Prepare the statement of cash flows for the year ended


GREAT ADVENTURES, INC.
Income Statement
For the Year Ended December 31, 2017
 Revenues:

 Service revenue (clinic, racing, TEAM) $ 539,000        
 Sales revenue (MU watches) 114,000        



Total revenues
$ 653,000      
Expenses:

Cost of goods sold (watches) 68,000        
 Operating expenses 304,076        
Depreciation expense 48,000        
Interest expense 29,524        
Income tax expense 55,800        



Total expenses
505,400      



Net income
$ 147,600      





GREAT ADVENTURES, INC.
Balance Sheet
December 31, 2017 and 2016

     2017
    2016
Increase (I)
or
Decrease (D)
  Assets








  Current assets:








      Cash $ 301,380
$ 136,000
$ 165,380 (I)
      Accounts receivable
42,000

33,000

9,000 (I)
      Inventory
16,700

13,800

2,900 (I)
      Other current assets
12,700

10,800

1,900 (I)
  Long-term assets:








      Land
500,000

0

500,000 (I)
      Buildings
1,000,000

0

1,000,000 (I)
      Equipment
63,000

63,000



      Accumulated depreciation
(72,750)

(24,750)

48,000 (I)










        Total assets $ 1,863,030
$ 231,850

















Liabilities and Stockholders' Equity








Current liabilities:








     Accounts payable $ 11,700
$ 8,800
$ 2,900 (I)
     Interest payable
730

730



     Income tax payable
55,800

37,000

18,800 (I)
Long-term liabilities:








     Notes payable
471,380

29,000

442,380 (I)
Stockholders' Equity:








     Common stock
120,000

20,000

100,000 (I)
     Paid-in capital
1,105,500

0

1,105,500 (I)
     Retained earnings
169,420

136,320

33,100 (I)
     Treasury stock
(71,500)

0

(71,500) (I)










Total liabilities and stockholders' equity $ 1,863,030
$ 231,850


















Additional Information for 2017:

1. Borrowed $480,000 in January 2017. Made 12 monthly payments during the year, reducing the balance of the loan by $37,620.
2. Issued common stock for $1,200,000.
3. Purchased 11,000 shares of treasury stock for $13 per share.
4. Reissued 5,500 shares of treasury stock at $14 per share.
5. Declared and paid a cash dividend of $114,500.
Required:

Prepare the statement of cash flows for the year ended December 31, 2017, using the indirect method.(List cash outflows as negative amounts.)

Request for Solution File

Ask an Expert for Answer!!
Accounting Basics: Prepare the statement of cash flows for the year ended
Reference No:- TGS0557839

Expected delivery within 24 Hours