The comparative balance sheet of Whitman Co at December 31 2
The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash 4Accounts receivable (net) 5 Inventories 6 Prepaid expenses $917,060.00 $964,640.00 828,490.00 761,370.00 ,269,190.00 1,161,990.00 34,400.00 480,110.00 00,900.00 408,380.00)(381,900.00) 454,790.00 141,520.00) (159,060.00) $4,786,490.00 $4,217,240.00 0,160.00 316,470.00 1,463,160.00 Land 8 Buildings 9 Accumulated depreciation-buildings 10 Equipment 11 Accumulated depreciation-equipment 12 Total assets 511,86006 13 Liabilities and Stockholders\' Equity 14 Accounts payable (merchandise creditors) 15 Bonds payable 16 Common stock,$25 par 17 Paid-in capital: Excess of issue price over par-common stock 18 Retained earnings 922,800.00 $958,260.00 0.00 117,000.00 559,000.00 2,514,490.00 2,582,980.00 270,000.00 27,000.00 752,200.00
Solution
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you.
| Cash Flow from Operating Activities: | ||
| Net Loss | -36,020 | |
| Adjustments to reconcile net loss to net cash flow from operating activities | ||
| -Depreciation | 26480+29950 | 56430 |
| -Loss on sale of land | 163640-151080 | 12560 |
| -Change in current operating assets and liabilities | ||
| --Increase in Accoutns Receivable | 761370-828490 | -67120 |
| --Increase in Inventories | 1161990-1269190 | -107200 |
| --Decrease in Prepaid Expense | 34400-30160 | 4240 |
| --Decrease in Accounts Payable | 922800-958260 | -35460 |
| Net Cash Flow from Operating Activities | -172,570 | |
| Cash Flow from Investing Activities: | ||
| Cash Received from Land Sold | 151080 | |
| Cash Paid for Acquisition for building | -562260 | |
| Cash paid for purchase of Equipment | -104560 | |
| Net Cash Flow from Investing Activities | -515740 | |
| Cash Flow from Financing Activities: | ||
| Cash Received from issuance of Bonds Payable | 270000 | |
| Cash Received from issuance of Common Stock | 403200 | |
| Cash Paid for Dividends | -32470 | |
| Net Cash Flow from Financing Activities | 640730 | |
| Change in Cash | -47,580 | |
| Cash, beginning | 964,640 | |
| Cash, ending | 917,060 |
