Problem 18.23 Statement of cash flows for a company The comparative statements of financial position of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Problem 18.23 Statement of cash flows for a company The comparative statements of financial position of Wrench Ltd as at 30 June 2022 and 2023, the statement of financial performance and statement of changes in equity for the year ended 30 June 2023 are shown below. Additional information 1. Other expenses include $27,000 depreciation expense on plant and insurance expense of $4,000. 2. All sales and purchases of inventory are on credit. 3. Plant which had cost $30,000 and had a carrying amount of $17,000 was sold for $26,000 cash. 4. Ignore taxes. Assets Cash at bank Accounts receivable Lease income receivable Inventory Prepaid insurance Property Plant Accumulated depreciation-plant Liabilities and equity Accounts payable Interest payable Other expenses payable Mortgage payable Share capital General reserve Retained earnings WRENCH LTD Comparative statements of financial position as at 30 June 2022 $ 6500 35 000 2.500 66 000 3.500 90 000 300 000 (67000) $436 500 $32000 6.000 4500 120 000 125 000 149 000 $436 500 2023 $ 23000 30 000 3500 82000 2500 40 000 360 000 (81 000) $460 000 $20 000 5000 5000 125 000 170 000 25 000 110 000 $460 000 Sales Less: Cost of sales Gross profit Add: Other income Lease income Gain on the sale of plant Less: Expenses Interest expense Loss on the sale of property Other expenses Profit WRENCH LTD Statement of financial performance for the year ended 30 June 2023 Balance at 1/7/22 Total comprehensive income for the period Dividends Issue of share capital Transfer to general reserve Balance at 30/6/23 WRENCH LTD Statement of changes in equity for the year ended 30 June 2023 Share capital $125 000 45.000 170 000 Other reserves $25 000 25 000 $ 7.500 9000 11500 10 000 107 000 $420 000 281 000 139 000 16 500 155.500 128 500 $ 27000 Retained earnings $149 000 27 000 (41000) (25000) 110 000 Total $274 000 27 000 (41000) 45 000 305 000 Required (a) Prepare the statement of cash flows for Wrench Ltd for the year ended 30 June 2023 using the direct method. Note: • In the statement of cash flows template provided below, please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). • For any cash outflows (or amounts that need to be subtracted), please put the amounts in brackets, e.g. (1,250) Cash flows from operating activities: Cash receipts from customers Cash paid to suppliers and employees Cash generated from operations Lease income received Interest paid Net cosh from operating activities Cash flows from investing activities: Proceeds from sale of property and plant Purchase of property and plant Net cash used in investing activities Cash flows from financing activities: Proceeds from mortgage loan Proceeds from WRENCH LTD Statement of cash flows for the year ended 30 June 2023 issue of share capital Dividends paid Net cosh from financing activities Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year (b) Show your workings using the T-accounts provided below. • Please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). . Please copy and paste the relevant descriptions for your T-accounts from the list of descriptions provided: T-account descriptions: Cost of goods sold Cash from customers Purchases Sales Cash paid Insurance expense Lease income Cash received Interest expense Cost of property sold Depreciation Purchase of plant Carrying amount of plant sold Cash flows from operating activities: Cash receipts from customers: Balance b/d Cash paid to suppliers: Cash payments for purchases: Balance b/d Balance c/d Balance c/d Balance c/d Accounts Receivable Inventory Accounts Payable Balance b/d Balance b/d Balance c/d Lease income received: Balance b/d Interest paid: Balance c/d Cash flows from investing activities: Purchase and sale of property and plant: Balance b/d Balance c/d Balance b/d Other expenses Note: Selling price of property = carrying amount-loss on sale Balance c/d Balance b/d Balance c/d Prepaid Insurance Other Expenses Payable Lease Income Receivable Interest Payable Property Problem 18.23 Statement of cash flows for a company The comparative statements of financial position of Wrench Ltd as at 30 June 2022 and 2023, the statement of financial performance and statement of changes in equity for the year ended 30 June 2023 are shown below. Additional information 1. Other expenses include $27,000 depreciation expense on plant and insurance expense of $4,000. 2. All sales and purchases of inventory are on credit. 3. Plant which had cost $30,000 and had a carrying amount of $17,000 was sold for $26,000 cash. 4. Ignore taxes. Assets Cash at bank Accounts receivable Lease income receivable Inventory Prepaid insurance Property Plant Accumulated depreciation-plant Liabilities and equity Accounts payable Interest payable Other expenses payable Mortgage payable Share capital General reserve Retained earnings WRENCH LTD Comparative statements of financial position as at 30 June 2022 $ 6500 35 000 2.500 66 000 3.500 90 000 300 000 (67000) $436 500 $32000 6.000 4500 120 000 125 000 149 000 $436 500 2023 $ 23000 30 000 3500 82000 2500 40 000 360 000 (81 000) $460 000 $20 000 5000 5000 125 000 170 000 25 000 110 000 $460 000 Sales Less: Cost of sales Gross profit Add: Other income Lease income Gain on the sale of plant Less: Expenses Interest expense Loss on the sale of property Other expenses Profit WRENCH LTD Statement of financial performance for the