Consultex, Incorporated, was founded in 2018 as a small financial consulting business. The company had done...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Consultex, Incorporated, was founded in 2018 as a small financial consulting business. The company had done reasonably well from 2018 through 2020 but started noticing its cash dwindle early in 2021. In January 2021, Consultex had paid $16,000 to purchase land and repaid $2,000 principal on an existing promissory note. In March, the company paid $2,000 cash for dividends and $1,000 to repurchase and eliminate Consultex stock that had previously been issued for $1,000. To improve its cash position, Consultex borrowed $5,000 by signing a new promissory note in May and also issued stock to a new private investor for $12,000 cash. Year-end comparative balance sheets and income statements are presented below. CONSULTEX, INCORPORATED Balance Sheet October 31 Assets Accounts Receivable Prepaid Rent Land Cash 2021 2020 511,000 $14,000 14,000 2,000 26,000 12,000 3,000 10,000 $53,000 $ 39,000 $2,000 1,000 15,000 20,000 15,000 $53,000 1,000 12,000 9,000 14,000 $ 39,000 Assets Liabilities and Stockholders' Equity Salaries and Mages Payable Income Taxes Payable Notes Payable (long-term) Common Stock Retained Earnings Total Liabilities and Stockholders' Equity CONSULTEX, INCORPORATED Income Statement Tor the Tear Ended October 31 Sales Revenue Salaries and Wages Expense Bent Expense Utilities Expens Income before Income Tax Expense) Income Tax Expense Net Income 2021 2020 158,000 5 161,000 98,000 97,000 36,000 30,000 19,700 20,000 4,300 14,000 3,300 4,200 $3,000 $9,000 8: = " $ 14 #3 @2 2 W E S < Prev 3 of 7 Next > 9 3: g= . 0 % 55 ^ 16 & 7 8 9 20 R T Y U > a! O 0 P D F G H JK L X H C < V B N M Sales Revenue Salaries and Wages Expense ent Expense Utilities Expenses Incone before Income Tax Expense Income Tax Expense $150,000 $161,000 98,000 97,000 36,000 30,000 19.700 20,000 4,300 14,000 1,300 $3,000 4,200 $9,500 Net Incone Required: 1. Prepare a properly formatted Statement of Cash Flows for Consultex, Incorporated, for the year ended October 31, 2021 (using the indirect method). (Amounts to be deducted should be indicated with a minus sign.) CONSULTEX, INCORPORATED Statement of Cash Flows For the Year Ended October 31, 2021 Cash Flows from Operating Activities. Changes in Current Assets and Current Liabilities Cash Flows from Investing Activities Cash Flows from Financing Activities > @ 2 #2 80 #3 W LU E S $ 64 " ip D R % de 5 Z X C ce F LL 66 3 8 " Dil 61 .8 & 7 8 T Y U > " 01 O P G H J K L < B N M Consultex, Incorporated, was founded in 2018 as a small financial consulting business. The company had done reasonably well from 2018 through 2020 but started noticing its cash dwindle early in 2021. In January 2021, Consultex had paid $16,000 to purchase land and repaid $2,000 principal on an existing promissory note. In March, the company paid $2,000 cash for dividends and $1,000 to repurchase and eliminate Consultex stock that had previously been issued for $1,000. To improve its cash position, Consultex borrowed $5,000 by signing a new promissory note in May and also issued stock to a new private investor for $12,000 cash. Year-end comparative balance sheets and income statements are presented below. CONSULTEX, INCORPORATED Balance Sheet October 31 Assets Accounts Receivable Prepaid Rent Land Cash 2021 2020 511,000 $14,000 14,000 2,000 26,000 12,000 3,000 10,000 $53,000 $ 39,000 $2,000 1,000 15,000 20,000 15,000 $53,000 1,000 12,000 9,000 14,000 $ 39,000 Assets Liabilities and Stockholders' Equity Salaries and Mages Payable Income Taxes Payable Notes Payable (long-term) Common Stock Retained Earnings Total Liabilities and Stockholders' Equity CONSULTEX, INCORPORATED Income Statement Tor the Tear Ended October 31 Sales Revenue Salaries and Wages Expense Bent Expense Utilities Expens Income before Income Tax Expense) Income Tax Expense Net Income 2021 2020 158,000 5 161,000 98,000 97,000 36,000 30,000 19,700 20,000 4,300 14,000 3,300 4,200 $3,000 $9,000 8: = " $ 14 #3 @2 2 W E S < Prev 3 of 7 Next > 9 3: g= . 