Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The financial statements of Cullumber Ltd., a private company reporting under ASPE, follow: CULLUMBER LTD. Balance Sheet December 31 Assets 2021 2020 Cash $5,726 $8,900
The financial statements of Cullumber Ltd., a private company reporting under ASPE, follow:
CULLUMBER LTD. Balance Sheet December 31 | ||||||
Assets | 2021 | 2020 | ||||
Cash | $5,726 | $8,900 | ||||
Short-term notes receivable | 11,800 | 21,100 | ||||
Accounts receivable | 26,400 | 12,400 | ||||
Inventory | 27,900 | 23,400 | ||||
Property, plant, and equipment | 70,200 | 75,400 | ||||
Accumulated depreciation | (28,400 | ) | (22,900 | ) | ||
Total assets | $113,626 | $118,300 | ||||
Liabilities and Shareholders Equity | ||||||
Accounts payable | $23,400 | $41,700 | ||||
Income tax payable | 2,200 | 18,200 | ||||
Notes payable | 11,700 | 8,700 | ||||
Common shares | 22,700 | 22,700 | ||||
Retained earnings | 53,626 | 27,000 | ||||
Total liabilities and shareholders equity | $113,626 | $118,300 |
CULLUMBER LTD. Income Statement Year Ended December 31, 2021 | |||||
Sales | $280,400 | ||||
Cost of goods sold | 191,200 | ||||
Gross profit | 89,200 | ||||
Operating expenses | $35,600 | ||||
Loss on sale of equipment | 1,600 | 37,200 | |||
Profit from operations | 52,000 | ||||
Other revenues and expenses | |||||
Interest revenue | $(780 | ) | |||
Interest expense | 1,600 | 820 | |||
Profit before income tax | 51,180 | ||||
Income tax expense | 15,354 | ||||
Profit | $35,826 |
Additional information: | ||
1. | Short-term notes receivable are loans to other companies. During the year, the company collected the outstanding balance at December 31, 2020, and made new loans in the amount of $11,800. | |
2. | Equipment was sold during the year. This equipment cost $13,900 originally and had a carrying amount of $7,300 at the time of sale. | |
3. | Equipment costing $8,700 was purchased in exchange for a $8,700 note payable. | |
4. | Depreciation expense is included in operating expenses. | |
5. | Accounts receivable are from the sale of merchandise on credit. | |
6. | Accounts payable relate to the purchase of merchandise on credit. |
Prepare a cash flow statement for the year using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Prepare a cash flow statement for the year using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
CULLUMBER LTD. Cash Flow StatementIndirect Method December 31, 2021Month Ended December 31, 2021Year Ended December 31, 2021 | ||||
$ | ||||
Adjustments to reconcile profit to | ||||
$ | ||||
$ | ||||
$ | ||||
$ |
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