Question

Problem 5-6 Lansbury Inc. had the following balance sheet at December 31, 2016 LANSBURY INC. BALANCE SHEET DECEMBER 31, 2016 $20,000 Accounts payable Cash Accounts receivable Investments Plant assets (net) Land $30,000 41,000 100,000 23,200 $194,200 21,200 Notes payable (long-term) 32,000 Common stock 81,000 Retained earnings 40,000 $194,200 During 2017, the following occurred 1. Lansbury Inc. sold part of its investment portfolio for $15,000. This transaction resulted in a gain of $3,400 for the firm. The company classifies its investments as available-for-sale. 2. A tract of land was purchased for $13,000 cash. 3. Long-term notes payable in the amount of $16,000 were retired before maturity by paying $16,000 cash 4. An additional $20,000 in common stock was issued at par. 5. Dividends of $8,200 were declared and paid to stockholders. 6. Net income for 2017 was $32,000 after allowing for depreciation of $11,000 7. Land was purchased through the issuance of $35,000 in bonds. 8. At December 31, 2017, Cash was $37,000, Accounts Receivable was $41,600, and Accounts Payable remained at $30,000. Prepare a statement of cash flows for 2017. (Show amounts that decrease cash flow with either a -sign e.g. -15,000 or in parenthesis e.g. (15,000).) LANSBURY INC. Statement of Cash Flows Adjustments to reconcile net income to search

0 0
Add a comment Improve this question Transcribed image text
Answer #1
Cash flow indirect method
Cash flow from operating activities
Net income 32000
Adjustments to reconcile the net income
Gain on sale of investment -3400
Depreciation expense 11000
Changes in current asset and liabilities
Increase in accounts receivable -20400
Increase in accounts payable 0
-12800
Cash flow from operating activities 19200
Cash flow from Investing activities
Land purchased -13000
Equipment sold
Investment sold 15000
Cash flow from Investing activities 2000
Cash flow from Financing activities
Notes payable retired -16000
Common stock 20000
Dividend paid -8200
Cash flow from Financing activities -4200
Net Cash and cash equivalent 17000
Add Beginning cash and cash equivalent 20000
Ending cash and cash equivalent 37000
Balance sheet
Assets
Cash 37000
Accounts receivable 41600
Investment 20400
Plant assets 70000
Land 88000
Total assets 257000
Liabilities and stockhodlers equity
Accounts payable 30000
Notes payable long term 60000
Common stock 120000
Retained earnings 47000
Total liabilities and stockholders equity 257000
1 Current cash debt coverage ratio = net cash provided by operating activities /average current liabilities
Net cash provided by operating activities 19200
Average current liabilities 30000
Current cash debt coverage ratio 0.64
2 Cash debt coverage ratio = net cash provided by operating activities /total liabilities
Net cash provided by operating activities 19200
Total liabilities 80500
Cash debt coverage ratio 0.24
Add a comment
Know the answer?
Add Answer to:
Problem 5-6 Lansbury Inc. had the following balance sheet at December 31, 2016 LANSBURY INC. BALANCE...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Landsbury Inc. Balance Sheet December 31, 2016 Assets Liabilities and Stockholders’ Equity Cash $20,000 Accounts payable...

    Landsbury Inc. Balance Sheet December 31, 2016 Assets Liabilities and Stockholders’ Equity Cash $20,000 Accounts payable $30,000 Accounts receivable 21,200 Notes payable (long-term) 41,000 Investments 32,000 Common stock 100,000 Plant assets (net) 81,000 Retained earnings 23,200 Land 40,000 $194,200 $194,200 Lansbury Inc. sold part of its debt investment portfolio for $15,000. This transaction resulted in a gain of $3,400 for the firm. The company classifies its investments as available-for-sale. 2. A tract of land was purchased for $18,000 cash. 3....

  • Bramble Inc. had the following balance sheet at December 31, 2016. BRAMBLE INC. BALANCE SHEET DECEMBER...

    Bramble Inc. had the following balance sheet at December 31, 2016. BRAMBLE INC. BALANCE SHEET DECEMBER 31, 2016 Cash $22,220 Accounts payable $32,220 Accounts receivable 23,420 Notes payable (long-term) 43,220 Investments 34,220 Common stock 102,220 Plant assets (net) Retained earnings 81,000 25,420 42,220 $203,080 Land $203,080 During 2017, the following occurred. gain of $3,686 for the firm. The company classifies its investments as 1. Bramble Inc. sold part of its investment portfolio for $15,286. This transaction resulted in available-for-sale. A...

  • Kay Wing, Inc., prepared the following balance sheet at December 31, 2016. Balance Sheet as of...

    Kay Wing, Inc., prepared the following balance sheet at December 31, 2016. Balance Sheet as of December 31, 2016 Cash Accounts receivable Inventory Long-term investments Land Plant and equipment (net) Total assets Accounts payable Taxes payable Bonds payable Capital stock Retained earnings Total liabilities and stockholders' equity $ 65,000 37,000 70,000 20,000 39,000 109,000 $340,000 $ 33,000 4,000 80,000 90,000 133,000 $340,000 The following occurred during 2017 1. $15,000 in cash and a $35,000 note payable were exchanged for land...

