Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT ADVENTURES, INC. Income Statement For the year ended December

The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.

GREAT ADVENTURES, INC. Income Statement For the year ended December 31, 2014
Revenues:
Service revenue (clinic, racing, TEAM) $ 574,000
Sales revenue (MU watches) 126,000
Total revenues $ 700,000
Expenses:
Cost of goods sold (watches) 68,200
Operating expenses 288,276
Depreciation expense 48,500
Interest expense 33,034
Income tax expense 55,500
Total expenses 493,510
Net income $ 206,490

GREAT ADVENTURES, INC. Balance Sheet December 31, 2014 and 2013
2014 2013 Increase (I) or Decrease (D)
Assets
Current assets:
Cash $ 542,425 $ 143,820 $ 398,605 (I)
Accounts receivable 43,100 34,500 8,600 (I)
Inventory 15,500 13,200 2,300 (I)
Other current assets 12,200 9,400 2,800 (I)
Long-term assets:
Land 486,000 0 486,000 (I)
Buildings 990,000 0 990,000 (I)
Equipment 64,200 64,200
Accumulated depreciation (75,250) (26,750) 48,500 (I)
Total assets $ 2,078,175 $ 238,370
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 12,900 $ 10,400 $ 2,500 (I)
Interest payable 870 870
Income tax payable 57,900 38,800 19,100 (I)
Long-term liabilities:
Notes payable 558,015 30,900 527,115 (I)
Stockholders' Equity:
Common stock 116,000 17,000 99,000 (I)
Paid-in capital 1,196,000 0 1,196,000 (I)
Retained earnings 236,790 140,400 96,390 (I)
Treasury stock (100,300) 0 (100,300) (I)
Total liabilities and stockholders equity $ 2,078,175 $ 238,370

Additional Information for 2014:
1.

Borrowed $570,000 in January 2014. Made 12 monthly payments during the year, reducing the balance of the loan by $42,885.

2. Issued common stock for $1.287 million.
3. Purchased 9,900 shares of treasury stock for $17 per share.
4. Reissued 4,000 shares of treasury stock at $19 per share.
5. Declared and paid a cash dividend of $110,100.

Required:

Prepare the statement of cash flows for the year ended December 31, 2014, using theindirectmethod.(Amounts to be deducted should be indicated with minus sign. Omit the "$" sign in your response.)

GREAT ADVENTURES, INC. Statement of Cash Flows For the year ended December 31, 2012
Cash Flows from Operating Activities
(Click to select)Net incomeNet loss $
Adjustments for noncash effects:
(Click to select)Increase in other current assetsDepreciation expenseIncrease in accounts receivablePayment of dividendsIncrease in inventoryPurchase of buildingsPurchase of landIncrease in accounts payable
Changes in current assets and current liabilities:
(Click to select)Increase in inventoryDecrease in accounts payableIncrease in income tax payableIncrease in accounts payableIncrease in other current assetsDecrease in inventoryDepreciation expenseIncrease in accounts receivable
(Click to select)Increase in accounts payableIncrease in income tax payableIncrease in inventoryIncrease in accounts receivableDepreciation expenseIncrease in other current assetsDecrease in inventoryDecrease in accounts payable
(Click to select)Increase in inventoryDecrease in accounts payableDepreciation expenseDecrease in inventoryIncrease in income tax payableIncrease in accounts payableIncrease in other current assetsIncrease in accounts receivable
(Click to select)Increase in income tax payableDepreciation expenseIncrease in accounts receivableDecrease in inventoryIncrease in other current assetsDecrease in accounts payableIncrease in accounts payableIncrease in inventory
(Click to select)Increase in accounts payableIncrease in accounts receivableDepreciation expenseDecrease in accounts payableDecrease in inventoryIncrease in other current assetsIncrease in income tax payableIncrease in inventory
Net cash flows from operating activities $
Cash Flows from Investing Activities
(Click to select)Increase in inventoryDecrease in accounts payablePurchase of furnitureCashPurchase of buildingsIncrease in accounts payablePurchase of landDecrease in inventory
(Click to select)Purchase of landCashPurchase of furnitureIncrease in accounts payableDecrease in inventoryIncrease in inventoryDecrease in accounts payablePurchase of buildings
Net cash flows from investing activities
Cash Flows from Financing Activities
(Click to select)Issued common stockIncrease in accounts payablePurchased treasury stockDecrease in accounts payableIssued note payableReissued treasury stockPayment of dividendsRepayment of notes payable
(Click to select)Payment of dividendsIssued note payableIssued common stockReissued treasury stockIncrease in accounts payablePurchased treasury stockDecrease in accounts payableRepayment of notes payable
(Click to select)Issued common stockIssued note payableDecrease in accounts payablePurchased treasury stockPayment of dividendsRepayment of notes payableIncrease in accounts payableReissued treasury stock
(Click to select)Decrease in accounts payablePurchased treasury stockIssued note payableIncrease in accounts payableReissued treasury stockPayment of dividendsIssued common stockRepayment of notes payable
(Click to select)Increase in accounts payableReissued treasury stockRepayment of notes payablePurchased treasury stockIssued common stockIssued note payableDecrease in accounts payablePayment of dividends
(Click to select)Issued note payableDecrease in accounts payablePurchased treasury stockIncrease in accounts payablePayment of dividendsReissued treasury stockRepayment of notes payableIssued common stock
Net cash flows from financing activities
(Click to select)Net increase in cashNet decrease in cash
Cash at the beginning of the period
Cash at the end of the period $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

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

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

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

Get Started

Recommended Textbook for

Financial Accounting

Authors: J. David Spiceland, Wayne Thomas, Don Herrmann

3rd edition

9780077506902, 78025540, 77506901, 978-0078025549

More Books

Students also viewed these Accounting questions

Question

Always show respect for the other person or persons.

Answered: 1 week ago

Question

Self-awareness is linked to the businesss results.

Answered: 1 week ago