Question
The comparative statement of financial position for Sheridan Retailers Ltd. follows: SHERIDANRETAILERS LTD. Statement of Financial Position December 31 Assets 2021 2020 Cash $ 0
The comparative statement of financial position for Sheridan Retailers Ltd. follows:
SHERIDANRETAILERS LTD. | ||||||||
---|---|---|---|---|---|---|---|---|
Assets | 2021 | 2020 | ||||||
Cash | $ | 0 | $ | 21,000 | ||||
Accounts receivable | 72,000 | 47,000 | ||||||
Inventory | 218,000 | 171,000 | ||||||
Furniture | 134,000 | 164,000 | ||||||
Accumulated depreciation | (35,000 | ) | (45,000 | ) | ||||
Total assets | $ | 389,000 | $ | 358,000 | ||||
Liabilities and Shareholders’ Equity | ||||||||
Bank overdraft | $ | 5,000 | $ | 0 | ||||
Accounts payable | 65,000 | 48,000 | ||||||
Bank loan payable (noncurrent) | 90,000 | 105,000 | ||||||
Common shares | 49,000 | 59,000 | ||||||
Retained earnings | 180,000 | 146,000 | ||||||
Total liabilities and shareholders’ equity | $ | 389,000 | $ | 358,000 |
Additional information regarding 2021:
1. | Net income was $39,000. | |
2. | Depreciation expense was $16,000. | |
3. | During the year, the company did not receive any new bank loans. | |
4. | During the year, the company did not purchase furniture but did sell some furniture for $6,000, which resulted in a gain on disposal of $2,000. | |
5. | No common shares were issued during the year but some were repurchased at the cost at which they were originally issued. | |
6. | During the year, the company paid all dividends declared. |
(a)
Prepare a statement of cash flows using the indirect method for 2021. (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
ANSWER To prepare the statement of cash flows using the indirect method for 2021 we start with the net income and make adjustments for noncash expenses and changes in working capital accounts Heres how to calculate each section Sheridan Retailers Ltd Statement of Cash Flows For the Year Ended December 31 2021 Operating Activities Net income 39000 Adjustments for Depreciation expense 16000 Gain on disposal of furniture 2000 Changes in working capital Increase in accounts receivable 25000 Increase in inventory 47000 Decrease in accounts payable 17000 Net cash provided by operating activities 36000 Investing Activities Proceeds from sale of furniture 6000 Net cash provided by investing activities 6000 Financing Activities Repayment of bank loan 15000 Repurchase of common shares 10000 Net cash used in financing activities 25000 Net decrease in cash for the year 17000 Cash at beginning of year 21000 Cash at end of year 4000 Explanation Net income of 39000 is taken from the additional information provided Depreciation expense of 16000 is added back to net income since it is a noncash expense ...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