Brians Ltd. has recently decided to go public and has hired you as their independent accountant. They wish to

adhere to IFRS and know that they must make a statement of cash flows. Their financial statements for 2020

and 2019 are provided below:

Statements of Financial Position

Their financial statements for 2020 and 2019 are provided below:

Statements of Financial Position

Dec 31/20Dec 31/19

Cash............................................................... $ 51,000$ 24,000

Accounts receivable........................................ 45,00027,000

Merchandise inventory................................... 48,00060,000

Property, plant and equipment....................... $ 76,000$ 120,000

Less accumulated depreciation............... (40,000)36,000(38,000)82,000

Total Assets$ 180,000$ 193,000

Accounts payable........................................... $ 22,000 $ 12,000

Income taxes payable..................................... 44,00049,000

Bonds payable............................................... 45,00075,000

Common shares.............................................. 27,00027,000

Retained earnings.......................................... 42,00030,000

Total Liabilities & Shareholders' Equity$ 180,000$ 193,000

Income Statement

Year ended December 31, 2020

Sales.............................................................................................................................. $ 1,050,000

Cost of sales..................................................................................................................... 894,000

Gross profit......................................................................................................................... 156,000

Selling and administrative expenses................................................................................. 99,000

Income from operations........................................................................................................ 57,000

Interest expense................................................................................................................ 9,000

Income before taxes.............................................................................................................. 48,000

Income taxes.................................................................................................................... 12,000

Net income......................................................................................................................... $ 36,000

The following additional data were provided for calendar 2020:

1.Dividends declared and paid were $ 24,000.

2.Equipment was sold for $ 30,000. This equipment originally cost $ 44,000, and had a book value of $ 36,000 at the time of sale. The loss on sale was included in "selling and administrative expenses," as was the depreciation expense for the year.

3.Bonds were retired during the year at par.

Instructions

From the information above, prepare a statement of cash flows (indirect method) for calendar 2020.