Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

An incomplete Balance Sheet, Income Statement, and Cash Flow Statement, plus additional information for Blue Spruce Merchandising Co. are presented below. Complete the statements by

An incomplete Balance Sheet, Income Statement, and Cash Flow Statement, plus additional information for Blue Spruce Merchandising Co. are presented below. Complete the statements by determining the missing amounts. (Hint: Do not try to do the amounts in order. Start with the more obvious amounts, such as (a), (n), and (o) which are a simple transfer from one statement to another.) (Enter negative numbers using either a negative sign preceding the number, e.g. -45 or parenthesis, e.g. (45).)

Blue Spruce Merchandising Co. Cash Flow Statement - Indirect Method Year Ended December 31, 2021
Operating activities
Profit $
Adjustments to reconcile profit to net cash
provided by operating activities
Depreciation of warehouse equipment $18,200
Increase in accounts receivable (10,200)
Decrease in inventory
Increase in prepaid expenses (1,340)
Increase in accounts payable 39,850
Decrease in taxes payable
Increase in salaries payable 7,050 92,660
Net cash provided from operating activities
Investing activities
Purchase of land
Purchase of equipment (69,400)
Net cash used by investing activities (76,650)
Financing activities
Repayment of long-term debt (19,600)
Dividends paid
Issuance of common shares 10,200
Net cash used by financing activities
Increase in cash
Cash, January 1, 2021 60,250
Cash, December 31, 2021 $97,635
Blue Spruce Merchandising Co. Income Statement Year Ended December 31, 2021
Sales $665,500
Cost of goods sold 451,400
Gross profit 214,100
Operating expenses:
Depreciation expense $
Administrative expenses 33,200
Salaries expense 61,300 112,700
Profit from operations 101,400
Interest expense
Profit before income taxes
Income taxes 21,325
Profit $63,975
Additional Information:
1. Dividends in the amount of $ were declared and paid during 2021.
2. There were no disposals of equipment during the year.
3. Payments for income tax totalled $ .
4. Total amount paid for salaries for the year is .
Comparative Balance Sheets - (not classified)
December 31
2021 2020
Cash $ $
Accounts receivable 105,500
Inventory 71,400 112,500
Prepaid expenses 810
Land 82,500 75,250
Equipment 246,000
Accumulated depreciation (63,600)
$ $
Accounts payable $121,250 $
Income taxes payable 6,100 8,100
Salaries payable 6,100
Long-term loans payable 135,100
Common shares 246,000
Retained earnings 108,985 78,210
$ $

Please show the solution. Thank you.

For the Expert who made my question incomplete, yes, it is incomplete. BECAUSE the question to this problem is "Complete the statements by determining the missing amounts."

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

New Challenges For Future Sustainability And Wellbeing

Authors: Ercan Özen, Simon Grima, Rebecca Dalli Gonzi

1st Edition

1800439695, 9781800439696

More Books

Students also viewed these Accounting questions