Answered step by step
Verified Expert Solution
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
Get Instant Access with AI-Powered 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