Wednesday 25 April 2018

The comparative balance sheet for Coastal Travel Services, Inc., for December 31, 2017 and 2016 , is as follows:

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