HomeworkLib
Question

I need to fill in all of the blanks
. Groton Antiques had a cash balance on December 31, 20X0, of $125,000. Its net income for 20X1 was $860,000. Its 20X1 transactions affecting income or cash were (in thousands): (Click the icon to view the transactions.) Groton Antiques 20X1 statement of cash flow using the direct method for reporting cash flows from operating activities is as follows: 2(Click the icon to view the statement.) Requirement 1. Prepare a supporting schedule that reconciles net income to net cash provided by operating activities for Groton Antiques. (Use parentheses or a minus sign for amounts to be subtracted.) Groton Antiques Supporting Schedule to Statement of Cash Flows Reconciliation of Net Income to Net Cash Flows from Operating Activities For the Year Ended December 31. 20X1 (In thousands) Cash Flows from Operating Activities Net income Adjustments to reconcile net income to net cash provided by (used in) operating activities: Net cash provided by (used in) operating activities 1: More Info 1. Sales of $2,300, all on credit. Cash collections from customers, $1,400. 2. The cost of items sold, $1,050. Purchases of inventory totaled $1,080; inventory and accounts payable were affected accordingly. 3. Cash payments on trade accounts payable, $975 4. Salaries and wages: accrued, $210; paid in cash, $195. 5. Depreciation, $33. 6. Interest expense, all paid in cash, $14 7. Other expenses, all paid in cash, $103. 8. Income taxes accrued, $30, income taxes paid in cash, $25. 9. Bought plant and facilities for $138 cash 10. Issued debt for $120 cash. 11. Paid cash dividends of $28

2: Data Table Groton Antiques Statement of Cash Flows For the Year Ended December 31, 20X1 In thousands) Cash Flows from Operating Activities Cash collections from customers 1,400 Cash payments Cash payments to suppliers Cash payments to employees Cash payments for other expenses Cash payments for interest Cash payments for taxes Total cash payments 975 (195) (103) (14) (25) (1,312) Net cash provided by (used in) operating activities Cash Flows from Investing Activities Purchases of fixed assets (138) Cash Flows from Financing Activities Proceeds from issue of debt Dividends paid Net cash provided by (used in) financing activities Net increase (decrease) in cash Cash, December 31, 20X0 Cash, December 31, 20X1 120 (28) 92 42 125 167 O Cash payments for taxes Dividends paid O Increase in accounts payable O Increase in accounts receivable O Increase in income taxes payable OCash payments to employees O Cash payments to suppliers O Cash collections from customers O Cash payments for interest O Cash payments for other expenses O Depreciation O Increase in inventory O Increase in salaries and wages payable O Purchases of fixed assets O Payment of dividends O Proceeds from issue of long-term debt O Proceeds from sale of fixed assets O Cash payments for taxes O Cash payments to employees O Cash payments to suppliers O Depreciation ODividends paid (2) O O Increase in accounts payable O Increase in accounts receivable O Increase in income taxes payable O Cash collections from customers O Cash payments for interest O Cash payments for other expenses O Increase in inventory O Proceeds from sale of fixed assets O Increase in salaries and wages payable O Purchases of fixed assets O Payment of dividends O Proceeds from issue of long-term debt

(3) O O Cash payments for taxesO Dividends paid O Cash payments to employees O Cash collections from customers O Increase in accounts payable O Increase in accounts receivable O Increase in income taxes payable O Cash payments for interest O Cash payments to suppliers O Cash payments for other expenses O Depreciation O Increase in inventory O Increase in salaries and wages payable O Purchases of fixed assets O Payment of dividends O Proceeds from issue of long-term debt O Proceeds from sale of fixed assets (4) O O Cash payments for taxes O Cash payments to employees O Dividends paid O Increase in accounts payable OIncrease in accounts receivable O Increase in income taxes payable O Cash collections from customers O Cash payments for interest O Cash payments to suppliers O Cash payments for other expenses O Depreciation O Increase in inventory O Increase in salaries and wages payable O Purchases of fixed assets O Payment of dividends O Proceeds from issue of long-term debt O Proceeds from sale of fixed assets O Cash payments for taxes O Dividends paid O Cash payments to suppliers O Increase in accounts receivable O Proceeds from sale of fixed assets (5) O O Cash collections from customers O Cash payments to employees O Increase in accounts payable O Cash payments for interest O Increase in income taxes payable O Cash payments for other expenses O Depreciation O Increase in inventory O Increase in salaries and wages payable O Purchases of fixed assets O Payment of dividends O Proceeds from issue of long-term debt O Cash payments O Cash payments to employees O Cash payments to suppliers for taxes O Dividends paid (6) O O Increase in accounts payable O Increase in accounts receivable O Increase in income taxes payable O Cash collections from customers O Cash payments for interest O Cash payments for other expenses O Depreciation O Increase in inventory O Increase in salaries and wages payable O Purchases of fixed assets O Payment of dividends O Proceeds from issue of long-term debt O Proceeds from sale of fixed assets

business   accounting   
0 0
Add a comment Improve this question Transcribed image text
Next > < Previous
Sort answers by oldest

Homework Answers

Answer #1

Reconcilation statement for Incoem cash flows Net Income (A) 860 1 nrease in receivable 900 <<2300-1400 (Total sales made- cash received from customers) 2 Increase in salary and wages payable 3 Increase in income tax payable 4 Inrease in payable 15 <<210-195 (as 210 accrued but 195 paid so it will increase payable) 5 <<30-25 (as 30 accrued but 25 paid so it will increase payable) 105 <<1080-975 (total purchase made-payment to suppliers) Depreciation Total Changes (B) Closing cash balance (A-B) 33<<no cash outflow due to depreciation happened 30<<1080-1050 6 increase in inventory -772

0 0
Add a comment
Know the answer?
Add Answer to:
I need to fill in all of the blanks . Groton Antiques had a cash balance...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions

  • how and what is the formula to find net increase? a. Purchase of fixed assets for...

    how and what is the formula to find net increase? a. Purchase of fixed assets for cash, $53,300 Proceeds from issuance of common stock, $33,000 Payment of dividends, $46,400 Collection of interest, $6,500 o o o o h. i. j. k. Proceeds from sale of fixed assets, $22,400 Collections from customers, $635,000 Cash receipt of dividend revenue, $4,600 Payments to suppliers, $368,500 Depreciation expense, $59,000 Proceeds from issuance of long-term notes, $22,300 - n. Income tax expense and payments, $36,000...

