You are the controller for 21st Century Technologies. Your staff has prepared an income statement for the current year and has developed the following additional information by analyzing changes in the companys balance sheet accounts.

Additional Information

1.Accounts receivable increased by $60,000.

2.Accrued interest receivable decreased by $2,000.

3.Inventory decreased by $60,000, and accounts payable to suppliers of merchandise decreasedby $16,000.

4.Short-term prepayments of operating expenses increased by $6,000, and accrued liabilities for operating expenses decreased by $8,000.

5.The liability for accrued interest payable increased by $4,000 during the year.

6.The liability for accrued income taxes payable decreased by $14,000 during the year.

7.The following schedule summarizes the total debit and credit entries during the year in other balance sheet accounts:

8. The $36,000 in credit entries to the Plant Assets account is net of any debits to Accumulated Depreciation when plant assets were retired. Thus, the $36,000 in credit entries represents the book value of all plant assets sold or retired during the year.

9. The $120,000 debit to Retained Earnings represents dividends declared and paid during the year. The $260,000 credit entry represents the net income shown in the income statement.

10. All investing and financing activities were cash transactions.

11. Cash and cash equivalents amounted to $244,000 at the beginning of the year and to $164,000 at year-end.

Instructions

a) Prepare a statement of cash flows for the current year. Use the direct method of reporting cash flows from operating activities. Place brackets around dollar amounts representing cash out- flows. Show separately your computations of the following amounts:

Cash received from customers

Interest received

Cash paid to suppliers and employees

Interest paid

Income taxes paid

Proceeds from sales of marketable securities

Proceeds from sales of plant assets

Proceeds from issuing capital stock

b) Explain the primary reason why:

1. The amount of cash provided by operating activities was substantially greater than the companys net income.

2. There was a net decrease in cash over the year, despite the substantial amount of cash provided by operating activities.

c) As 21st Centurys controller, you think that through more efficient cash management, the company could have held the increase in accounts receivable for the year to $10,000, with- out affecting net income. Explain how holding down the growth in receivables affects cash. Compute the effect that limiting the growth in receivables to $10,000 would have had on the companys net increase or decrease in cash (and cash equivalents) for the year.

21st CENTURY TECHNOLOGIES INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2011 Revenue: $3,200,000 40,000 34,000 $3,274,000 Gain on sales of marketable securities . .. Costs and expenses: Operating expenses (including depreciation 42,000 100,000 12,000 Total costs, expenses, and losses 3,014,000 S 260