Prepare a statement of cash flows for Shady Inc for the year ended 31 December 20X3,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Prepare a statement of cash flows for Shady Inc for the year ended 31 December 20X3, to explain as far as possible the movement in the bank balance. Using the summarised accounts given, and the statement you have just prepared, comment on the position, progress and direction of Shady Inc. Week 4: Cash Flow Practice: Shady Inc. Statement of Financial Position of Shady Inc at 31 December 20X3 $000 Non-current assets: Accumulated depreciation Current assets: Inventory Trade receivables Dividend receivable Cash Total assets Equity and liabilities: Share capital Revaluation surplus Retained earnings Non-current liabilities: Loan Current Liabilities: Trade payables Interest accrual Tax payable Total equity and liabilities 1,048.00 (190.00) 858.00 98.00 102.00 57.00 42.00 299.00 1,157.00 306.00 212.00 283.00 801.00 200.00 77.00 3.00 76.00 156.00 1,157.00 20X2 $000 750.00 (120.00) 630.00 105.00 86.00 50.00 18.00 259.00 889.00 200.00 12.00 226.00 438.00 300.00 79.00 5.00 67.00 151.00 889.00 Statement of Profit or Loss of Shady Inc for y/e 31 Dec 20X3 Sales revenue Cost of sales Gross profit Operating expenses Operating profit Investment income Interest Dividends Finance charge Profit before tax Income tax Net profit for year Note: $000 1,100.00 (678.00) 422.00 (309.00) 113.00 15.00 57.00 (22.00) 163.00 (71.00) 92.00 Operating expenses include a loss on disposal of non-current assets of $5,000. During the year, an item of plant was disposed of. The plant originally cost $80,000 and had accumulated depreciation to the date of disposal of $15,000. Prepare a statement of cash flows for Shady Inc for the year ended 31 December 20X3, to explain as far as possible the movement in the bank balance. Using the summarised accounts given, and the statement you have just prepared, comment on the position, progress and direction of Shady Inc. Week 4: Cash Flow Practice: Shady Inc. Statement of Financial Position of Shady Inc at 31 December 20X3 $000 Non-current assets: Accumulated depreciation Current assets: Inventory Trade receivables Dividend receivable Cash Total assets Equity and liabilities: Share capital Revaluation surplus Retained earnings Non-current liabilities: Loan Current Liabilities: Trade payables Interest accrual Tax payable Total equity and liabilities 1,048.00 (190.00) 858.00 98.00 102.00 57.00 42.00 299.00 1,157.00 306.00 212.00 283.00 801.00 200.00 77.00 3.00 76.00 156.00 1,157.00 20X2 $000 750.00 (120.00) 630.00 105.00 86.00 50.00 18.00 259.00 889.00 200.00 12.00 226.00 438.00 300.00 79.00 5.00 67.00 151.00 889.00 Statement of Profit or Loss of Shady Inc for y/e 31 Dec 20X3 Sales revenue Cost of sales Gross profit Operating expenses Operating profit Investment income Interest Dividends Finance charge Profit before tax Income tax Net profit for year Note: $000 1,100.00 (678.00) 422.00 (309.00) 113.00 15.00 57.00 (22.00) 163.00 (71.00) 92.00 Operating expenses include a loss on disposal of non-current assets of $5,000. During the year, an item of plant was disposed of. The plant originally cost $80,000 and had accumulated depreciation to the date of disposal of $15,000.
Expert Answer:
Answer rating: 100% (QA)
Income Statement Item Amount Sales Revenue 110000 Cost of Sales 67800 Gross Profit 42200 Operating Expenses 30900 Operating Income 11300 Investment In... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0470161012
9th Canadian Edition, Volume 2
Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield.
Posted Date:
Students also viewed these accounting questions
-
Evaluate best practices in safety and health training. Why is it important for health and safety training to be integrated with an organization's safety and health program?