  • QUESTION 5 (Points 30) 5. The accounting staff of Sparks INC has assembled the following information...

    QUESTION 5 (Points 30) 5. The accounting staff of Sparks INC has assembled the following information for the year ended December 31, 2019: 5.1. Prepare a statement of cash flows in the format Example below (Allison corporation) Place brackets around amounts representing cash outflows. Use the direct method of reporting cash flows from operating activities. 5.2. Some of the items above will be listed in your statement without change. However, you will have to combine certain given information to compute...

  • please correct 5. A company began a year with Cash of SK. These items increased by...

    please correct 5. A company began a year with Cash of SK. These items increased by the amounts displayed during the calendar year: Inventories, S72; Accumulated depreciation, $20: Accounts receivable, $8, Accounts payable, $2; Notes payable, $8; purchases of Fixed assets, $80; Common stock, $25. Net income is $34. There were no changes in long-term debt and no earnings were distributed to stockholders. Complete the following Statement of Cash Flows: Cash Flows from Operating Activities Net income 34 Depreciation 10...

  • helllo! i need help figuring out this managerial accouting! i need to fill all the blanks!...

    helllo! i need help figuring out this managerial accouting! i need to fill all the blanks! i keep getting stuck! any help? Operating Activities Class Full Problem Full Cash Flow Stmt- Prepare a State of Cash Flow The following is Folex Company's income statement and balance sheet in millions): Additions to Net Income crease in t he Deactionrm Net Income Increase Incri tory Inci paidats Decreased counts payable Decrease accrued liabilities 3750 450 $300 100 5200 15 Decin paidat Increase...

  • How they get " net decrease in cash 265000" ? what numbers exactly they caluclted ?...

    How they get " net decrease in cash 265000" ? what numbers exactly they caluclted ? Cash balance 30/6/19 125,000 6,500 Loss on sale of vehicle Income tax payments Cash paid to suppliers Cash received from customers Proceeds from sale of land 35,000 156,000 445,000 180,000 316,000 65,000 47,000 225.000 Proceeds from issue of shares Depreciation expense Interest payments Investment in computing equipment Payments of dividends to shareholders Proceeds from sale of equipment Payments to employees Payments of long-term debt...

  • The accounting staff of Lambert Company has assembled the following information for the year ended December...

    The accounting staff of Lambert Company has assembled the following information for the year ended December 31 of the current year. $ 866,000 2,500,000 2,205,000 Cash sales Credit sales Collections on accounts receivable Cash transferred from the money market fund to the general bank account Interest and dividends received Purchases (all on account) Payments on accounts payable to merchandise suppliers Cash payments for operating expenses Interest paid Income taxes paid Loans made to borrowers Collections on loans (excluding receipts of...

  • The accounting staff of Lambert Company has assembled the following information for the year ended December...

    The accounting staff of Lambert Company has assembled the following information for the year ended December 31 of the current year. $ 812,000 2,500,000 2,195,000 Cash sales Credit sales Collections on accounts receivable Cash transferred from the money market fund to the general bank account Interest and dividends received Purchases (all on account) Payments on accounts payable to merchandise suppliers Cash payments for operating expenses Interest paid Income taxes paid Loans made to borrowers Collections on loans (excluding receipts of...

  • how to get net increas/decrease in cash ? what numbers should summed ? Tracing Company Ltd...

    how to get net increas/decrease in cash ? what numbers should summed ? Tracing Company Ltd Statement of Cash Flows for the year ended 30th June 2020 Cash flows from operating activities Receipts from customers Payments to suppliers Payments to employees Interest paid Income tax paid Net cash provided by operating activities 445,000 (156,000) (187.000) (47.000) (35,000) 20,000 Cash flows from investing activities Acquisition of non-current assets Proceeds from sale of non-current assets Proceeds from sale of equipment Net cash...

  • Answer questions above 16-1 Balance Sheet and Income Statement The Wrangle Company had the following items...

    Answer questions above 16-1 Balance Sheet and Income Statement The Wrangle Company had the following items on its December 31, 20X0, balance sheet and 20X0 income statement (in dollars except for number of shares outstanding Cash and equivalents $ 56,000 Revenues 699,000 Notes payable 45,000 Long-term debt, excluding current portion 199,000 Accounts receivable, net 48,000 Provision for income taxes 62,000 Other long-term assets 105,000 Total Shareholder Equity Interest expense 62,000 Deferred income tax liability-long-term 47,000 Retained earnings 201,000 Income taxes...

  • Marin Inc.’s CFO has just left the office of the company president after a meeting about the draft SFP at April 30, 2020, and income statement for the year then ended. (Both are reproduced below.) “Our liquidity position looks healthy,” the president had

    Marin Inc.’s CFO has just left the office of the company president after a meeting about the draft SFP at April 30, 2020, and income statement for the year then ended. (Both are reproduced below.) “Our liquidity position looks healthy,” the president had remarked. “Look at the current and acid-test ratios, and the amount of working capital we have. And between the goodwill write off and depreciation, we have almost $23 million of non-cash expenses. I don’t understand why you’ve been...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT