The comparative balance sheet for Coastal Travel Services, Inc., for December 31, 2017 and 2016 ,
is as follows:
Coastal Travel Services, Inc.
Comparative Balance Sheets
December 31, 2017 and 2016
Assets
2017
2016
Current assets:
Cash
$44,000
$17,000
Accounts receivable
80,000
85,000
Inventory
61,000
20,000
Prepaid insurance
8,000
16,000
Total current assets
$193,000
$138,000
Land
$108,000
$121,000
Equipment
80,000
58,000
Less: Accumulated depreciation
(16,000)
(11,000)
Total assets
$365,000
$306,000
Liabilities
Current liabilities:
Accounts payable
$30,000
$36,000
Wages payable
35,000
27,000
Interest payable
16,000
15,000
Income taxes payable
11,000
8,000
Total current liabilities
$92,000
$86,000
Notes payable (long-term)
100,000
91,000
Total liabilities
$192,000
$177,000
Stockholders' equity
Common stock
$136,000
$116,000
Retained earnings
37,000
13,000
Total stockholders' equity
$173,000
$129,000
Total liabilities and equity
$365,000
$306,000
The following information is taken from the records of Coastal Travel Services, Inc.:
a.
|
Land was sold for $9,200.
|
b.
|
Equipment was purchased for cash.
|
c.
|
There were no disposals of equipment during the year.
|
d.
|
The common stock was issued for cash.
|
e.
|
Net income for 2017 was $32,000.
|
f.
|
Cash dividends paid during the year were $8,000.
|
Prepare the statement of cash flows (indirect method) for Coastal Travel Services, Inc., for 2017.
Prepare the statement one section at a time. (Use parentheses or a minus sign for numbers to be subtracted and decreases in cash.)
|
Coastal Travel Services, Inc.
|
||||
|
Statement of Cash Flows—Operating Activities Section (Indirect Method)
|
||||
|
For the Year Ended December 31, 2017
|
||||
|
Operating Activities:
|
|
|
||
|
Net income
|
|
$32,000
|
||
|
Adjustments to reconcile net income to cash basis:
|
|
|
||
|
Loss on sale of land
|
$3,800
|
|
||
|
Depreciation expense
|
5,000
|
|
||
|
Decrease in accounts receivable
|
5,000
|
|
||
|
Increase in inventory
|
(41,000)
|
|
||
|
Decrease in prepaid insurance
|
8,000
|
|
||
|
Decrease in accounts payable
|
(6,000)
|
|
||
|
Increase in wages payable
|
8,000
|
|
||
|
Increase in interest payable
|
1,000
|
|
||
|
Increase in income taxes payable
|
3,000
|
(13,200)
|
||
|
Net cash provided by (used for) operating activities
|
|
$18,800
|
||
|
Investing Activities:
|
|
|
||
|
Proceeds from the sale of land
|
9,200
|
|
||
|
Cash used to purchase equipment
|
(22,000)
|
|
||
|
Net cash provided by (used for) investing activities
|
|
(12,800)
|
|
Financing Activities:
|
|
|
|
Proceeds from issuance of long term notes
|
9,000
|
|
|
Dividends paid
|
(8,000)
|
|
|
Issuance of stock for cash
|
20,000
|
|
|
Net cash provided by (used for) financing activities
|
|
21,000
|
|
Net increase (decrease) in cash
|
|
27,000
|
|
Cash, beginning of the year
|
|
17,000
|
|
Cash, end of the year
|
|
$44,000
|
No comments:
Post a Comment