Statement of Cash Flows The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $ 647,180 $ 696,900 Accounts receivable (net) 588,930 537,160 Inventories 893,110 821,920 Prepaid expenses 20,710 24,590 Land 222,630 336,530 Buildings 1,029,020 634,240 Accumulated depreciation-buildings (291,230) (271,820) Equipment 362,420 320,350 Accumulated depreciation-equipment (99,670) (111,960) Total assets $3,373,100 $2,987,910 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $ 640,890 $ 676,300 Bonds payable 188,890 0 Common stock, $20 par 222,000 82,000 Excess of paid-in capital over par 533,000 393,000 Retained earnings 1,788,320 1,836,610 Total liabilities and stockholders’ equity $3,373,100 $2,987,910 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 336,530 Apr. 20 Realized $105,900 cash from sale 113,900 222,630 ACCOUNT Buildings ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 Jan. 1 Balance 634,240 Apr. 20 Acquired for cash 394,780 1,029,020 ACCOUNT Accumulated Depreciation-Buildings ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 Jan. 1 Balance 271,820 Dec. 31 Depreciation for year 19,410 291,230 ACCOUNT Equipment ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 Jan. 1 Balance 320,350 Jan. 26 Discarded, no salvage 35,200 285,150 Aug. 11 Purchased for cash 77,270 362,420 ACCOUNT Accumulated Depreciation-Equipment ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 Jan. 1 Balance 111,960 Jan. 26 Equipment discarded 35,200 76,760 Dec. 31 Depreciation for year 22,910 99,670 ACCOUNT Bonds Payable ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 May 1 Issued 15-year bonds 188,890 188,890 ACCOUNT Common Stock, $20 par ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 Jan. 1 Balance 82,000 Dec. 7 Issued 7,000 shares of common stock for $40 per share 140,000 222,000 ACCOUNT Paid-in Capital in Excess of Par-Common Stock ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 Jan. 1 Balance 393,000 Dec. 7 Issued 7,000 shares of common stock for $40 per share 140,000 533,000 ACCOUNT Retained Earnings ACCOUNT NO. Balance Date Item Debit Credit Debit Credit 20Y2 Jan. 1 Balance 1,836,610 Dec. 31 Net loss 23,250 1,813,360 Dec. 31 Cash dividends 25,040 1,788,320 Required: Prepare a statement of cash flows, using the indirect method of presenting cash flows from (used for) operating activities. Use the minus sign to indicate cash outflows, cash payments, decreases in cash, or any negative adjustments.
Statement of
The comparative
|
Dec. 31, 20Y2 |
|
|
Dec. 31, 20Y1 |
|
Assets |
|
|
|
|
|
Cash |
$ 647,180 |
|
|
$ 696,900 |
|
|
588,930 |
|
|
537,160 |
|
Inventories |
893,110 |
|
|
821,920 |
|
Prepaid expenses |
20,710 |
|
|
24,590 |
|
Land |
222,630 |
|
|
336,530 |
|
Buildings |
1,029,020 |
|
|
634,240 |
|
|
(291,230) |
|
|
(271,820) |
|
Equipment |
362,420 |
|
|
320,350 |
|
Accumulated depreciation-equipment |
(99,670) |
|
|
(111,960) |
|
Total assets |
$3,373,100 |
|
|
$2,987,910 |
|
Liabilities and |
|
|
|
|
|
Accounts payable (merchandise creditors) |
$ 640,890 |
|
|
$ 676,300 |
|
Bonds payable |
188,890 |
|
|
0 |
|
Common stock, $20 par |
222,000 |
|
|
82,000 |
|
Excess of paid-in capital over par |
533,000 |
|
|
393,000 |
|
|
1,788,320 |
|
|
1,836,610 |
|
Total liabilities and stockholders’ equity |
$3,373,100 |
|
|
$2,987,910 |
|
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 |
|
|
336,530 |
|
Apr. 20 |
Realized $105,900 cash from sale |
|
113,900 |
222,630 |
|
ACCOUNT Buildings |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
Jan. 1 |
Balance |
|
|
634,240 |
|
Apr. 20 |
Acquired for cash |
394,780 |
|
1,029,020 |
|
ACCOUNT Accumulated Depreciation-Buildings |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
Jan. 1 |
Balance |
|
|
|
271,820 |
Dec. 31 |
Depreciation for year |
|
19,410 |
|
291,230 |
ACCOUNT Equipment |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
Jan. 1 |
Balance |
|
|
320,350 |
|
Jan. 26 |
Discarded, no salvage |
|
35,200 |
285,150 |
|
Aug. 11 |
Purchased for cash |
77,270 |
|
362,420 |
|
ACCOUNT Accumulated Depreciation-Equipment |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
Jan. 1 |
Balance |
|
|
|
111,960 |
Jan. 26 |
Equipment discarded |
35,200 |
|
|
76,760 |
Dec. 31 |
Depreciation for year |
|
22,910 |
|
99,670 |
ACCOUNT Bonds Payable |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
May 1 |
Issued 15-year bonds |
|
188,890 |
|
188,890 |
ACCOUNT Common Stock, $20 par |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
Jan. 1 |
Balance |
|
|
|
82,000 |
Dec. 7 |
Issued 7,000 shares of common stock for $40 per share |
|
140,000 |
|
222,000 |
ACCOUNT Paid-in Capital in Excess of Par-Common Stock |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
Jan. 1 |
Balance |
|
|
|
393,000 |
Dec. 7 |
Issued 7,000 shares of common stock for $40 per share |
|
140,000 |
|
533,000 |
ACCOUNT Retained Earnings |
|
|
|
ACCOUNT NO. |
|
|
|
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
20Y2 |
|
|
|
|
|
Jan. 1 |
Balance |
|
|
|
1,836,610 |
Dec. 31 |
Net loss |
23,250 |
|
|
1,813,360 |
Dec. 31 |
Cash dividends |
25,040 |
|
|
1,788,320 |
Required:
Prepare a statement of cash flows, using the indirect method of presenting cash flows from (used for) operating activities. Use the minus sign to indicate


Trending now
This is a popular solution!
Step by step
Solved in 2 steps