year ended 30 June 2023 Balance at 1/7/22 Total comprehensive income for the period Dividends Issue of share capital Transfer to general reserve Balance at 30/6/23 WRENCH LTD Statement of changes in equity for the year ended 30 June 2023 Share capital $125 000 45.000 170 000 Other reserves $25 000 25 000 $ 7.500 9000 11500 10 000 107 000 $420 000 281 000 139 000 16 500 155.500 128 500 $ 27000 Retained earnings $149 000 27 000 (41000) (25000) 110 000 Total $274 000 27 000 (41000) 45 000 305 000 Required (a) Prepare the statement of cash flows for Wrench Ltd for the year ended 30 June 2023 using the direct method. Note: • In the statement of cash flows template provided below, please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). • For any cash outflows (or amounts that need to be subtracted), please put the amounts in brackets, e.g. (1,250) Cash flows from operating activities: Cash receipts from customers Cash paid to suppliers and employees Cash generated from operations Lease income received Interest paid Net cosh from operating activities Cash flows from investing activities: Proceeds from sale of property and plant Purchase of property and plant Net cash used in investing activities Cash flows from financing activities: Proceeds from mortgage loan Proceeds from WRENCH LTD Statement of cash flows for the year ended 30 June 2023 issue of share capital Dividends paid Net cosh from financing activities Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year (b) Show your workings using the T-accounts provided below. • Please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). . Please copy and paste the relevant descriptions for your T-accounts from the list of descriptions provided: T-account descriptions: Cost of goods sold Cash from customers Purchases Sales Cash paid Insurance expense Lease income Cash received Interest expense Cost of property sold Depreciation Purchase of plant Carrying amount of plant sold Cash flows from operating activities: Cash receipts from customers: Balance b/d Cash paid to suppliers: Cash payments for purchases: Balance b/d Balance c/d Balance c/d Balance c/d Accounts Receivable Inventory Accounts Payable Balance b/d Balance b/d Balance c/d Lease income received: Balance b/d Interest paid: Balance c/d Cash flows from investing activities: Purchase and sale of property and plant: Balance b/d Balance c/d Balance b/d Other expenses Note: Selling price of property = carrying amount-loss on sale Balance c/d Balance b/d Balance c/d Prepaid Insurance Other Expenses Payable Lease Income Receivable Interest Payable Property Problem 18.23 Statement of cash flows for a company The comparative statements of financial position of Wrench Ltd as at 30 June 2022 and 2023, the statement of financial performance and statement of changes in equity for the year ended 30 June 2023 are shown below. Additional information 1. Other expenses include $27,000 depreciation expense on plant and insurance expense of $4,000. 2. All sales and purchases of inventory are on credit. 3. Plant which had cost $30,000 and had a carrying amount of $17,000 was sold for $26,000 cash. 4. Ignore taxes. Assets Cash at bank Accounts receivable Lease income receivable Inventory Prepaid insurance Property Plant Accumulated depreciation-plant Liabilities and equity Accounts payable Interest payable Other expenses payable Mortgage payable Share capital General reserve Retained earnings WRENCH LTD Comparative statements of financial position as at 30 June 2022 $ 6500 35 000 2.500 66 000 3.500 90 000 300 000 (67000) $436 500 $32000 6.000 4500 120 000 125 000 149 000 $436 500 2023 $ 23000 30 000 3500 82000 2500 40 000 360 000 (81 000) $460 000 $20 000 5000 5000 125 000 170 000 25 000 110 000 $460 000 Sales Less: Cost of sales Gross profit Add: Other income Lease income Gain on the sale of plant Less: Expenses Interest expense Loss on the sale of property Other expenses Profit WRENCH LTD Statement of financial performance for the year ended 30 June 2023 Balance at 1/7/22 Total comprehensive income for the period Dividends Issue of share capital Transfer to general reserve Balance at 30/6/23 WRENCH LTD Statement of changes in equity for the year ended 30 June 2023 Share capital $125 000 45.000 170 000 Other reserves $25 000 25 000 $ 7.500 9000 11500 10 000 107 000 $420 000 281 000 139 000 16 500 155.500 128 500 $ 27000 Retained earnings $149 000 27 000 (41000) (25000) 110 000 Total $274 000 27 000 (41000) 45 000 305 000 Required (a) Prepare the statement of cash flows for Wrench Ltd for the year ended 30 June 2023 using the direct method. Note: • In the statement of cash flows template provided below, please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). • For any cash outflows (or amounts that need to be subtracted), please put the amounts in brackets, e.g. (1,250) Cash flows from operating activities: Cash receipts from customers Cash paid to suppliers and employees Cash generated from operations Lease income received Interest paid Net cosh from operating activities Cash flows from investing activities: Proceeds from sale of property and plant Purchase of property and plant Net cash used in investing activities Cash flows from financing activities: Proceeds from mortgage loan Proceeds from WRENCH LTD Statement of cash flows for the year ended 30 June 2023 issue of share capital Dividends paid Net cosh from financing activities Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year (b) Show your workings using the T-accounts provided