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, 2020
Revenues:
Service revenue (clinic, racing, TEAM) $ 545,000
Sales revenue (MU watches) 120,000
Total revenues $ 665,000
Expenses:
Cost of goods sold (watches) 71,000
Operating expenses 304,376
Depreciation expense 51,000
Interest expense 29,824
Income tax expense 57,600
Total expenses 513,800
Net income $ 151,200

GREAT ADVENTURES, INC. Balance Sheets December 31, 2020 and 2019
2020 2019 Increase (I) or Decrease (D)
Assets
Current assets:
Cash $ 325,094 $ 139,000 $ 186,094 (I)
Accounts receivable 46,500 36,000 10,500 (I)
Inventory 17,150 14,100 3,050 (I)
Other current assets 13,150 11,100 2,050 (I)
Long-term assets:
Land 400,000 0 400,000 (I)
Buildings 1,100,000 0 1,100,000 (I)
Equipment 66,000 66,000
Accumulated depreciation (76,500) (25,500) 51,000 (I)
Total assets $ 1,891,394 $ 240,700
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 12,150 $ 9,100 $ 3,050 (I)
Interest payable 760 760
Income tax payable 57,600 38,500 19,100 (I)
Long-term liabilities:
Notes payable 502,844 30,500 472,344 (I)
Stockholders' Equity:
Common stock 125,000 25,000 100,000 (I)
Paid-in capital 1,105,000 0 1,105,000 (I)
Retained earnings 168,040 136,840 31,200 (I)
Treasury stock (80,000) 0 (80,000) (I)
Total liabilities and stockholders equity $ 1,891,394 $ 240,700

Additional Information for 2020:

1. Borrowed $510,000 in January 2020. Made 12 monthly payments during the year, reducing the balance of the loan by $37,656.

2. Issued common stock for $1,200,000.

3. Purchased 10,000 shares of treasury stock for $16 per share.

4. Reissued 5,000 shares of treasury stock at $17 per share.

5. Declared and paid a cash dividend of $120,000.

Required:

Prepare the statement of cash flows for the year ended December 31, 2020, using the indirect method. (List cash outflows as negative amounts.)

GREAT ADVENTURES, INC.
Statement of Cash Flows
For the Year Ended December 31, 2020
Cash Flows from Operating Activities
Adjustments to reconcile net income to net cash flows from operating activities:
Net cash flow from operating activities
Cash Flows from Investing Activities
Net cash flow from investing activities
Cash Flows from Financing Activities
Net cash flow from financing activities
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

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

Recommended Textbook for

Business Accounting Volume 2

Authors: Frank Wood, Alan Sangster

6th Edition

0273039148, 9780273039143

More Books

Students also viewed these Accounting questions

Question

Were any of the authors students?

Answered: 1 week ago