The comparative balance sheet of Whitman Co. at December 31, 2016 and 2015, is as follows: Dec. 31, 2016 Dec. 31, 2015 Assets Cash 918,000 964,800 Accounts Receivable (net) 828,900 761,940 Inventories 1,268,460 1,162,980 Prepaid Expenses 29,340 35,100 Land 315,900 479,700 Buildings 1,462,500 900,900 Accumulated depreciation-buildings (408,600) (382,320) Equipment 512,280 454,680 Accumulated depreciation-equipment (141,300) (158,760) Total Assets 4,785,480 4,219,020 Liabilities and Stockholders’ Equity Accounts Payable 922,500 958,320 Bonds Payable 270,000 0 Common Stock, $25 par 317,000 117,000 Paid-In capital: Excess of par, common stock 758,000 558,000 Retained earnings 2,517,980 2,585,700 Total liabilities and S. equity 4,785,480 4,219,020 The noncurrent asset, noncurrent liability, and stockholders’ equity accounts for 2016 are as follows: Account: LAND Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 479,700 Apr. 20 Realized $151,200 cash from sale 163,800 315,900 Account: Buildings Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 900,900 Apr. 20 Acquired for cash 561,600 1,462,500 Account: Accum. Depr.-Buildings Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 382,320 Dec. 31 Depreciation for year 26,280 408,600 Account: Equipment Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 454,680 Jan. 26 Discarded, no salvage 46,800 407,880 Aug. 11 Purchased for cash 104,400 512,280 Account: Accum. Depr.-Equipment Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 158,760 Jan. 26 Equipment discarded 46,800 111,960 Dec. 31 Depreciation for year 29,340 141,300 Account: Bonds Payable Balance Date Item Debit Credit Debit Credit May 1 Issued 20-year bonds 270,000 270,000 Account: Common Stock, $25 par Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 117,000 Dec. 7 Issued 8,000 shares of common stock for $50 per share 200,000 317,000 Account: Paid-In Capital in Excess of Par, Common Stock Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 558,000 Dec. 7 Issued 8,000 shares of common stock for $50 per share 200,000 758,000 Account: Retained Earnings Balance Date Item Debit Credit Debit Credit Jan. 1 Balance 2,585,700 Dec. 31 Net Loss 35,320 2,550,380 Dec. 31 Cash Dividends 32,400 2,517,980 Instructions Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities.
The comparative
|
Dec. 31, 2016 |
Dec. 31, 2015 |
Assets |
|
|
Cash |
918,000 |
964,800 |
|
828,900 |
761,940 |
Inventories |
1,268,460 |
1,162,980 |
Prepaid Expenses |
29,340 |
35,100 |
Land |
315,900 |
479,700 |
Buildings |
1,462,500 |
900,900 |
|
(408,600) |
(382,320) |
Equipment |
512,280 |
454,680 |
Accumulated depreciation-equipment |
(141,300) |
(158,760) |
Total Assets |
4,785,480 |
4,219,020 |
Liabilities and |
|
|
Accounts Payable |
922,500 |
958,320 |
Bonds Payable |
270,000 |
0 |
Common Stock, $25 par |
317,000 |
117,000 |
Paid-In capital: Excess of par, common stock |
758,000 |
558,000 |
|
2,517,980 |
2,585,700 |
Total liabilities and S. equity |
4,785,480 |
4,219,020 |
The noncurrent asset, noncurrent liability, and stockholders’ equity accounts for 2016 are as follows:
Account: |
LAND |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
479,700 |
|
Apr. 20 |
Realized $151,200 cash from sale |
|
163,800 |
315,900 |
|
Account: |
Buildings |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
900,900 |
|
Apr. 20 |
Acquired for cash |
561,600 |
|
1,462,500 |
|
Account: |
Accum. Depr.-Buildings |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
|
382,320 |
Dec. 31 |
Depreciation for year |
|
26,280 |
|
408,600 |
Account: |
Equipment |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
454,680 |
|
Jan. 26 |
Discarded, no salvage |
|
46,800 |
407,880 |
|
Aug. 11 |
Purchased for cash |
104,400 |
|
512,280 |
|
Account: |
Accum. Depr.-Equipment |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
|
158,760 |
Jan. 26 |
Equipment discarded |
46,800 |
|
|
111,960 |
Dec. 31 |
Depreciation for year |
|
29,340 |
|
141,300 |
Account: |
Bonds Payable |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
May 1 |
Issued 20-year bonds |
|
270,000 |
|
270,000 |
Account: |
Common Stock, $25 par |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
|
117,000 |
Dec. 7 |
Issued 8,000 shares of common stock for $50 per share |
|
200,000 |
|
317,000 |
Account: |
Paid-In Capital in Excess of Par, Common Stock |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
|
558,000 |
Dec. 7 |
Issued 8,000 shares of common stock for $50 per share |
|
200,000 |
|
758,000 |
Account: |
Retained Earnings |
|
|
Balance |
|
Date |
Item |
Debit |
Credit |
Debit |
Credit |
Jan. 1 |
Balance |
|
|
|
2,585,700 |
Dec. 31 |
Net Loss |
35,320 |
|
|
2,550,380 |
Dec. 31 |
Cash Dividends |
32,400 |
|
|
2,517,980 |
Instructions
Prepare a statement of
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images