Question
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: 1 Dec. 31, 20Y2 Dec. 31, 20Y1 2 Assets
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:
1 |
| Dec. 31, 20Y2 | Dec. 31, 20Y1 |
2 | Assets |
|
|
3 | Cash | $917,690.00 | $964,930.00 |
4 | Accounts receivable (net) | 828,620.00 | 762,860.00 |
5 | Inventories | 1,267,970.00 | 1,162,780.00 |
6 | Prepaid expenses | 29,050.00 | 36,010.00 |
7 | Land | 315,250.00 | 480,690.00 |
8 | Buildings | 1,462,990.00 | 901,470.00 |
9 | Accumulated depreciation-buildings | (409,170.00) | (382,690.00) |
10 | Equipment | 511,480.00 | 453,680.00 |
11 | Accumulated depreciation-equipment | (142,100.00) | (159,400.00) |
12 | Total assets | $4,781,780.00 | $4,220,330.00 |
13 | Liabilities and Stockholders Equity |
|
|
14 | Accounts payable (merchandise creditors) | $923,380.00 | $958,540.00 |
15 | Bonds payable | 269,000.00 | 0.00 |
16 | Common stock, $25 par | 323,000.00 | 118,000.00 |
17 | Paid-in capital: Excess of issue price over parcommon stock | 771,200.00 | 558,000.00 |
18 | Retained earnings | 2,495,200.00 | 2,585,790.00 |
19 | Total liabilities and stockholders equity | $4,781,780.00 | $4,220,330.00 |
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 | 480,690 | |||
Apr. | 20 | Realized $153,400 cash from sale | 165,440 | 315,250 |
ACCOUNT Buildings
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 901,470 | |||
Apr. | 20 | Acquired for cash | 561,520 | 1,462,990 |
ACCOUNT Accumulated DepreciationBuildings
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 382,690 | |||
Dec. | 31 | Depreciation for year | 26,480 | 409,170 |
ACCOUNT Equipment
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 453,680 | |||
26 | Discarded, no salvage | 46,270 | 407,410 | |||
Aug. | 11 | Purchased for cash | 104,070 | 511,480 |
ACCOUNT Accumulated Depreciation Equipment
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 159,400 | |||
26 | Equipment discarded | 46,270 | 113,130 | |||
Dec. | 31 | Depreciation for year | 28,970 | 142,100 |
ACCOUNT Bonds Payable
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
May | 1 | Issued 20-year bonds | 269,000 | 269,000 |
ACCOUNT Common Stock $25 par
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 118,000 | |||
Dec. | 7 | Issued 8,200 shares of common stock for $51 per share | 205,000 | 323,000 |
ACCOUNT Paid-In Capital in Excess of ParCommon Stock
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 558,000 | |||
Dec. | 7 | Issued 8,200 shares of common stock for $51 per share | 213,200 | 771,200 |
ACCOUNT Retained Earnings
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 2,585,790 | |||
Dec. | 31 | Net loss | 58,980 | 2,526,810 | ||
31 | Cash dividends | 31,610 | 2,495,200 |
Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.
Labels and Amount Descriptions | |
---|---|
Cash paid for acquisition of building | |
Cash paid for dividends | |
Cash paid for merchandise | |
Cash paid for purchase of equipment | |
Cash received from customers | |
Cash received from issuance of bonds payable | |
Cash received from issuance of common stock | |
Cash received from land sold | |
Change in cash | |
December 31, 20Y2 | |
Decrease in accounts payable | |
Decrease in accounts receivable | |
Decrease in inventories | |
Decrease in prepaid expenses | |
Decrease in salaries payable | |
Depreciation | |
For the Year Ended December 31, 20Y2 | |
Gain on sale of investments | |
Gain on sale of land | |
Increase in accounts payable | |
Increase in accounts receivable | |
Increase in inventories | |
Increase in prepaid expenses | |
Increase in salaries payable | |
Issuance of common stock for acquisition of building | |
Issuance of common stock for purchase of equipment | |
Issuance of common stock to retire bonds | |
Loss on sale of investments | |
Loss on sale of land | |
Net cash flow from financing activities | |
Net cash flow from investing activities | |
Net cash flow from operating activities | |
Net cash flow used for financing activities | |
Net cash flow used for investing activities | |
Net cash flow used for operating activities | |
Net income | |
Net loss |
Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.
Whitman Co. |
Statement of Cash Flows |
1 | Cash flows from operating activities: |
|
|
2 |
| ||
3 | Adjustments to reconcile net loss to net cash flow from operating activities: |
|
|
4 |
| ||
5 |
| ||
6 | Changes in current operating assets and liabilities: |
|
|
7 |
| ||
8 |
| ||
9 |
| ||
10 |
| ||
11 |
| ||
12 |
|
|
|
13 | Cash flows from investing activities: |
|
|
14 |
| ||
15 |
| ||
16 |
| ||
17 |
| ||
18 |
|
|
|
19 | Cash flows from financing activities: |
|
|
20 |
| ||
21 |
| ||
22 |
| ||
23 |
| ||
24 |
| ||
25 | Cash at the beginning of the year |
| |
26 | Cash at the end of the year |
|
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