0 % 55 ^ 16 & 7 8 9 20 R T Y U > a! O 0 P D F G H JK L X H C < V B N M Sales Revenue Salaries and Wages Expense ent Expense Utilities Expenses Incone before Income Tax Expense Income Tax Expense $150,000 $161,000 98,000 97,000 36,000 30,000 19.700 20,000 4,300 14,000 1,300 $3,000 4,200 $9,500 Net Incone Required: 1. Prepare a properly formatted Statement of Cash Flows for Consultex, Incorporated, for the year ended October 31, 2021 (using the indirect method). (Amounts to be deducted should be indicated with a minus sign.) CONSULTEX, INCORPORATED Statement of Cash Flows For the Year Ended October 31, 2021 Cash Flows from Operating Activities. Changes in Current Assets and Current Liabilities Cash Flows from Investing Activities Cash Flows from Financing Activities > @ 2 #2 80 #3 W LU E S $ 64 " ip D R % de 5 Z X C ce F LL 66 3 8 " Dil 61 .8 & 7 8 T Y U > " 01 O P G H J K L < B N M
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
How does ESMA support national regulators in enforcing the application of IFRS?
-
The stockholders' equity T-accounts of Tender Heart Greeting Cards Inc. for the current fiscal year ended December 31, 2007, are as follows. Prepare a statement of stockholders' equity for the fiscal...
-
How are changes in stock prices associated with changes in earnings? What does research evidence indicate about the economic consequences of earnings information?
-
Which of the following is a preventive control? a. penetration testing c. training b. patch management d. log analysis
-
At September 30, 2012, the accounts of Park Terrace Medical Center (PTMC) include the following: Accounts receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 141,000...
-
Scenario 1: Introduction to the Legal Framework of Medicine Bonnie Bowser, an 82 year-old, fell and seriously injured herself as a result of the fall. She was examined at the emergency department of...
-
Commonwealth Company has a 1 0 % annual coupon bond with a par value of $ 1 0 0 0 and the bond matures in 5 years. The current yield to maturity on new bonds is 8 % . If interest rate increase by 0 ....
-
Design a 10 GHz oscillator using a common gate GaAs FET. The S parameters of the transistor at 10 GHz are given below $110.85-36 S12=0.22-36 S21 = 0.53.296 $22=1.1252171 Use 500 microstrip lines to...
-
https://www.youtube.com/watch?v=PFIydyH2H8Y-Which of the Thomas Kilmann conflict management styles do you typically gravitate towards (e.g. competing, avoiding, accomodating, compromising,...
-
fill in yellow boxes with EXCEL FORMULA 1 Milleage Distance Table Time From/To 7 8 9 10 11 12 13 14 15 16 17 16 19 20 21 Cincinnati Middletown Florence, KY Lexington, KY Hamilton Beavercreek...
-
Question 2 An individual has a utility function described by U(Y)=In(Y). There exists a risky asset that is forecasted to pay either of two returns 72 > 1 with probabilities and 1- respectively. Let...
-
Assume you have ONLY the abandon option given in the question: 1) Draw the Decision Tree 2) What is the NPV with the abandon option? Page-views growth Page-views sigma Yearly EBITDA multiple Page...
-
The oxidation number of S in SF, is Select one: a. -6 b. -2 . +2 d. +6
-
1. As a general strategy, would you recommend that Carl take an aggressive approach to capacity expansion or more of a wait-and-see approach? 2. Should Carl go with the option for one facility that...
-
A public company may not use a disclosed basis of accounting for external public financial reporting.
-
Canadian companies must always prepare their annual financial statements in Canadian dollars.
-
A company may take a big bath in a loss year if management wishes to maximize future earnings.
Study smarter with the SolutionInn App