Question
Tamarisk Inc. is a major retailer of road bicycles and a promoter of riding bicycles to work, both to save the environment and improve physical
Tamarisk 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 Tamarisk are presented below.
STATEMENT OF FINANCIAL POSITION December 31 | |||||||
Current Assets | 2021 | 2020 | |||||
Cash | 56,100 | 20,850 | |||||
Accounts receivable | 24,900 | 10,250 | |||||
Inventory | 31,150 | 16,150 | |||||
Prepaid expenses | 15,250 | 10,250 | |||||
Total current assets | 127,400 | 57,500 | |||||
Property and Equipment | |||||||
Property and equipment | 161,000 | 151,000 | |||||
Less: Accumulated depreciation | 78,900 | 70,000 | |||||
Net property and equipment | 82,100 | 81,000 | |||||
TOTAL ASSETS | $209,500 | $138,500 | |||||
Current Liabilities | |||||||
Accounts payable | 11,700 | 15,600 | |||||
Salaries payable | 10,250 | 8,250 | |||||
Interest payable | 2,250 | 3,250 | |||||
Total current liabilities | 24,200 | 27,100 | |||||
Loan payable | 101,000 | 61,000 | |||||
Total Liabilities | 125,200 | 88,100 | |||||
Shareholders Equity | |||||||
Common shares | 10,500 | 1,050 | |||||
Retained earnings | 73,800 | 49,350 | |||||
Total shareholders equity | 84,300 | 50,400 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $209,500 | $138,500 |
INCOME STATEMENT For the Years Ended December 31 | |||||||
2021 | 2020 | ||||||
Sales revenue | 613,000 | 500,000 | |||||
Cost of sales | 419,000 | 350,000 | |||||
Gross margin | 194,000 | 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 | 33,600 | 11,600 | |||||
Gain on disposal of equipment | 2,000 | - | |||||
Income tax expense | 6,400 | 1,972 | |||||
Net income | $29,200 | $9,628 |
The following is additional information concerning Tamarisks transactions during the year ended December 31, 2021:
Equipment costing $40,000 was purchased by paying $34,700 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 $26,000. 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, Tamarisk borrowed an additional $40,000. | ||
Cash dividends of $4,750 were paid at the end of the fiscal year. | ||
Cost of sales includes $135,000 of direct labour costs. |
Prepare a statement of cash flows for Tamarisk for the year ended December 31, 2021, using the direct method. Tamarisk 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
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