Top Posters
Since Sunday
21
o
6
d
6
A
5
H
5
n
4
t
4
d
4
p
4
r
4
s
4
C
3
Home Q & A Board Other Fields Homework Help Business Accounting
New Topic  
kincasdce123 kincasdce123
wrote...
Go to Answer
Posts: 65
Rep: 0 0
A month ago
Alma Ortiz prepared Carlee Instruments' balance sheet and income statement for 2021. Before she could complete the statement of cash flows, she had to leave town to attend to a family emergency. Because the full set of statements must be provided to the auditors today, Carlee's president, Mike Lymon, has asked you to prepare the statement of cash flows. Lymon has provided you with the balance sheet and income statement that Ortiz prepared, as well as some notes she made:

Carlee Instruments
Income Statement
For the Year Ended December 31, 2021
Sales revenue$127,900
Cost of goods sold   69,800
    Gross margin58,100
Selling expense$13,000
Administrative expense8,000
Salaries expense20,000
Depreciation expense1,500
Interest expense   4,000   46,500
Income before gain and taxes11,600
Gain on sale of land900
Income tax expense        800
    Net income$  11,700


Carlee Instruments
Comparative Balance Sheets
As of December 31
2021 2020
Cash$    6,100$    4,300
Accounts receivable, net6,8005,500
Inventory   33,700   34,200
  Total current assets46,60044,000
Property, plant, & equipment, net 211,900 214,300
  Total Assets$258,500$258,300
Accounts payable$    3,400$    4,900
Accrued expenses500700
Salaries payable1,9001,500
Taxes payable2,1002,600
Note payable   60,500   50,000
  Total liabilities   68,400   59,700
Common stock125,000125,000
Retained earnings   65,100   73,600
  Total stockholders' equity  190,100  198,600
Total liabilities & stockholders' equity$258,500$258,300


•Equipment with an original cost of $35,000 was sold for $20,300. The book value
of the equipment was $19,400.
•On June 1, 2021, the company purchased new equipment for cash at a cost of $18,500.
•At the end of the year the company issued notes payable for $10,500 cash. The note
will
mature on December 31, 2024.
•The company paid $20,200 in cash dividends for the year.
Required:

Using the direct method, prepare Carlee Instruments' statement of cash flows for 2021.
Textbook 
Managerial Accounting

Managerial Accounting


Edition: 4th
Author:
Read 3 times
1 Reply
Replies
Answer verified by a subject expert
dm408dm408
wrote...
#1
Posts: 79
Rep: 0 0
A month ago
Sign in or Sign up in seconds to unlock everything for free
More solutions for this book are available here
Carlee Enterprises
Statement of Cash Flows
For the year ended December 31, 2021
Cash flows from operating activities
Collections from customersa$126,600
Payments to suppliersb(70,800)
Payments to employeesc(19,600)
Payment for other expensesd(25,200)
Payments for income taxese    (1,300)
    Net cash provided by operating activities$9,700
Cash flows from investing activities
Sale of equipment20,300
Purchase of equipment(18,500)
    Net cash provided by investing activities1,800

Cash flows from financing activities
Issue bonds10,500
Cash dividends on common stock(20,200)
    Net cash provided by financing activities  (9,700)

Change in cash1,800
Cash, beginning balance   4,300
Cash, ending balance $6,100

aCollections from customers: $5,500 + $127,900 − $6,800
bPayments to suppliers: $4,900 + ($33,700 + $69,800 − $34,200) - $3,400
cPayments to employees: $1,500 + $20,000 − $1,900
dPayment for other expenses: $700 + ($13,000 + $8,000 + $4,000) − $500
ePayments for income taxes: $2,600 + $800 - $2,100

This verified answer contains over 850 words.
1

Related Topics

kincasdce123 Author
wrote...

A month ago
Thanks
smi3
wrote...

Yesterday
You make an excellent tutor!
carston
wrote...

2 hours ago
Correct Slight Smile TY
New Topic      
Quick Reply
Explore
Post your homework questions and get free online help from our incredible volunteers
  269 People Browsing
 322 Signed Up Today
Start New Topic Take the Tour Study Tips Study ToolsNew Topics Trending Browse by Textbook
Related Images
  
 604
  
 130
  
 177
Your Opinion
Which country would you like to visit for its food?
Votes: 126
Previous poll results: Should Ph.D.'s be addressed as doctors?