below. • Please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). . Please copy and paste the relevant descriptions for your T-accounts from the list of descriptions provided: T-account descriptions: Cost of goods sold Cash from customers Purchases Sales Cash paid Insurance expense Lease income Cash received Interest expense Cost of property sold Depreciation Purchase of plant Carrying amount of plant sold Cash flows from operating activities: Cash receipts from customers: Balance b/d Cash paid to suppliers: Cash payments for purchases: Balance b/d Balance c/d Balance c/d Balance c/d Accounts Receivable Inventory Accounts Payable Balance b/d Balance b/d Balance c/d Lease income received: Balance b/d Interest paid: Balance c/d Cash flows from investing activities: Purchase and sale of property and plant: Balance b/d Balance c/d Balance b/d Other expenses Note: Selling price of property = carrying amount-loss on sale Balance c/d Balance b/d Balance c/d Prepaid Insurance Other Expenses Payable Lease Income Receivable Interest Payable Property Problem 18.23 Statement of cash flows for a company The comparative statements of financial position of Wrench Ltd as at 30 June 2022 and 2023, the statement of financial performance and statement of changes in equity for the year ended 30 June 2023 are shown below. Additional information 1. Other expenses include $27,000 depreciation expense on plant and insurance expense of $4,000. 2. All sales and purchases of inventory are on credit. 3. Plant which had cost $30,000 and had a carrying amount of $17,000 was sold for $26,000 cash. 4. Ignore taxes. Assets Cash at bank Accounts receivable Lease income receivable Inventory Prepaid insurance Property Plant Accumulated depreciation-plant Liabilities and equity Accounts payable Interest payable Other expenses payable Mortgage payable Share capital General reserve Retained earnings WRENCH LTD Comparative statements of financial position as at 30 June 2022 $ 6500 35 000 2.500 66 000 3.500 90 000 300 000 (67000) $436 500 $32000 6.000 4500 120 000 125 000 149 000 $436 500 2023 $ 23000 30 000 3500 82000 2500 40 000 360 000 (81 000) $460 000 $20 000 5000 5000 125 000 170 000 25 000 110 000 $460 000 Sales Less: Cost of sales Gross profit Add: Other income Lease income Gain on the sale of plant Less: Expenses Interest expense Loss on the sale of property Other expenses Profit WRENCH LTD Statement of financial performance for the year ended 30 June 2023 Balance at 1/7/22 Total comprehensive income for the period Dividends Issue of share capital Transfer to general reserve Balance at 30/6/23 WRENCH LTD Statement of changes in equity for the year ended 30 June 2023 Share capital $125 000 45.000 170 000 Other reserves $25 000 25 000 $ 7.500 9000 11500 10 000 107 000 $420 000 281 000 139 000 16 500 155.500 128 500 $ 27000 Retained earnings $149 000 27 000 (41000) (25000) 110 000 Total $274 000 27 000 (41000) 45 000 305 000 Required (a) Prepare the statement of cash flows for Wrench Ltd for the year ended 30 June 2023 using the direct method. Note: • In the statement of cash flows template provided below, please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). • For any cash outflows (or amounts that need to be subtracted), please put the amounts in brackets, e.g. (1,250) Cash flows from operating activities: Cash receipts from customers Cash paid to suppliers and employees Cash generated from operations Lease income received Interest paid Net cosh from operating activities Cash flows from investing activities: Proceeds from sale of property and plant Purchase of property and plant Net cash used in investing activities Cash flows from financing activities: Proceeds from mortgage loan Proceeds from WRENCH LTD Statement of cash flows for the year ended 30 June 2023 issue of share capital Dividends paid Net cosh from financing activities Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year (b) Show your workings using the T-accounts provided below. • Please use commas in your amounts (e.g. 2,570). (Do not include a dollar sign ($) or any spaces in your amounts please). . Please copy and paste the relevant descriptions for your T-accounts from the list of descriptions provided: T-account descriptions: Cost of goods sold Cash from customers Purchases Sales Cash paid Insurance expense Lease income Cash received Interest expense Cost of property sold Depreciation Purchase of plant Carrying amount of plant sold Cash flows from operating activities: Cash receipts from customers: Balance b/d Cash paid to suppliers: Cash payments for purchases: Balance b/d Balance c/d Balance c/d Balance c/d Accounts Receivable Inventory Accounts Payable Balance b/d Balance b/d Balance c/d Lease income received: Balance b/d Interest paid: Balance c/d Cash flows from investing activities: Purchase and sale of property and plant: Balance b/d Balance c/d Balance b/d Other expenses Note: Selling price of property = carrying amount-loss on sale Balance c/d Balance b/d Balance c/d Prepaid Insurance Other Expenses Payable Lease Income Receivable Interest Payable Property
Expert Answer:
Related Book For
Financial Accounting
ISBN: 978-1259103285
5th Canadian edition
Authors: Robert Libby, Patricia Libby, Daniel Short, George Kanaan, M
Posted Date:
Students also viewed these accounting questions
-
The trial balance for Eureka Ltd as at 30 June 2012 (before calculation of income tax) is as follows: Note: this is the first year of operation of Eureka Ltd. DR CR $000 $000 Sales Revenue 1235 Cost...
