REQUIRED: Prepare a Statement of Cash Flows in the pro forma provided below and show all calculations (an answer without sup portin e calculations will re ceive z ero marks). a.

Financial Accounting Intro Concepts Meth/Uses
14th Edition
ISBN:9781285595047
Author:Weil
Publisher:Weil
Chapter6: Statement Of Cash Flows
Section: Chapter Questions
Problem 32P
icon
Related questions
Question
QUESTION 4: Cash Flow Statement (cont.)
RETRO LOUNGE
Cash Flow Statement
for the year ended 30 June 2020
Cash Flows from Operating Activities
Receipts from Customers
Payments to Suppliers & Employees
Cash generated from operations
Interest Paid
Income Tax Paid
Interest Received
Cashflows from Operating Activities
Cashflows from Investing Activities
Purchase of Equipment
Proceeds from Sale of Land
Cashflows from Investing Activities
Cashflows from Financing Activities
Drawings
Net Increase (decrease) in cash held
Cash at start
Cash at end
Transcribed Image Text:QUESTION 4: Cash Flow Statement (cont.) RETRO LOUNGE Cash Flow Statement for the year ended 30 June 2020 Cash Flows from Operating Activities Receipts from Customers Payments to Suppliers & Employees Cash generated from operations Interest Paid Income Tax Paid Interest Received Cashflows from Operating Activities Cashflows from Investing Activities Purchase of Equipment Proceeds from Sale of Land Cashflows from Investing Activities Cashflows from Financing Activities Drawings Net Increase (decrease) in cash held Cash at start Cash at end
QUESTION 4: Cash Flow Statementl
Thelma Binkley is the sole proprietor of the Retro Lounge' a business that sells retro banana
lounges. Thelma is a good friend of both Ms Blake and Mr Jones and they frequently refer clients to
gach others business. They have been so impressed with the quality of accounting work done for
them by Michell & Co Accounting Specialists Pty Ltd and in particular with your work, that they have
suggested that Thelma come to see you for assistance in preparing the Cashflow Statement for the
"Retro Lounge'.
RETRO LO UNGE
COMPARATIVE BALANCE SHEETS
AS AT JUNE 30
2020
2019
Current Assets
$1 950
3 009
6 500
Cash on Hand
$8 898
Cash at Bank
Accounts Receivable (net)
33 200
Inventory
28 000
16 000
Prepaid Expenses
1 650
$71 748
700
$28 159
Non Current Assets
Plant & Equipment
83 500
64 000
60 500
80 000
46 400
180 000
less Acc. Depreciation
(23 000)
(17 600)
Land
Total Assets
212 248
254 559
Current Liabilities
Bank Overdraft
6 402
Accounts Payable
3 498
2 800
Expenses Payable
780
790
Таx Payable
13 790
24 470
1 200
4 790
Non Current Liabilities
Bank Loan
20 000
20 000
Total Liabilities
44 470
24 790
$167 778
$229 769
Net Assets
Equity
167 778
$167 778
229 769
$229 769
Capital
QUESTION 4: Cash Flow Statement (cont.)
RETRO LO UNGE
INCOME STATEMENT
FOR THE YEAR ENDED 30th JUNE 2020
Net Sales
$148 S00
Cost of Sales
45 200
Discount Received
280
Gross Profit:
103 580
Other Revenue:
Interest Revenue
83
83
123 644
Expenses:
Selling & Admin Expense
18 847
Doubtful Debts Expense
354
Depreciation Expense
5 400
Interest Expense
3 800
28 401
Profit before tax
75 262
16 278
$58 984
Income tax expense
Profit
Additional Information
The Land was sold for $100,000 cash.
ANSWER THIS QUESTION ON THE PRO FORMA PROVIDED
REQUIRED:
Prepare a Statement of Cash Flows in the pro forma provided below and show all calculations (an
answer without supporting calculations will receive zero marks).
a.
Transcribed Image Text:QUESTION 4: Cash Flow Statementl Thelma Binkley is the sole proprietor of the Retro Lounge' a business that sells retro banana lounges. Thelma is a good friend of both Ms Blake and Mr Jones and they frequently refer clients to gach others business. They have been so impressed with the quality of accounting work done for them by Michell & Co Accounting Specialists Pty Ltd and in particular with your work, that they have suggested that Thelma come to see you for assistance in preparing the Cashflow Statement for the "Retro Lounge'. RETRO LO UNGE COMPARATIVE BALANCE SHEETS AS AT JUNE 30 2020 2019 Current Assets $1 950 3 009 6 500 Cash on Hand $8 898 Cash at Bank Accounts Receivable (net) 33 200 Inventory 28 000 16 000 Prepaid Expenses 1 650 $71 748 700 $28 159 Non Current Assets Plant & Equipment 83 500 64 000 60 500 80 000 46 400 180 000 less Acc. Depreciation (23 000) (17 600) Land Total Assets 212 248 254 559 Current Liabilities Bank Overdraft 6 402 Accounts Payable 3 498 2 800 Expenses Payable 780 790 Таx Payable 13 790 24 470 1 200 4 790 Non Current Liabilities Bank Loan 20 000 20 000 Total Liabilities 44 470 24 790 $167 778 $229 769 Net Assets Equity 167 778 $167 778 229 769 $229 769 Capital QUESTION 4: Cash Flow Statement (cont.) RETRO LO UNGE INCOME STATEMENT FOR THE YEAR ENDED 30th JUNE 2020 Net Sales $148 S00 Cost of Sales 45 200 Discount Received 280 Gross Profit: 103 580 Other Revenue: Interest Revenue 83 83 123 644 Expenses: Selling & Admin Expense 18 847 Doubtful Debts Expense 354 Depreciation Expense 5 400 Interest Expense 3 800 28 401 Profit before tax 75 262 16 278 $58 984 Income tax expense Profit Additional Information The Land was sold for $100,000 cash. ANSWER THIS QUESTION ON THE PRO FORMA PROVIDED REQUIRED: Prepare a Statement of Cash Flows in the pro forma provided below and show all calculations (an answer without supporting calculations will receive zero marks). a.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Accounting Intro Concepts Meth/Uses
Financial Accounting Intro Concepts Meth/Uses
Finance
ISBN:
9781285595047
Author:
Weil
Publisher:
Cengage
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Century 21 Accounting General Journal
Century 21 Accounting General Journal
Accounting
ISBN:
9781337680059
Author:
Gilbertson
Publisher:
Cengage
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning