Question 4 Cash Flow Statements (40 marks). PART A- This page - direct approach (30 marks)...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 4 Cash Flow Statements (40 marks). PART A- This page - direct approach (30 marks) PART B- Next page - indirect approach (10 marks) The financial statements of Suns Limited are presented below; Suns Limited Balance Sheets as at 30 June('000s) 2022 2021 Current Assets Cash 95 20 Accounts Receivable 125 335 Allowance for Doubtful Debts (70) (55) Inventory 145 220 Prepaid Insurance 85 105 380 625 Non-Current Assets Land 580 550 Buildings 400 400 Accumulated Depreciation - Buildings (220) (200) Motor Vehicles 100 85 Accumulated Depreciation - Motor Vehicles (55) (30) Equipment 75 110 Accumulated Depreciation - Equipment (50) (50) 830 865 Total Assets Current Liabilities Accounts Payable Interest Payable 1,210 1,490 115 160 20 45 Accrued Expenses 95 110 Income Tax Payable 110 155 340 470 Non-Current Liabilities Bank Loan 230 420 Total Liabilities 570 890 NET ASSETS $640 $600 Shareholders' Equity Share Capital 410 390 General Reserve 30 15 Revaluation Surplus 95 65 Retained Earnings 105 130 TOTAL SHAREHOLDERS' EQUITY $640 $600 Suns Limited Income Statement for the Year Ended 30 June 2022('000s) Sales Less: Cost of Goods Sold Gross Profit 5,600 4,925 675 Service Revenue Less Expenses: Bad Debts Expense 220 895 50 Inventory Shortage Expense 5 Loss on Sale of Equipment 15 Depreciation Expense - Buildings 20 Depreciation Expense - Motor Vehicles 25 Depreciation Expense - Equipment 10 Interest Expense 40 Other Expenses Total Expenses 635 800 Profit before Income Tax 95 Less: Income Tax Expense Profit after Income Tax 55 40 Additional information • The carrying amount of the equipment sold was $25,000. • There were no bonus issues of shares made during the year. • Land is the only class of asset measured using the revaluation model. All other items of Property Plant and Equipment are measured at cost. •No land was purchased or sold during the year. • A cash dividend was paid during the year. Required: a. Prepare a Statement of Cash Flows (using the direct method) for Suns Limited for the year ended 30 June 2022 using the direct approach. THIS PAGE (30 marks) b. Prepare a note reconciling the Operating Profit after Income Tax with Net Cash Flow from Operating Activities. NEXT PAGE (10 marks) Suns Ltd Statement of cash flow for the year ending 30 June 2022 Cash flow from operating activities Cash received from customers Cash paid to suppliers and employees Interest paid Income Tax paid Other (use if required) Net cash flow from operating activities Cash flow from investing activities Proceeds from the sale of equipment Purchase of motor vehicle Net cash flow from investing activities Cash flow from financing activities Increase/decrease in bank loan Proceeds from issue of shares Dividends paid Net cash flow from financing activities Net increase (decrease) in cash held Cash at the beginning of the year Cash at the end of the year Answer in $000 Question 4 Cash Flow Statements 1. Suns Limited Cash Flow Statement for the year ended 30 June 2022 Cash Flow from Operating Activities Cash received from customers Cash paid to suppliers and employees (4,900 + 630) Income taxes paid Interest paid Net Cash flow from Operating Activities 5,995 (5,530) (100) (65) 300 Cash Flow from Investing Activities Proceeds from sale of equipment 10 Purchase of motor vehicle (15) Net Cash Flow from Investing Activities (5) Cash Flow from Financing Activities Decrease in bank loan (190) Proceeds from issue of shares 20 Dividends paid (50) Net Cash Flow from Financing Activities (220) Net increase (decrease) in cash held 75 Cash at beginning of year 20 Cash at end of year 95 Question 4 Cash Flow Statements (40 marks). PART A- This page - direct approach (30 marks) PART B- Next page - indirect approach (10 marks) The financial statements of Suns Limited are presented below; Suns Limited Balance Sheets as at 30 June('000s) 2022 2021 Current Assets Cash 95 20 Accounts Receivable 125 335 Allowance for Doubtful Debts (70) (55) Inventory 145 220 Prepaid Insurance 85 105 380 625 Non-Current Assets Land 580 550 Buildings 400 400 Accumulated Depreciation - Buildings (220) (200) Motor Vehicles 100 85 Accumulated Depreciation - Motor Vehicles (55) (30) Equipment 75 110 Accumulated Depreciation - Equipment (50) (50) 830 865 Total Assets Current Liabilities Accounts Payable Interest Payable 1,210 1,490 115 160 20 45 Accrued Expenses 95 110 Income Tax Payable 110 155 340 470 Non-Current Liabilities Bank Loan 230 420 Total Liabilities 570 890 NET ASSETS $640 $600 Shareholders' Equity Share Capital 410 390 General Reserve 30 15 Revaluation Surplus 95 65 Retained Earnings 105 130 TOTAL SHAREHOLDERS' EQUITY $640 $600 Suns Limited Income Statement for the Year Ended 30 June 2022('000s) Sales Less: Cost of Goods Sold Gross Profit 5,600 4,925 675 Service Revenue Less Expenses: Bad Debts Expense 220 895 50 Inventory Shortage Expense 5 Loss on Sale of Equipment 15 Depreciation Expense - Buildings 20 Depreciation Expense - Motor Vehicles 25 Depreciation Expense - Equipment 10 Interest Expense 40 Other Expenses Total Expenses 635 800 Profit before Income Tax 95 Less: Income Tax Expense Profit after Income Tax 55 40 Additional information • The carrying amount of the equipment sold was $25,000. • There were no bonus issues of shares made during the year. • Land is the only class of asset measured using the revaluation model. All other items of Property Plant and Equipment are measured at cost. •No land was purchased or sold during the year. • A cash dividend was paid during the year. Required: a. Prepare a Statement of Cash