Answered step by step
Verified Expert Solution
Link Copied!

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

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

Management Accounting

Authors: John Burns, Martin Quinn, Liz Warren, João Oliveira

1st Edition

0077121619, 978-0077121617

More Books

Students also viewed these Accounting questions

Question

What is a polytomous variable?

Answered: 1 week ago

Question

A service window closes just as they get to the front of the line.

Answered: 1 week ago