Question
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started