  • Kay Wing, Inc., prepared the following balance sheet at December 31, 2016. Balance Sheet as of...

    Kay Wing, Inc., prepared the following balance sheet at December 31, 2016. Balance Sheet as of December 31, 2016 Cash Accounts receivable Inventory Long-term investments Land Plant and equipment (net) Total assets Accounts payable Taxes payable Bonds payable Capital stock Retained earnings Total liabilities and stockholders' equity $ 65,000 37,000 70,000 20,000 39,000 109,000 $340,000 $ 33,000 4,000 80,000 90,000 133,000 $340,000 The following occurred during 2017 1. $15,000 in cash and a $35,000 note payable were exchanged for land...

  • This problem (#4) is 3 pages. I will certainly upvote. Thanks for being organized. Problem 4...

    This problem (#4) is 3 pages. I will certainly upvote. Thanks for being organized. Problem 4 Page 6 Chapter 05 Group work - STU.xlsx Lansbury Inc. had the following balance sheet at December 31, 2019 fend of the prior year). Assets Cash Landsbury Inc. Balance Sheet December 31, 2019 Liabilities and Stockholders' Equity 20,000 Accounts payable 21,200 Notes payable (long-term) 32,000 Bonds payable 81.000 Common stock 40,000 Retained earnings 194,200 $ $ $ $ $ $ 30,000 41,000 Accounts receivable...

  • Sage Hill Inc had the following balance sheet at December 31, 2016. SAGE HILL INC. BALANCE...

    Sage Hill Inc had the following balance sheet at December 31, 2016. SAGE HILL INC. BALANCE SHEET DECEMBER 31, 2016 Cash $9.300 Accounts payable Accounts receivable 12.300 Bonds payable Investments 13,500 Common stock Plant assets (net) 36,900 Retained earnings Land 16,500 $88,500 $15,200 9,500 36,300 27.500 $88.500 During 2017, the following occurred. 1. Net income was $26,600. 2. Depreciation expense was $8,400. 3. Sage Hill liquidated its investment portfolio (comprised of available-for-sale investments), realizing a $4,200 loss. 4. Sage Hill...

  • Problem 5-6 Cheyenne Inc. had the following balance sheet at December 31, 2019. Cash Accounts receivable...

    Problem 5-6 Cheyenne Inc. had the following balance sheet at December 31, 2019. Cash Accounts receivable Investments Plant assets (net) Land CHEYENNE INC. BALANCE SHEET DECEMBER 31, 2019 $20,990 Accounts payable 22,190 Notes payable (long-term) 32,990 Common stock 81,000 Retained earnings 40,990 $198,160 $30,990 41,990 100,990 24,190 $198,160 During 2020, the following occurred. 1. 2. 3. Cheyenne Inc. sold part of its debt investment portfolio for $15,071. This transaction resulted in a gain of $3,471 for the firm. The company...

  • Problem 5-7 Bramble Inc. had the following balance sheet at December 31, 2019. Cash Accounts receivable...

    Problem 5-7 Bramble Inc. had the following balance sheet at December 31, 2019. Cash Accounts receivable Investments Plant assets (net) Land BRAMBLE INC. BALANCE SHEET DECEMBER 31, 2019 $ 22,390 Accounts payable 23,590 Bonds payable 32,000 Common stock 83,390 Retained earnings 42,390 $203,760 $ 32,390 43,390 102,390 25,590 $203,760 During 2020, the following occurred. 1. 2. 3. 4. 5. 6. 7. Bramble liquidated its available-for-sale debt investment portfolio at a loss of $7,390. A tract of land was purchased for...

  • The comparative balance sheet for Fair Isle Travel​ Services, Inc., for December​ 31, 2017 and 2016...

    The comparative balance sheet for Fair Isle Travel​ Services, Inc., for December​ 31, 2017 and 2016 The following information is taken from the records of Fair Isle Travel​ Services, Inc.: Assets 2017 2016 $ Current assets: Cash Accounts receivable Inventory Prepaid insurance Total current assets 40,000 $ 19,000 82,000 84,000 59,000 16,000 10,000 14,000 191,000 $ 133,000 $ Land Equipment Less: Accumulated depreciation $ 100,000 $ 115,000 77,000 61,000 (16,000) (10,000) $ 352,000 $ 299,000 Total assets We were unable...

  • The comparative balance sheet for Majestic Travel Services, Inc., for December 31, 2017 and 2016, is...

    The comparative balance sheet for Majestic Travel Services, Inc., for December 31, 2017 and 2016, is as follows: (Click the icon to view the comparative balance sheet.) The following information is taken from the records of Majestic Travel Services, Inc. (Click the icon to view the transaction data.) Prepare the statement of cash flows (indirect method) for Majestic Travel Services, Inc., for 2017 Increase in wages payable Increase in interest payable 15,000 1,000 2,000 (10,400) Increase in income taxes payable...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT