Question

In: Accounting

The chief accountant for Grandview Corporation provides you with the company’s 2021 statement of cash flows and income statement.

The chief accountant for Grandview Corporation provides you with the company’s 2021 statement of cash flows and income statement. The accountant has asked for your help with some missing figures in the company’s comparative balance sheets. These financial statements are shown next ($ in millions).

GRANDVIEW CORPORATION Statement of Cash Flows For the Year Ended December 31, 2021 Cash Flows from Operating Activities:

GRANDVIEW CORPORATION Balance Sheets At December 31 2021 2020 Assets: Cash $ 145 $ ? Accounts receivable 84 Investments

 

Required:
1. Calculate the missing amounts.
2. Prepare the operating activities section of Grandview’s 2021 statement of cash flows using the indirect method. Use a format similar to the one in the Concept Review Exercise at the end of Part B of this chapter.

Solutions

Expert Solution

1.

2020 Cash:

2020 Cash + Net increase in cash = 2021 Cash

2020 Cash + $86 = $145

2020 Cash = $59

 

2021 A/R:

2020 A/R + Cr. Sales – Cash collections = 2021 A/R

 $84 +  80 – 71 = $93

 

2020 Inventory:

2020 A/P + Purchases – Cash paid = 2021 A/P 

$30 + Purchases – 30 = $40

Therefore, Purchases = $40

2020 Inventory + Purchases – 2021 Inventory = Cost of goods sold

2020 Inventory + $40 – 60 = $32

2020 Inventory = $52

 

2020 Accumulated depreciation:

2021 accumulated depreciation less 2021 depreciation = 2020 accumulated depreciation

 

 $65 – 10 = $55

 

2020 Total assets:

$59 + 84 + 52 + 50 + 150 – 55 = $340

 

2021 Total assets:

$145 + 93 + 60 + 150 – 65 = $383

 

2020 Income taxes payable:

2020 Inc. taxes payable + Inc. tax expense – Income taxes paid = 

2021 Inc. taxes payable

2020 Inc. taxes payable =2021 Inc. taxes payable + Taxes paid – Inc. tax expense

2020 Inc. taxes payable = $22 + 9 – 7 = $24

 

2021 Retained earnings:

2020 R/E + Net income – Dividends = 2021 R/E

$47 + 28 – 3   = $72

 

2020 Total liabilities and shareholders’ equity:

$30 + 9 + 24 + 230 + 47 = $340

 

2021 Total liabilities and shareholders’ equity:

$40 + 9 + 22 + 240 + 72 = $383

 

2.

         GRANDVIEW CORPORATION

           Statement of Cash Flows

For the Year Ended December 31, 2021

 ($ in millions)

Cash flows from operating activities:

          Net income                                                              $ 28

          Adjustments for noncash effects:

           Depreciation expense                                             10

           Gain on sale of investments                                 (15)

          Changes in operating assets and liabilities:

           Increase in accounts receivable1                          (9)

           Increase in inventory2                                            (8)

           Increase in accounts payable3                            10

           Decrease in income taxes payable4                   (2)

           Net cash flows from operating activities                       $14

 