Flows (using the direct method) for Suns Limited for the year ended 30 June 2022 using the direct approach. THIS PAGE (30 marks) b. Prepare a note reconciling the Operating Profit after Income Tax with Net Cash Flow from Operating Activities. NEXT PAGE (10 marks) Suns Ltd Statement of cash flow for the year ending 30 June 2022 Cash flow from operating activities Cash received from customers Cash paid to suppliers and employees Interest paid Income Tax paid Other (use if required) Net cash flow from operating activities Cash flow from investing activities Proceeds from the sale of equipment Purchase of motor vehicle Net cash flow from investing activities Cash flow from financing activities Increase/decrease in bank loan Proceeds from issue of shares Dividends paid Net cash flow from financing activities Net increase (decrease) in cash held Cash at the beginning of the year Cash at the end of the year Answer in $000 Question 4 Cash Flow Statements 1. Suns Limited Cash Flow Statement for the year ended 30 June 2022 Cash Flow from Operating Activities Cash received from customers Cash paid to suppliers and employees (4,900 + 630) Income taxes paid Interest paid Net Cash flow from Operating Activities 5,995 (5,530) (100) (65) 300 Cash Flow from Investing Activities Proceeds from sale of equipment 10 Purchase of motor vehicle (15) Net Cash Flow from Investing Activities (5) Cash Flow from Financing Activities Decrease in bank loan (190) Proceeds from issue of shares 20 Dividends paid (50) Net Cash Flow from Financing Activities (220) Net increase (decrease) in cash held 75 Cash at beginning of year 20 Cash at end of year 95
Expert Answer:
Answer rating: 100% (QA)
To prepare the Statement of Cash Flows for Suns Limited for the year ended 30 June 2022 using the di... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these accounting questions
-
Explain how you will draw from the stellar examples in the assigned resources to revision your thinking about CSR in your organization.
-
"Your lumber company has bought a machine that automatically cuts lumber. the seller of the machine claims that the machine cuts lumber to a mean length of 7 feet (84 inches) with a standard...
-
Over time, the gap between the wages of workers with college degrees and the wages of workers without college degrees has been increasing. Shouldn't this gap have increased the incentive for workers...
-
When must we copy vector elements to a new location?
-
The wreck of the S.S. Central America waited 130 years at the bottom of the ocean for someone to come along and claim its trove of gold. Thomas G. Thompson, funded by a multitude of investors, was...
-
On the first day of its fiscal year, Woodard Company issued $12,000,000 of 10-year, 8% bonds to finance its operations of producing and selling home improvement products. Interest is payable...
-
Q6). For the Given Functions determine the following a). f(x) = 3 x2+2x-1 What is f(-2). Show your work 0 What is a). f(-2)= b). f(0), c). f(-1)
-
Here are simplified financial statements for Phone Corporation in 2020: INCOME STATEMENT (Figures in $ millions) Net sales Cost of goods sold Other expenses Depreciation Earnings before interest and...
-
Write a C-Program to: 1. Implement doubly circular linked lists (with separate header node) having following functionalities i. Create empty linked list ie. only header node Check whether list is...
-
What are the advantages and limitations associated with utilizing streams in Java? Additionally, could you provide a code snippet to illustrate their functionality?
-
Think of a product to buy. Identify the product and discuss which of the 4 "Ps" (product, price, place, promotion) of the marketing mix most impacts the choice. Do you think one of the "Ps" within...
-
During her University Degree course, the daughter of a Managing Director, of a manufacturing enterprise, told her father that during a class debate some of her friends have suggested that the...
-
You work at a restaurant in New York City. You earn $20 an hour and you work 25 hours a week. Your boss wants you to get vaccinated for COVID because the city requires it. But she says that if you...
-
On December 31, Year 5, Darrell Inc. purchased 100% of the outstanding shares of Kindersley Company for $7,500 cash. Three different values for Kindersley's balance sheet accounts on the date of...
-
The figure below shows a long conducting coaxial cable and gives its radii (R1=0.21m, R2=0.55m, R3=1.19m). The outer cable has a uniform current density of J=208A/m2, and the inner cable carries a...
-
When is the indirect pattern appropriate, and what are the benefits of using it?
-
Walter, a single taxpayer, purchased a limited partnership interest in a tax shelter in 1985. He also acquired a rental house in 2012, which he actively manages. During 2012, Walter's share of the...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family. Ivan and Irene have the following investment income, in addition to that reported in Chapter 1: Dividends...
-
On February 2, 2012, Alexandra purchases a personal computer for her home. The computer cost $3,000. Alexandra uses the computer 80 percent of the time in her accounting business, 10 percent of the...
-
Describe the car you, a friend, or family member had at age 20. a. What were the top two reasons this car was bought? b. What was the trigger for this purchase?
-
What do these stores do specifically to target you and people with similar needs (i.e., marketing)?
-
Describe the car you, a friend, or family member had at age 30. a. What were the top two reasons this car was bought? b. What was the trigger for this purchase?
Study smarter with the SolutionInn App