stockCash used for purchase of equipmentDecrease in accounts receivableIncrease in accounts payableIncrease in inventories | - Select - | |
Net cash flow used for investing activities | blank | fill in the blank 22 |
Cash flows from (used for) financing activities: | blank | |
Cash received from decrease in accounts receivableCash received from decrease in prepaid expensesCash from issuance of bonds payableCash received from purchase of buildingCash received from purchase of equipmentCash received from sale of land | $- Select - | |
Cash paid for accounts payableCash used for acquisition of buildingCash paid for issuance of common stockCash received from customersCash from issuance of common stockCash received from sale of land | - Select - | |
Cash from net lossCash used for dividendsCash paid for loss on sale of landCash paid for purchase of buildingCash used for purchase of equipmentCash paid for retained earnings | - Select - | |
Net cash flow from financing activities | blank | fill in the blank 29 |
Decrease in cashIncrease in cash | blank | $- Select - |
Cash at the beginning of the year | blank | fill in the blank 32 |
Cash at the end of the year | blank | $fill in the blank 33 |
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