1 $93 – 84

2 $60 – 52

 $40 – 30

4  $22 – 24


 Net cash flows from operating activities                       $14

Related Solutions

The chief accountant for Grandview Corporation provides you with the company’s 2021 statement of cash flows...
The chief accountant for Grandview Corporation provides you with the company’s 2021 statement of cash flows and income statement. The accountant has asked for your help with some missing figures in the company’s comparative balance sheets. These financial statements are shown next ($ in millions). GRANDVIEW CORPORATION Statement of Cash Flows For the Year Ended December 31, 2021 Cash Flows from Operating Activities: Collections from customers $ 133 Payment to suppliers (45 ) Payment of general & administrative expenses (36...
Please show the step I'm trying to learn not cheat The chief accountant for Grandview Corporation...
Please show the step I'm trying to learn not cheat The chief accountant for Grandview Corporation provides you with the company’s 2021 statement of cash flows and income statement. The accountant has asked for your help with some missing figures in the company’s comparative balance sheets. These financial statements are shown next ($ in millions). GRANDVIEW CORPORATION Statement of Cash Flows For the Year Ended December 31, 2021 Cash Flows from Operating Activities: Collections from customers $ 96 Payment to...
The income statement provides accrual based earnings and the cash flow statement provides cash flows from...
The income statement provides accrual based earnings and the cash flow statement provides cash flows from operations. Which of these measures of firm performance is more important to investors, auditors, and fraud investigators? Is it possible that one of these measures can provide clues about manipulation of the other? What are some red flags that could signal manipulation of income from operations or cash flows from operating activities?
In order to prepare the Statement of Cash Flows for Egnab Corporation for 2019, the accountant...
In order to prepare the Statement of Cash Flows for Egnab Corporation for 2019, the accountant has compiled the following data regarding cash flows: Cash paid to acquiremarketablesecurities....................... $380,000 Proceeds from sale ofmarketablesecurities....................... $17,500 Proceeds from issuance ofcapitalstock............................. $250,000 Proceeds from issuance ofbondspayable........................... $55,000 Payments to settleshort-termdebt......................................... $32,500 Interest anddividendsreceived............................................... $10,000 Dividendspaid............................................................................ $130,000 Cash paid to suppliersandemployees............................. $1,030,000 Interestpaid.................................................................................. $25,000 Incometaxespaid........................................................................ $70,000 Cash and cash equivalents, January1,2019........................ $43,000 Cash and cash equivalents, December31,2019.................. $63,000 Using the above information, classifythe transactions...
Bad-Debt Reporting The Chief Accountant for Dickinson Corporation provides you with the following list of accounts...
Bad-Debt Reporting The Chief Accountant for Dickinson Corporation provides you with the following list of accounts receivable written off in the current year. Date Customer Amount Mar 31 E.L Masters $7,800 Jun 30 Stephen Crane $6,700 Sept 30 Amy Lowell's $7,000 Dec 31 R Frost, Inc. $9,830 Dickinson follows the policy of debiting Bad Debt Expense as accounts are written off. The Chief Accountant maintains that this procedure is appropriate for financial statement purposes because the Internal Revenue Service will...
You are the chief accountant for Jared Jo Your assistant has prepared an income statement for...
You are the chief accountant for Jared Jo Your assistant has prepared an income statement for the current year and has developed the following additional information by analyzing changes in the company’s balance sheet accounts. FOR THE YEAR ENDED DECEMBER 31, 2019 Revenue: Net sales $9,500,000 Interest income 320,000 Gain on sales of marketable securities 70,000 Total revenue and gains $9,890,000 Costs and expenses: Cost of goods sold $4,860,000 Operating expenses (including depreciation of $700,000) 3,740,000 Interest expense 270,000 Income...
Statement of Cash Flows (Direct Method) The Wolff Company’s income statement and comparative balance sheets at...
Statement of Cash Flows (Direct Method) The Wolff Company’s income statement and comparative balance sheets at December 31 of 2016 and 2015 are shown below: WOLFF COMPANY Income Statement For the Year Ended December 31, 2016 Sales Revenue $645,000 Cost of Goods Sold $430,000 Wages Expense 86,000 Insurance Expense 12,000 Depreciation Expense 13,000 Interest Expense 12,000 Income Tax Expense 29,000 582,000 Net Income $63,000 WOLFF COMPANY Balance Sheets Dec. 31, 2016 Dec. 31, 2015 Assets Cash $52,000 $8,000 Accounts Receivable...
Statement of Cash Flows (Indirect Method) The Wolff Company’s income statement and comparative balance sheets at...
Statement of Cash Flows (Indirect Method) The Wolff Company’s income statement and comparative balance sheets at December 31 of 2016 and 2015 are shown below: WOLFF COMPANY Income Statement For the Year Ended December 31, 2016 Sales Revenue $645,000 Cost of Goods Sold $430,000 Wages Expense 86,000 Insurance Expense 12,000 Depreciation Expense 13,000 Interest Expense 12,000 Income Tax Expense 29,000 582,000 Net Income $63,000 WOLFF COMPANY Balance Sheets Dec. 31, 2016 Dec. 31, 2015 Assets Cash $52,000 $8,000 Accounts Receivable...
Statement of Cash Flows (Direct Method) North Company’s income statement and comparative balance sheets as of...
Statement of Cash Flows (Direct Method) North Company’s income statement and comparative balance sheets as of December 31 of 2019 and 2018 follow: NORTH COMPANY Income Statement For the Year Ended December 31, 2019 Sales Revenue $770,000 Cost of Goods Sold $550,000 Wages Expense 195,000 Advertising Expense 31,000 Depreciation Expense 24,000 Interest Expense 20,000 Gain on Sale of Land (25,000) 795,000 Net Loss $(25,000) NORTH COMPANY Balance Sheets Dec. 31, 2019 Dec. 31, 2018 Assets Cash $80,000 $32,000 Accounts Receivable...
Statement of Cash Flows (Direct Method) The Wolff Company’s income statement and comparative balance sheets at...
Statement of Cash Flows (Direct Method) The Wolff Company’s income statement and comparative balance sheets at December 31 of 2016 and 2015 are shown below: WOLFF COMPANY Income Statement For the Year Ended December 31, 2016 Sales Revenue $645,000 Cost of Goods Sold $430,000 Wages Expense 86,000 Insurance Expense 12,000 Depreciation Expense 13,000 Interest Expense 12,000 Income Tax Expense 29,000 582,000 Net Income $63,000 WOLFF COMPANY Balance Sheets Dec. 31, 2016 Dec. 31, 2015 Assets Cash $52,000 $8,000 Accounts Receivable...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT