Answered step by step
Verified Expert Solution
Question
1 Approved Answer
SFP accounts of Cullumber Inc., which follows IFRS, follow: CULLUMBER INC. Comparative Statement of Financial Position Accounts December 31, 2020 and 2019 December 31 Debit
SFP accounts of Cullumber Inc., which follows IFRS, follow:
CULLUMBER INC. Comparative Statement of Financial Position Accounts December 31, 2020 and 2019 | |||||||
December 31 | |||||||
Debit accounts | 2020 | 2019 | |||||
Cash | $45,130 | $33,800 | |||||
FV-NI investments | 23,050 | 40,300 | |||||
Accounts receivable | 67,000 | 59,600 | |||||
Merchandise inventory | 29,720 | 23,700 | |||||
Machinery | 29,570 | 18,250 | |||||
Buildings | 67,680 | 56,500 | |||||
Land | 7,500 | 7,500 | |||||
$269,650 | $239,650 | ||||||
Credit accounts | |||||||
Allowance for doubtful accounts | $1,665 | $915 | |||||
Accumulated depreciation—machinery | 5,525 | 2,150 | |||||
Accumulated depreciation—buildings | 13,590 | 9,100 | |||||
Accounts payable | 29,950 | 24,700 | |||||
Accrued liabilities | 2,275 | 1,030 | |||||
Income taxes payable | 900 | 1,400 | |||||
Long-term note payable—non-trade | 25,700 | 30,700 | |||||
Common shares | 150,000 | 125,000 | |||||
Retained earnings | 40,045 | 44,655 | |||||
$269,650 | $239,650 |
Additional information:
Cullumber Inc. has adopted the policy of classifying interest paid as operating activities and dividends paid as financing activities.
1. | Cash dividends declared during the year were $16,270. | |
2. | A 20% stock dividend was declared during the year and $25,000 of retained earnings was capitalized. | |
3. | FV-NI investments that cost $20,400 and had a fair value at December 31, 2019, of $24,350 were sold during the year for $23,260. | |
4. | Machinery that cost $3,810 and had $750 of depreciation accumulated was sold for $2,160. |
Cullumber’s 2020 statement of income is as follows:
Sales revenue | $639,000 | ||||||
Cost of goods sold | 380,000 | ||||||
Gross margin | 259,000 | ||||||
Operating expenses (includes $8,615 depreciation and $5,400 bad debts) | 180,350 | ||||||
Income from operations | 78,650 | ||||||
Loss on disposal of FV-NI investments | $(1,090 | ) | |||||
Interest expense | (3,000 | ) | |||||
Loss on disposal of machinery | (900 | ) | (4,990 | ) | |||
Income before tax | 73,660 | ||||||
Income tax expense | 37,000 | ||||||
Net income | $36,660 |
Calculate net cash flow from operating activities using the direct method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
CULLUMBER INC. Statement of Cash Flow December 31, 2020For the Month Ended December 31, 2020For the Year Ended December 31, 2020 | ||||
Net Cash Used by Investing ActivitiesNet Cash Used by Financing ActivitiesNet Increase in CashCash, December 31, 2020Cash Flows from Financing ActivitiesNet Cash Used by Operating ActivitiesCash Flows from Investing ActivitiesCash, January 1, 2020Net Cash Provided by Investing ActivitiesNet Decrease in CashCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Operating Activities | ||||
Cash Paid to Suppliers for GoodsNet cash received on FV-NI investment transactionsCash Paid for Other Operating ExpensesCash Paid for InterestIncome Taxes PaidCash Received from Customers | $ | |||
LessAdd: Cash Paid to Suppliers for GoodsCash Paid for InterestNet cash received on FV-NI investment transactionsCash Received from CustomersCash Paid for Other Operating ExpensesIncome Taxes Paid | ||||
AddLess: | ||||
Cash Paid for Other Operating ExpensesCash Paid for InterestCash Paid to Suppliers for GoodsCash Received from CustomersIncome Taxes PaidNet cash received on FV-NI investment transactions | $ | |||
Cash Paid for InterestCash Paid for Other Operating ExpensesCash Received from CustomersNet cash received on FV-NI investment transactionsIncome Taxes PaidCash Paid to Suppliers for Goods | ||||
Cash Paid to Suppliers for GoodsCash Paid for InterestCash Paid for Other Operating ExpensesIncome Taxes PaidNet cash received on FV-NI investment transactionsCash Received from Customers | ||||
Income Taxes PaidCash Paid for Other Operating ExpensesCash Received from CustomersNet cash received on FV-NI investment transactionsCash Paid to Suppliers for GoodsCash Paid for Interest | ||||
Net Cash Provided by Financing ActivitiesCash Flows from Financing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Operating ActivitiesNet Cash Provided by Investing ActivitiesNet Increase in CashNet Decrease in CashCash, January 1, 2020Net Cash Used by Financing ActivitiesNet Cash Used by Investing ActivitiesCash Flows from Investing ActivitiesNet Cash Used by Operating ActivitiesCash, December 31, 2020 | $ |
Step by Step Solution
★★★★★
3.34 Rating (166 Votes )
There are 3 Steps involved in it
Step: 1
Cash Received from Customers Sales revenue 639000 Less Bad debts part of operating expenses 5400 Net ...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