In: Accounting
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 depreciation—buildings | (397,200) | (366,000) | |||
Equipment | 660,600 | 529,800 | |||
Accumulated depreciation—equipment | (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 par—common 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 Depreciation—Buildings | 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 Par—Common 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 | $ |
Coulson, Inc. | ||
Statement of Cash Flows | ||
For the Year Ended December 31, 20Y2 | ||
Cash flows from operating activities: | ||
Net income | 326600 | |
Adjustments to reconcile net income to net cash flow from operating activities: | ||
Depreciation | 68400 | |
Gain on sale of Land | -60000 | |
Changes in current operating assets and liabilities: | ||
Increase in Accounts receivable | -94800 | |
Increase in inventories | -52800 | |
Decrease in prepaid expenses | 7800 | |
Decrease in Accounts payable | -37200 | |
Increase in income taxes payable | 4800 | |
Net cash flow from operating activities | 162800 | |
Cash flows from investing activities: | ||
Cash received from sale of land | 456000 | |
Less cash paid for acquisition of building | -990000 | |
Less cash paid for purchase of equipment | -196800 | |
Net cash flow used for investing activities | -730800 | |
Cash flows from financing activities: | ||
Cash received from issuance of bonds payable | 330000 | |
Cash received from issuance of common stock | 280000 | |
Less cash paid for dividends | -79200 | |
Net cash flow from financing activities | 530800 | |
Decrease in cash | -37200 | |
Cash at beginning of the year | 337800 | |
Cash at end of the year | 300600 |