-
You have been asked to prepare a statement of cash flows using the balance sheet provided in Exhibit I , the income statement in Exhibit II , and the extracts from the notes provided in Exhibit III ....
-
The following is Mann Corp.'s comparative statement of financial position at December 31, 2017 and 2016, with a column showing the increase (decrease) from 2016 to 2017: Additional information: 1. On...
-
Below, indicated by letters, are the adjusting entries at the end of March. Prepare the required reversing entry in journal form. Account Name Debit Credit (a) 180 (b) 1,050 Prepaid Insurance...
-
On January 6, Compton Limited sold merchandise on account to Singh Inc. for $45,200, terms 2/10, n/30. The merchandise originally cost Compton $26,500. On January 15, Singh paid the amount due. Both...
-
Once the suffix array is constructed, the short routine shown in Figure 12.50 can be invoked from Figure 12.32 to create the longest common prefix array. a. In the code, what does rank[i] represent?...
-
Think of a time when you have been very satisfied with a job you have held. What made that job satisfying? Also think of a time when you have been dissatisfied with a job you have held. What made...
-
You are provided with the following information for Guillaume Inc. for the month ended June 30, 2012. Guillaume uses the periodic method for inventory. Instructions(a) Calculate (i) ending inventory...
-
has a cost of equity of 12.9 percent, the YTM on the company's bonds is 5.4 percent, and the tax rate is 21 percent. The company's bonds sell for 104.5 percent of par. The debt has a book value of...
-
From elementary physics, we know that when an object is subjected to a constant acceleration a, the relationship between distance d and time t is given by d = at2. Suppose that, during a seek, the...
-
10. Duncan and Feyd start investing at the same time. Duncan makes payments of $40 at the end of each week into an investment that earns 5.25%, compounded weekly. Feyd makes a single investment into...
-
what extent does cultural context shape the sources and manifestations of inspiration across diverse societies and historical epochs ?
-
1. Why did the short 20th century begin with the disintegration of 19th century society? 2. What are the characteristics of the short twentieth century? 3. What are the characteristics of the era...
-
What role do serendipitous encounters and unexpected stimuli play in triggering moments of inspiration, and can they be intentionally cultivated ?
-
As we interact with the transportation infrastructure of today, how do our actions reflect the grace and forgiveness that are given to us by Jesus? What role does the concept of justice have in the...
-
Discuss the marketing and management implications associated with Mary Kay maintaining a fast follower competitive position, or a more proactive product development strategy? Mary Kay is a longtime...
-
1. What is the mutation that causes 70% of cases of Cystic Fibrosis? Does it cause a frameshift? What is the inheritance pattern of the disease? What population has a high number of heterozygotes? 4...
-
The ultimate goal of Google, Bing, and other consumer search engines is to provide users with search listings that contain useful information on the topic of their search. What recommendations would...
-
Avery Instrument Corp., a small company that follows ASPE, began operations on January 1, 2008, and uses a periodic inventory system. The following net income amounts were calculated for Avery under...
-
The payroll of Austin Corp. for September 2011 is as follows: Total payroll was $485,000. Pensionable (CPP) and insurable (EI) earnings were $365,000. Income taxes in the amount of $85,000 were...
-
Ashley Limited, which follows ASPE, had the following information available at the end of 2011: Instructions (a) Prepare a statement of cash flows for Ashley Limited using the direct method,...
-
Table 11-2 lists the various activities performed in the expenditure cycle and the journal entries, documents, data, and control issues associated with them. Complete each of the cell entries in this...
-
Match threats in the first column to appropriate control procedures in the second column. Threat 1. Failing to take available purchase discounts 2. Receiving unordered goods 3. Recording and posting...
-
a. Create a spreadsheet to reconcile bank statements. Organize it as follows: i. Ending balance, per bank statement ii. Deposits not included in bank statement (provide space for up to 7) iii. Checks...
Study smarter with the SolutionInn App