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 Bramble Merchandising Co. are presented below. Complete the statements by determining

An incomplete Balance Sheet, Income Statement, and Cash Flow Statement, plus additional information for Bramble 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).)

Bramble 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 $18,400
Increase in accounts receivable (10,400)
Decrease in inventory
Increase in prepaid expenses (1,380)
Increase in accounts payable 39,700
Decrease in taxes payable
Increase in salaries payable 7,100 92,620
Net cash provided from operating activities
Investing activities
Purchase of land
Purchase of equipment (68,800)
Net cash used by investing activities (76,300)
Financing activities
Repayment of long-term debt (19,200)
Dividends paid
Issuance of common shares 10,400
Net cash used by financing activities
Increase in cash
Cash, January 1, 2021 60,500
Cash, December 31, 2021 $98,070

Bramble Merchandising Co. Income Statement Year Ended December 31, 2021
Sales $666,000
Cost of goods sold 451,800
Gross profit 214,200
Operating expenses:
Depreciation expense $
Administrative expenses 33,400
Salaries expense 61,600 113,400
Profit from operations 100,800
Interest expense
Profit before income taxes
Income taxes 21,150
Profit $63,450

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 106,000
Inventory 71,800 113,000
Prepaid expenses 820
Land 83,000 75,500
Equipment 247,000
Accumulated depreciation (64,200)
$ $
Accounts payable $121,500 $
Income taxes payable 6,200 8,200
Salaries payable 6,200
Long-term loans payable 135,200
Common shares 247,000
Retained earnings 108,670 78,620
$ $

eTextbook and Media

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

Quality Auditing A Tool For Excellence

Authors: David Mills, J. Mills

1st Edition

041245890X, 978-0412458903

More Books

Students also viewed these Accounting questions