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 | $918,000.00 | $964,800.00 |
4 | Accounts receivable (net) | 828,900.00 | 761,940.00 |
5 | Inventories | 1,268,460.00 | 1,162,980.00 |
6 | Prepaid expenses | 29,340.00 | 35,100.00 |
7 | Land | 315,900.00 | 479,700.00 |
8 | Buildings | 1,462,500.00 | 900,900.00 |
9 | Accumulated depreciation-buildings | (408,600.00) | (382,320.00) |
10 | Equipment | 512,280.00 | 454,680.00 |
11 | Accumulated depreciation-equipment | (141,300.00) | (158,760.00) |
12 | Total assets | $4,785,480.00 | $4,219,020.00 |
13 | Liabilities and Stockholders Equity |
|
|
14 | Accounts payable (merchandise creditors) | $922,500.00 | $958,320.00 |
15 | Bonds payable | 270,000.00 | 0.00 |
16 | Common stock, $25 par | 317,000.00 | 117,000.00 |
17 | Paid-in capital: Excess of issue price over parcommon stock | 758,000.00 | 558,000.00 |
18 | Retained earnings | 2,517,980.00 | 2,585,700.00 |
19 | Total liabilities and stockholders equity | $4,785,480.00 | $4,219,020.00 |
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 | 479,700 | |||
Apr. | 20 | Realized $151,200 cash from sale | 163,800 | 315,900 |
ACCOUNT Buildings
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 900,900 | |||
Apr. | 20 | Acquired for cash | 561,600 | 1,462,500 |
ACCOUNT Accumulated DepreciationBuildings
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 382,320 | |||
Dec. | 31 | Depreciation for year | 26,280 | 408,600 |
ACCOUNT Equipment
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 454,680 | |||
26 | Discarded, no salvage | 46,800 | 407,880 | |||
Aug. | 11 | Purchased for cash | 104,400 | 512,280 |
ACCOUNT Accumulated Depreciation Equipment
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 158,760 | |||
26 | Equipment discarded | 46,800 | 111,960 | |||
Dec. | 31 | Depreciation for year | 29,340 | 141,300 |
ACCOUNT Bonds Payable
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
May | 1 | Issued 20-year bonds | 270,000 | 270,000 |
ACCOUNT Common Stock $25 par
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 117,000 | |||
Dec. | 7 | Issued 8,000 shares of common stock for $50 per share | 200,000 | 317,000 |
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 8,000 shares of common stock for $50 per share | 200,000 | 758,000 |
ACCOUNT Retained Earnings
ACCOUNT NO. | ||||||
Balance | ||||||
Date | Item | Debit | Credit | Debit | Credit | |
20Y2 | ||||||
Jan. | 1 | Balance | 2,585,700 | |||
Dec. | 31 | Net loss | 35,320 | 2,550,380 | ||
31 | Cash dividends | 32,400 | 2,517,980 |
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 outflows.
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 (used for) investing activities: |
|
|
14 |
|
|
|
15 |
|
|
|
16 |
|
|
|
17 |
|
|
|
18 |
|
|
|
19 | Cash flows from (used for) financing activities: |
|
|
20 |
|
|
|
21 |
|
|
|
22 |
|
|
|
23 |
|
|
|
24 |
|
|
|
25 | Cash at the beginning of the year |
|
|
26 | Cash at the end of the year |
|
|
Labels and Amount Descriptions
Cash used for acquisition of building
Cash used for dividends
Cash used for merchandise
Cash used for purchase of equipment
Cash from customers
Cash from issuance of bonds payable
Cash from issuance of common stock
Cash from land soldDecember 31, 20Y2Decrease in accounts payableDecrease in accounts receivableDecrease in cashDecrease in inventoriesDecrease in prepaid expensesDecrease in salaries payableDepreciationFor the Year Ended December 31, 20Y2Gain on sale of investmentsGain on sale of landIncrease in accounts payableIncrease in accounts receivableIncrease in cashIncrease in inventoriesIncrease in prepaid expensesIncrease in salaries payableIssuance of common stock for acquisition of buildingIssuance of common stock for purchase of equipmentIssuance of common stock to retire bondsLoss on sale of investmentsLoss on sale of landNet cash flow from financing activitiesNet cash flow from investing activitiesNet cash flow from operating activitiesNet cash flow used for financing activitiesNet cash flow used for investing activitiesNet cash flow used for operating activities Net income Net loss
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