Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Stellar Inc. is a major retailer of road bicycles and a promoter of riding bicycles to work, both to save the environment and improve physical

Stellar Inc. is a major retailer of road bicycles and a promoter of riding bicycles to work, both to save the environment and improve physical fitness. Financial statements for Stellar are presented below.

STATEMENT OF FINANCIAL POSITION December 31
Current Assets 2021 2020
Cash 56,000 20,800
Accounts receivable 24,800 10,550
Inventory 31,050 16,050
Prepaid expenses 15,150 10,150
Total current assets 127,000 57,550
Property and Equipment
Property and equipment 160,550 150,550
Less: Accumulated depreciation 78,900 70,000
Net property and equipment 81,650 80,550
TOTAL ASSETS $208,650 $138,100
Current Liabilities
Accounts payable 11,600 15,500
Salaries payable 10,150 8,150
Interest payable 2,550 3,550
Total current liabilities 24,300 27,200
Loan payable 100,550 60,550
Total Liabilities 124,850 87,750
Shareholders Equity
Common shares 10,050 1,000
Retained earnings 73,750 49,350
Total shareholders equity 83,800 50,350
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $208,650 $138,100

INCOME STATEMENT For the Years Ended December 31
2021 2020
Sales revenue 613,600 500,000
Cost of sales 419,000 350,000
Gross margin 194,600 150,000
Expenses
Salary expense 136,000 125,000
Interest expense 3,500 2,400
Other expenses 6,000 3,000
Depreciation expense 14,900 8,000
Total expenses 160,400 138,400
Operating income 34,200 11,600
Gain on disposal of equipment 1,400 -
Income tax expense 6,400 1,972
Net income $29,200 $9,628

The following is additional information concerning Stellars transactions during the year ended December 31, 2021:

Equipment costing $40,000 was purchased by paying $34,650 cash and issuing 100 shares.
Equipment costing $30,000 that was purchased at the beginning of 2020 was sold at the end of 2021 for $25,400. Straight-line depreciation had been used with an expected asset life of 10 years and a residual value of $0.
The other expenses relate to prepaid items.
In order to supplement its cash, Stellar borrowed an additional $40,000.
Cash dividends of $4,800 were paid at the end of the fiscal year.
Cost of sales includes $155,000 of direct labour costs.

Prepare a statement of cash flows for Stellar for the year ended December 31, 2021, using the direct method. Stellar 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).)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Sustainability Performance And Reporting

Authors: Irene M. Herremans

1st Edition

1951527208, 9781951527204

More Books

Students also viewed these Accounting questions

Question

Please help

Answered: 1 week ago