The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below....
50.1K
Verified Solution
Link Copied!
Question
Accounting
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.
GREAT ADVENTURES, INC. Income Statement For the Year Ended December 31, 2020
Revenues:
Service revenue (clinic, racing, TEAM)
$ 533,000
Sales revenue (MU watches)
108,000
Total revenues
$ 641,000
Expenses:
Cost of goods sold (watches)
65,000
Operating expenses
303,776
Depreciation expense
45,000
Interest expense
29,224
Income tax expense
54,000
Total expenses
497,000
Net income
$ 144,000
GREAT ADVENTURES, INC. Balance Sheets December 31, 2020 and 2019
2020
2019
Increase (I) or Decrease (D)
Assets
Current assets:
Cash
$
289,666
$
133,000
$
156,666
(I)
Accounts receivable
37,500
30,000
7,500
(I)
Inventory
16,250
13,500
2,750
(I)
Other current assets
12,250
10,500
1,750
(I)
Long-term assets:
Land
450,000
0
450,000
(I)
Buildings
1,000,000
0
1,000,000
(I)
Equipment
60,000
60,000
Accumulated depreciation
(69,000)
(24,000)
45,000
(I)
Total assets
$
1,796,666
$
223,000
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable
$
11,250
$
8,500
$
2,750
(I)
Interest payable
700
700
Income tax payable
54,000
35,500
18,500
(I)
Long-term liabilities:
Notes payable
439,916
27,500
412,416
(I)
Stockholders' Equity:
Common stock
120,000
20,000
100,000
(I)
Paid-in capital
1,106,000
0
1,106,000
(I)
Retained earnings
160,800
130,800
30,000
(I)
Treasury stock
(96,000)
0
(96,000)
(I)
Total liabilities and stockholders equity
$
1,796,666
$
223,000
Additional Information for 2020:
1. Borrowed $450,000 in January 2020. Made 12 monthly payments during the year, reducing the balance of the loan by $37,584.
2. Issued common stock for $1,200,000.
3. Purchased 12,000 shares of treasury stock for $16 per share.
4. Reissued 6,000 shares of treasury stock at $17 per share.
5. Declared and paid a cash dividend of $114,000.
Required:
Prepare the statement of cash flows for the year ended December 31, 2020, using the indirect method. (List cash outflows as negative amounts.)
GREAT ADVENTURES, INC. Statement of Cash Flows For the Year Ended December 31, 2020 Cash Flows from Operating Activities $ 144,000 Net income Adjustments to reconcile net income to net cash flows from operating activities: Depreciation expense Increase in accounts receivable Decrease in inventory Increase in other current assets Increase in accounts payable Increase in income tax payable 45,000 (7,500) (2,750) (1,750) 2,750 18,500 Net cash flow from operating activities $ 198,250 Cash Flows from Investing Activities (450,000) (1,000,000) Purchase of land Purchase of buildings
Answer & Explanation
Solved by verified expert
Get Answers to Unlimited Questions
Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!
Membership Benefits:
Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!