Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The comparative balance sheet of Coulson, Inc. at December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $300,600

The comparative balance sheet of Coulson, Inc. at December 31, 20Y2 and 20Y1, is as follows:

Dec. 31, 20Y2 Dec. 31, 20Y1
Assets
Cash $300,600 $337,800
Accounts receivable (net) 704,400 609,600
Inventories 918,600 865,800
Prepaid expenses 18,600 26,400
Land 990,000 1,386,000
Buildings 1,980,000 990,000
Accumulated depreciationbuildings (397,200) (366,000)
Equipment 660,600 529,800
Accumulated depreciationequipment (133,200) (162,000)
Total assets $5,042,400 $4,217,400
Liabilities and Stockholders' Equity
Accounts payable (merchandise creditors) $594,000 $631,200
Income taxes payable 26,400 21,600
Bonds payable 330,000 0
Common stock, $20 par 320,000 180,000
Paid-in capital: Excess of issue price over parcommon stock 950,000 810,000
Retained earnings 2,822,000 2,574,600
Total liabilities and stockholders' equity $5,042,400 $4,217,400

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 1,386,000
Apr. 20 Realized $456,000 cash from sale 396,000 990,000

ACCOUNT Buildings ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
Jan. 1 Balance 990,000
Apr. 20 Acquired for cash 990,000 1,980,000

ACCOUNT Accumulated DepreciationBuildings ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
Jan. 1 Balance 366,000
Dec. 31 Depreciation for year 31,200 397,200

ACCOUNT Equipment ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
Jan. 1 Balance 529,800
26 Discarded, no salvage 66,000 463,800
Aug. 11 Purchased for cash 196,800 660,600

ACCOUNT Accumulated Depreciation-Equipment ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
Jan. 1 Balance 162,000
26 Equipment discarded 66,000 96,000
Dec. 31 Depreciation for year 37,200 133,200

ACCOUNT Bonds Payable ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
May 1 Issued 20-year bonds 330,000 330,000

ACCOUNT Common Stock, $20 par ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
Jan. 1 Balance 180,000
Dec. 7 Issued 7,000 shares of common stock for $40 per share 140,000 320,000

ACCOUNT Paid-in Capital in Excess of ParCommon Stock ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
Jan. 1 Balance 810,000
Dec. 7 Issued 7,000 shares of common stock for $40 per share 140,000 950,000

ACCOUNT Retained Earnings ACCOUNT NO.
Balance
Date Item Debit Credit Debit Credit
20Y2
Jan. 1 Balance 2,574,600
Dec. 31 Net income 326,600 2,901,200
31 Cash dividends 79,200 2,822,000

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 out flows, cash payments, decreases in cash, or any negative adjustments.

Coulson, Inc.
Statement of Cash Flows
For the Year Ended December 31, 20Y2
Cash flows from operating activities:
$
Adjustments to reconcile net income to net cash flow from operating activities:
Changes in current operating assets and liabilities:
Net cash flow from operating activities $
Cash flows from investing activities:
$
Net cash flow used for investing activities
Cash flows from financing activities:
$
Net cash flow from financing activities
$
Cash at beginning of the year
Cash at end of the year $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

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

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

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

Get Started

Students also viewed these Accounting questions