-
The comparative statements of financial position for Ramirez Company as of December 31 are presented on the shown below. Additional information: 1. Operating expenses include depreciation expense of...
-
Below are the comparative statements of financial position for Lowenstein Corporation. Dividends in the amount of $10,000 were declared and paid in 2019. Instructions From this information, prepare a...
-
Calculate x (1, 3) and y (1, 3) for (x, y) = 7x + y 2 .
-
A portfolio manager needs to pick winnersassets or securities with high expected returns and low risk. What is wrong with this statement?
-
What are three ways to proactively manage risk?
-
Analyse Cato Lifts Ltds current approach to sales and marketing.
-
The account balances for the Rogers International Company on January 31, 2016, follow. The balances shown are after the first month of operations. INSTRUCTIONS 1. Prepare the Trial Balance section of...
-
Consider a cake pan that is 12in x 12in x 3.0in. (a) How much water(in mL) can the cake pan hold? (b) How high(in mm) would the cake pan be filled if you added 0.50 kg of water to it? The density of...
-
"Part 1: The Performance Lawn Equipment database contains data needed to develop a pro forma income statement. Dealers selling PLE products all receive 18% of sales revenue for their part of doing...
-
What is the most critical factor in the operation of hard real-time systems? Timing constraints. The system needs the ability to respond to industrial systems immediately. User constraints. The...
-
If the high temperature steam has a temperature of 2 9 7 . 7 K and the low temperature reservoir has a temperature of 1 4 7 . 8 K what is the carnot efficiency of this process
-
Wendy runs a factory that makes stereo tuners. Each S100 takes 6 ounces of plastic and 4 ounces of metal. Each FS20 requires 3 ounces of plastic and 6 ounces of metal. The factory has 252 ounces of...
-
In Buffett s Idaho speech, he said that the advent of the auto meant the death of horses as a form of transport. Can you come up with 1 example or a change you see today and how that could mean...
-
Carmen Camry operates a consulting firm called Help Today, which began operations on December 1. On December 31, the company's records show the following selected accounts and amounts for the month...
-
Explain and contrast unique ( individual , unsystematic ) risk of a firm and market ( systematic ) risk. Explain how unique risk and market risk can be measured.
-
If a firm in a perfectly competitive market model experiences a technological breakthrough: a- other firms would find out about it eventually. b-other firms would find out about it immediately. c-...
-
In your audit of Garza Company, you find that a physical inventory on December 31, 2012, showed merchandise with a cost of $441,000 was on hand at that date. You also discover the following items...
-
East Hill Home Healthcare Services was organized on January 1, 2013, by four friends. Each organizer invested $ 10,000 in the company and, in turn, was issued 8,000 shares. To date, they are the only...
-
Sysco, formed in 1969, is the largest U. S. marketer and distributor of food service products, serving nearly 250,000 restaurants, hotels, schools, hospitals, and other institutions. The following...
-
Pest Away Corporation was organized by three individuals on January 1, 2014, to provide insect extermination services. At the end of 2014, the following statement of earnings was prepared: Required:...
-
The water tank shown in Fig. 14.33 is supported by a hollow circular steel column. The tank, made of steel, is in the form of a thin-walled pressure vessel and has a capacity of 40,000 litres. Design...
-
Using the third-order Runge-Kutta method, solve Problem 11.15. Data From Problem 11.15:- Using the second-order Runge-Kutta method, solve the differential equation \(\ddot{x}+1000 x=0\) with the...
-
Linear acceleration method a. Assumes that acceleration varies linearly between \(t_{i}\) and \(t_{i}+\theta \Delta t ; \theta \geq 1\) b. Assumes that acceleration varies linearly between \(t_{i}\)...
Study smarter with the SolutionInn App