Question
Shamrocks Custom Clothing (SCC) sells branded clothing to resorts and corporations. The companys comparative financial statements are presented below. SHAMROCKS CUSTOM CLOTHING STATEMENT OF FINANCIAL
Shamrocks Custom Clothing (SCC) sells branded clothing to resorts and corporations. The companys comparative financial statements are presented below.
SHAMROCKS CUSTOM CLOTHING STATEMENT OF FINANCIAL POSITION December 31 | ||||
Current Assets | 2020 | 2019 | ||
Cash | 157,000 | 78,000 | ||
Accounts receivable | 32,000 | 25,600 | ||
Inventory | 74,000 | 47,100 | ||
Prepaid expenses | 10,100 | 3,200 | ||
Total current assets | 273,100 | 153,900 | ||
Property and equipment | ||||
Property and equipment | 101,000 | 141,000 | ||
Less: Accumulated depreciation | 58,400 | 57,400 | ||
Net property and equipment | 42,600 | 83,600 | ||
TOTAL ASSETS | $315,700 | $237,500 | ||
Current liabilities | ||||
Accounts payable | 25,200 | 31,100 | ||
Salaries payable | 8,600 | 4,800 | ||
Interest payable | 5,100 | 8,200 | ||
Total current liabilities | 38,900 | 44,100 | ||
Loan payable | 125,000 | 114,000 | ||
Total liabilities | 163,900 | 158,100 | ||
Shareholders' equity | ||||
Common shares | 20,400 | 1,400 | ||
Retained earnings | 131,400 | 78,000 | ||
Total shareholders' equity | 151,800 | 79,400 | ||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $315,700 | $237,500 |
SHAMROCKS CUSTOM CLOTHING INCOME STATEMENT For the Years Ended December 31 | ||||
2020 | 2019 | |||
Sales revenue | 883,000 | 744,000 | ||
Cost of sales | 623,000 | 558,000 | ||
Gross margin | 260,000 | 186,000 | ||
Expenses | ||||
Salary expense | 103,000 | 88,000 | ||
Interest expense | 4,900 | 2,100 | ||
Other expenses | 7,900 | 6,200 | ||
Depreciation expense | 31,000 | 32,400 | ||
Total expenses | 146,800 | 128,700 | ||
Operating income | 113,200 | 57,300 | ||
Loss on disposal of equipment | 5,000 | 1,000 | ||
Income tax expense | 28,300 | 17,300 | ||
Net income | 79,900 | 39,000 |
Following is additional information concerning SCCs transactions during the year ended December 31, 2020:
Equipment costing $35,000 was purchased by paying $25,000 cash and issuing 400 common shares. | ||
Equipment costing $75,000 that was purchased at the beginning of 2019 was sold at the end of 2020 for $40,000. Straight-line depreciation had been used with an expected asset life of 5 years and a residual value of $0. | ||
The other expenses relate to prepaid items. | ||
In order to supplement its cash, SCC increased its bank loan by $11,000. | ||
Cash dividends of $26,500 were paid at the end of the fiscal year. | ||
Cost of sales includes $181,000 of direct labour costs. |
Prepare a statement of cash flows for SCC for the year ended December 31, 2020, using the direct method. CCC follows ASPE. Include any note disclosure on non-cash financing and investing transactions. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Shamrocks Custom Clothing Statement of Cash Flows December 31, 2020For the Year Ended December 31, 2020For the Quarter Ended December 31, 2020 | ||||
Net Cash Used by Financing ActivitiesNet Cash Used by Operating ActivitiesDecrease in CashCash Flows from Investing ActivitiesCash Flows from Operating ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Operating ActivitiesIncrease in CashCash Flows from Financing ActivitiesClosing Cash BalanceNet Cash Provided by Investing ActivitiesNet Cash Used by Investing ActivitiesOpening Cash Balance | ||||
Cash Paid to EmployeesCash Paid to SuppliersIncrease in Bank Loan PayableCash Paid for InterestPayment of DividendsCash Received from CustomersIssuance of Common SharesIssuance of Common Shares in Partial Payment for EquipmentCash Paid for TaxesProceeds from Sale of EquipmentCash Paid for Purchase of Equipment | $ | |||
Cash Received from CustomersIssuance of Common Shares in Partial Payment for EquipmentIncrease in Bank Loan PayableCash Paid for InterestCash Paid for Purchase of EquipmentProceeds from Sale of EquipmentCash Paid to SuppliersIssuance of Common SharesCash Paid to EmployeesCash Paid for TaxesPayment of Dividends | ||||
Increase in Bank Loan PayableCash Received from CustomersCash Paid for InterestCash Paid to EmployeesPayment of DividendsProceeds from Sale of EquipmentCash Paid for TaxesIssuance of Common SharesIssuance of Common Shares in Partial Payment for EquipmentCash Paid to SuppliersCash Paid for Purchase of Equipment | ||||
Cash Paid to EmployeesCash Paid to SuppliersPayment of DividendsCash Received from CustomersProceeds from Sale of EquipmentCash Paid for Purchase of EquipmentCash Paid for TaxesIssuance of Common Shares in Partial Payment for EquipmentCash Paid for InterestIssuance of Common SharesIncrease in Bank Loan Payable | ||||
Increase in Bank Loan PayableIssuance of Common Shares in Partial Payment for EquipmentPayment of DividendsCash Paid to SuppliersCash Paid to EmployeesCash Paid for Purchase of EquipmentProceeds from Sale of EquipmentIssuance of Common SharesCash Paid for TaxesCash Paid for InterestCash Received from Customers | ||||
Net Cash Used by Operating ActivitiesNet Cash Used by Financing ActivitiesOpening Cash BalanceNet Cash Provided by Investing ActivitiesNet Cash Used by Investing ActivitiesIncrease in CashNet Cash Provided by Financing ActivitiesClosing Cash BalanceNet Cash Provided by Operating ActivitiesCash Flows from Operating ActivitiesDecrease in CashCash Flows from Investing ActivitiesCash Flows from Financing Activities | ||||
Decrease in CashCash Flows from Operating ActivitiesIncrease in CashNet Cash Provided by Investing ActivitiesNet Cash Used by Financing ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Provided by Operating ActivitiesClosing Cash BalanceCash Flows from Financing ActivitiesNet Cash Used by Operating ActivitiesOpening Cash BalanceCash Flows from Investing ActivitiesNet Cash Used by Investing Activities | ||||
Issuance of Common SharesCash Paid to EmployeesCash Paid for Purchase of EquipmentPayment of DividendsCash Received from CustomersCash Paid for TaxesCash Paid for InterestCash Paid to SuppliersIncrease in Bank Loan PayableProceeds from Sale of EquipmentIssuance of Common Shares in Partial Payment for Equipment | ||||
Payment of DividendsCash Paid for Purchase of EquipmentCash Paid to SuppliersProceeds from Sale of EquipmentIncrease in Bank Loan PayableIssuance of Common Shares in Partial Payment for EquipmentCash Paid for InterestCash Paid to EmployeesCash Paid for TaxesIssuance of Common SharesCash Received from Customers | ||||
Decrease in CashCash Flows from Investing ActivitiesNet Cash Used by Investing ActivitiesCash Flows from Operating ActivitiesClosing Cash BalanceNet Cash Provided by Financing ActivitiesOpening Cash BalanceCash Flows from Financing ActivitiesNet Cash Provided by Operating ActivitiesNet Cash Used by Financing ActivitiesNet Cash Provided by Investing ActivitiesIncrease in CashNet Cash Used by Operating Activities |
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