Question
Skysongs Custom Clothing (SCC) sells branded clothing to resorts and corporations. The companys comparative financial statements are presented below. SKYSONGS CUSTOM CLOTHING STATEMENT OF FINANCIAL
Skysongs Custom Clothing (SCC) sells branded clothing to resorts and corporations. The companys comparative financial statements are presented below.
SKYSONGS CUSTOM CLOTHING STATEMENT OF FINANCIAL POSITION December 31 | ||||
Current Assets | 2020 | 2019 | ||
Cash | 150,000 | 78,500 | ||
Accounts receivable | 29,000 | 25,000 | ||
Inventory | 70,000 | 44,800 | ||
Prepaid expenses | 10,400 | 2,900 | ||
Total current assets | 259,400 | 151,200 | ||
Property and equipment | ||||
Property and equipment | 99,000 | 143,000 | ||
Less: Accumulated depreciation | 54,800 | 56,000 | ||
Net property and equipment | 44,200 | 87,000 | ||
TOTAL ASSETS | $303,600 | $238,200 | ||
Current liabilities | ||||
Accounts payable | 25,700 | 30,400 | ||
Salaries payable | 9,400 | 5,000 | ||
Interest payable | 4,800 | 8,400 | ||
Total current liabilities | 39,900 | 43,800 | ||
Loan payable | 113,000 | 105,000 | ||
Total liabilities | 152,900 | 148,800 | ||
Shareholders' equity | ||||
Common shares | 21,000 | 1,600 | ||
Retained earnings | 129,700 | 87,800 | ||
Total shareholders' equity | 150,700 | 89,400 | ||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $303,600 | $238,200 |
SKYSONGS CUSTOM CLOTHING INCOME STATEMENT For the Years Ended December 31 | ||||
2020 | 2019 | |||
Sales revenue | 905,000 | 727,000 | ||
Cost of sales | 667,000 | 542,000 | ||
Gross margin | 238,000 | 185,000 | ||
Expenses | ||||
Salary expense | 100,000 | 86,000 | ||
Interest expense | 5,200 | 1,900 | ||
Other expenses | 8,000 | 6,300 | ||
Depreciation expense | 30,000 | 32,200 | ||
Total expenses | 143,200 | 126,400 | ||
Operating income | 94,800 | 58,600 | ||
Loss on disposal of equipment | 7,800 | 900 | ||
Income tax expense | 23,700 | 18,300 | ||
Net income | 63,300 | 39,400 |
Following is additional information concerning SCCs transactions during the year ended December 31, 2020:
Equipment costing $34,000 was purchased by paying $24,000 cash and issuing 400 common shares. | ||
Equipment costing $78,000 that was purchased at the beginning of 2019 was sold at the end of 2020 for $39,000. 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 $8,000. | ||
Cash dividends of $21,400 were paid at the end of the fiscal year. | ||
Cost of sales includes $183,000 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).)
Skysongs Custom Clothing Statement of Cash Flows |
Non-cash investing and financing activities | ||||
Cash Paid for Purchase of EquipmentIncrease in Bank Loan PayableIssuance of Common Shares in Partial Payment for EquipmentPayment of DividendsIssuance of Common SharesCash Paid for TaxesCash Received from CustomersCash Paid to EmployeesCash Paid to SuppliersProceeds from Sale of EquipmentCash Paid for Interest | $ |
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