REQUIRED:   Prepare a statement of cash flows in the pro forma provided on the following page. You must show all calculations.

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter11: The Statement Of Cash Flows
Section: Chapter Questions
Problem 52PSA
icon
Related questions
icon
Concept explainers
Question

You are provided with the following financial information for ‘DonPty Ltd’, a large retail business.   

 DON PTY LTD   

COMPARATIVE BALANCE SHEETS

     AS AT JUNE 30

                                                                                 2020                            2019

 

               

 

 

 

Current Assets

 

 

 

 

Cash on Hand

$2 400

 

  $8 000

 

Cash at Bank

870

 

2 018

 

Accounts Receivable (net)

19 464

 

9 000

 

Inventory

56 000

 

   36 000

 

Prepaid Expenses

 3 300

$82 034

  1 300

$56 318

Non-Current Assets

 

 

 

 

Plant and Equipment

167 000

 

128 000

 

less Acc. Depreciation

(46 000)

121 000

(35 200)

92 800

Land

 

  160 000

 

   360 000

Total Assets

 

363 034

 

509 118

 

 

 

 

 

Current Liabilities

 

 

 

 

Bank Overdraft

12 804

 

-

 

Accounts Payable

6 470

 

5 600

 

Accrued Expenses

1 560

 

1 580

 

Tax Payable

2 620

23 454

2 400

9 580

Non-Current Liabilities

 

 

 

 

Bank Loan

 

40 000

 

40 000

Total Liabilities

 

63 454

 

49 580

Net Assets

 

$299 580

 

$459 538

 

 

 

 

 

Equity

 

 

 

 

Capital

 

299 580

 

459 538

 

 

$299 580

 

$459 538

 

 

 

 

 

 

 

Continued over the page

 

 

                                                  DON PTY LTD

                                                     INCOME STATEMENT

                                             FOR THE YEAR ENDED JUNE 30, 2020

 

 

 

 

 

 

Net Sales

 

$230 464

Cost of Sales

90 400

 

Less: Discount received

560

89 840

Gross Profit:

 

140 624

Other Revenue:

 

 

Interest received

 

    80

 

 

140 704

Expenses:

 

 

Selling & Admin Expense

38 000

 

Doubtful Debts Expense

708

 

Depreciation Expense

10 800

 

Interest Expense

  7 600

57 108

Profit before tax

 

83 596

Income tax expense

 

 7 596

Profit

 

$76 000

 

 

 

 

 

 

  •  
  •  
  • Additional Information
  • The land was sold for $200,000 cash during the year.

 

 

ANSWER THIS QUESTION ON THE PRO FORMA PROVIDED ON THE FOLLOWING PAGE

 

REQUIRED:

 

  1. Prepare a statement of cash flows in the pro forma provided on the following page. You must show all calculations.

 

 

 

 

DON PTY LTD

CASH FLOW STATEMENT

FOR THE YEAR ENDED 30 JUNE 2020

 

 

$

$

Cash Flows from Operating Activities

 

 

Receipts from customers

 

 

Payments to suppliers & employees

 

 

Cash generated by operations

 

 

Interest received

 

 

Interest paid

 

 

Income tax paid

 

 

 

 

 

Cash Flows from Investing Activities

 

 

Payment for plant and equipment

 

 

Proceeds from sale of land

 

 

 

 

 

Cash Flows from Financing Activities

 

 

Proceeds from loan

 

 

Drawings

 

 

Net increase / decrease in cash held

 

 

Cash at the beginning of the year

 

 

Cash at the end of the year

 

 

Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Completing the Accounting Cycle
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
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage
SWFT Comprehensive Vol 2020
SWFT Comprehensive Vol 2020
Accounting
ISBN:
9780357391723
Author:
Maloney
Publisher:
Cengage
SWFT Individual Income Taxes
SWFT Individual Income Taxes
Accounting
ISBN:
9780357391365
Author:
YOUNG
Publisher:
Cengage
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
Financial Accounting
Financial Accounting
Accounting
ISBN:
9781337272124
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning