Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Current Assets 2021 2020 Cash 55,700 20,100 Accounts receivable 24,350 10,350 Inventory 31,900 16,900 Prepaid expenses 15,900 10,900 Total current assets 127,850 58,250 Property and
Current Assets | 2021 | 2020 | |||||
Cash | 55,700 | 20,100 | |||||
Accounts receivable | 24,350 | 10,350 | |||||
Inventory | 31,900 | 16,900 | |||||
Prepaid expenses | 15,900 | 10,900 | |||||
Total current assets | 127,850 | 58,250 | |||||
Property and Equipment | |||||||
Property and equipment | 160,700 | 150,700 | |||||
Less: Accumulated depreciation | 78,900 | 70,000 | |||||
Net property and equipment | 81,800 | 80,700 | |||||
TOTAL ASSETS | $209,650 | $138,950 | |||||
Current Liabilities | |||||||
Accounts payable | 12,100 | 16,000 | |||||
Salaries payable | 10,900 | 8,900 | |||||
Interest payable | 2,350 | 3,350 | |||||
Total current liabilities | 25,350 | 28,250 | |||||
Loan payable | 100,700 | 60,700 | |||||
Total Liabilities | 126,050 | 88,950 | |||||
Shareholders Equity | |||||||
Common shares | 9,100 | 300 | |||||
Retained earnings | 74,500 | 49,700 | |||||
Total shareholders equity | 83,600 | 50,000 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $209,650 | $138,950 |
2021 | 2020 | ||||||
Sales revenue | 607,700 | 500,000 | |||||
Cost of sales | 413,000 | 350,000 | |||||
Gross margin | 194,700 | 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 | 34,300 | 11,600 | |||||
Gain on disposal of equipment | 1,300 | - | |||||
Income tax expense | 6,400 | 1,972 | |||||
Net income | $29,200 | $9,628 |
The following is additional information concerning Culvers transactions during the year ended December 31, 2021:
Equipment costing $40,000 was purchased by paying $34,800 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 $25,300. 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, Culver borrowed an additional $40,000 and issued an additional 100 shares. | ||
Cash dividends of $4,400 were paid at the end of the fiscal year. | ||
Cost of sales includes $130,000 of direct labour costs. |
Prepare a statement of cash flows for Culver for the year ended December 31, 2021, using the indirect method. Culver follows ASPE. Include any note disclosure on non-cash financing and investing transactions.
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