Question

In: Accounting

The comparative balance sheet of Coulson, Inc. at December 31, 20Y2 and 20Y1, is as follows:...

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 $

Solutions

Expert Solution

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

Related Solutions

The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
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...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $ 659,790 $ 711,930 Accounts receivable (net) 600,410 547,630 Inventories 910,510 837,930 Prepaid expenses 21,110 25,070 Land 226,970 343,090 Buildings 1,049,070 646,590 Accumulated depreciation-buildings (296,910) (277,110) Equipment 369,480 326,600 Accumulated depreciation-equipment (101,610) (114,140) Total assets $3,438,820 $3,047,590 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 653,380 $ 689,480 Bonds payable 192,570 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 841,890 $ 906,790 Accounts receivable (net) 766,120 698,770 Inventories 1,161,810 1,069,200 Prepaid expenses 26,940 31,990 Land 289,610 437,780 Buildings 1,338,610 825,050 Accumulated depreciation-buildings (378,850) (353,590) Equipment 471,460 416,740 Accumulated depreciation-equipment (129,650) (145,650) Total assets $4,387,940 $3,887,080 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 833,710 $ 879,780 Bonds payable 245,720 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 818,950 $ 884,200 Accounts receivable (net) 745,240 679,730 Inventories 1,130,150 1,040,070 Prepaid expenses 26,210 31,120 Land 281,720 425,850 Buildings 1,302,130 802,570 Accumulated depreciation-buildings (368,530) (343,960) Equipment 458,610 405,380 Accumulated depreciation-equipment (126,120) (141,680) Total assets $4,268,360 $3,783,280 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 810,990 $ 855,800 Bonds payable 239,030 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 761,710 $ 821,800 Accounts receivable (net) 693,160 632,220 Inventories 1,051,160 967,370 Prepaid expenses 24,370 28,940 Land 262,030 396,090 Buildings 1,211,120 746,480 Accumulated depreciation-buildings (342,770) (319,920) Equipment 426,560 377,050 Accumulated depreciation-equipment (117,300) (131,780) Total assets $3,970,040 $3,518,250 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 754,310 $ 795,990 Bonds payable 222,320 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
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 $918,330.00 $965,220.00 4 Accounts receivable (net)  828,620.00 761,010.00 5 Inventories 1,268,630.00 1,162,990.00 6 Prepaid expenses 30,290.00 35,390.00 7 Land 315,080.00 478,880.00 8 Buildings 1,462,320.00 899,910.00 9 Accumulated depreciation-buildings (408,210.00) (382,220.00) 10 Equipment 511,480.00 454,920.00 11 Accumulated depreciation-equipment (140,580.00) (159,440.00) 12 Total assets $4,785,960.00 $4,216,660.00 13 Liabilities and Stockholders’ Equity 14 Accounts payable (merchandise...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:      Dec. 31, 20Y2      Dec. 31, 20Y1 Assets Cash $ 910,700 $ 978,540 Accounts receivable (net) 828,740 755,880 Inventories 1,256,770 1,156,590 Prepaid expenses 29,140 34,610 Land 313,280 473,560 Buildings 1,448,010 892,490 Accumulated depreciation-buildings (409,820) (382,490) Equipment 509,990 450,800 Accumulated depreciation-equipment (140,250) (157,550) Total assets $4,746,560 $4,202,430 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 901,850 $ 951,680 Bonds payable 265,810 0 Common stock, $20...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
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...
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows:...
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...
The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...
The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $187 $62 Accounts receivable (net) 106 78 Inventories 67 43 Land 152 175 Equipment 86 68 Accumulated depreciation-equipment (23) (12) Total Assets $575 $414 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $72 $62 Dividends payable 12 - Common stock, $1 par 38 19 Paid-in capital: Excess of issue price over par—common stock 82 48...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT