Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Crane Inc. is a major retailer of road bicycles and a promoter of riding bicycles to work, both to save the environment and improve physical

Crane Inc. is a major retailer of road bicycles and a promoter of riding bicycles to work, both to save the environment and improve physical fitness. Financial statements for Crane are presented below.

STATEMENT OF FINANCIAL POSITION December 31
Current Assets 2021 2020
Cash 55,400 20,150
Accounts receivable 25,650 10,800
Inventory 30,300 15,300
Prepaid expenses 15,900 10,900
Total current assets 127,250 57,150
Property and Equipment
Property and equipment 161,000 151,000
Less: Accumulated depreciation 78,900 70,000
Net property and equipment 82,100 81,000
TOTAL ASSETS $209,350 $138,150
Current Liabilities
Accounts payable 11,250 15,150
Salaries payable 10,900 8,900
Interest payable 2,800 3,800
Total current liabilities 24,950 27,850
Loan payable 101,000 61,000
Total Liabilities 125,950 88,850
Shareholders Equity
Common shares 10,000 350
Retained earnings 73,400 48,950
Total shareholders equity 83,400 49,300
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $209,350 $138,150

INCOME STATEMENT For the Years Ended December 31
2021 2020
Sales revenue 603,100 500,000
Cost of sales 409,000 350,000
Gross margin 194,100 150,000
Expenses
Salary expense 136,000 125,000
Interest expense 3,500 2,400
Other expenses 6,000 3,000
Depreciation expense 14,900 8,000
Total expenses 160,400 138,400
Operating income 33,700 11,600
Gain on disposal of equipment 1,900 -
Income tax expense 6,400 1,972
Net income $29,200 $9,628

The following is additional information concerning Cranes transactions during the year ended December 31, 2021:

Equipment costing $40,000 was purchased by paying $34,750 cash and issuing 100 shares.
Equipment costing $30,000 that was purchased at the beginning of 2020 was sold at the end of 2021 for $25,900. Straight-line depreciation had been used with an expected asset life of 10 years and a residual value of $0.
The other expenses relate to prepaid items.
In order to supplement its cash, Crane borrowed an additional $40,000.
Cash dividends of $4,750 were paid at the end of the fiscal year.
Cost of sales includes $155,000 of direct labour costs.

Prepare a statement of cash flows for Crane for the year ended December 31, 2021, using the direct method. Crane follows ASPE. Include any note disclosure on non-cash financing and investing transactions. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Crane, Inc. Statement of Cash Flows
$
$
Non-cash investing and financing activities
$

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

Health And Safety Environment And Quality Audits

Authors: Stephen Asbury

1st Edition

9780750680264, 978-0750680264

More Books

Students also viewed these Accounting questions