Question
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started