Use the information provided below to prepare the Cash Flow Statement of Chelsea Limited for the year ended 31 December 2021 using the answer template provided (see images) Additional information: (See images) ¦ Selling and administrative expenses include depreciation as follows: Depreciation on buildings R96 000 Depreciation on plant and machinery R160 000 ¦ There were purchases but no disposals of property, plant and equipment for the financial year ended 31 December 2021. ¦ Total dividends for the year ended 31 December 2021 and 31 December 2020 amounted to R288 000 and R388 000 respectively. ¦ Inventories on 31 December 2019 amounted to R560 000. ¦ All purchases and sales of inventories were on credit. ¦ The number of shares in issue was 400 000. ¦ Credit terms from creditors are 90 days.

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter21: The Statement Of Cash Flows
Section: Chapter Questions
Problem 6MC: Selected information from Brook Corporations accounting records and financial statements for 2019...
icon
Related questions
icon
Concept explainers
Topic Video
Question

Use the information provided below to prepare the Cash Flow Statement of Chelsea Limited for the year ended 31 December 2021 using the answer template provided (see images)

Additional information: (See images)
¦ Selling and administrative expenses include depreciation as follows:
Depreciation on buildings R96 000
Depreciation on plant and machinery R160 000
¦ There were purchases but no disposals of property, plant and equipment for the financial year ended 31 December
2021.
¦ Total dividends for the year ended 31 December 2021 and 31 December 2020 amounted to
R288 000 and R388 000 respectively.
¦ Inventories on 31 December 2019 amounted to R560 000.
¦ All purchases and sales of inventories were on credit.
¦ The number of shares in issue was 400 000.
¦ Credit terms from creditors are 90 days. 

CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2021
Workings (if any)
R
Cash flows from operating activities
Profit before interest and tax/Operating profit
Adjustments to convert to cash from operations
Profit before working capital changes
Working capital changes
Cash generated from operations
Cash flows from investing activities
Cash flows from financing activities
Cash and cash equivalents at end of year
Transcribed Image Text:CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2021 Workings (if any) R Cash flows from operating activities Profit before interest and tax/Operating profit Adjustments to convert to cash from operations Profit before working capital changes Working capital changes Cash generated from operations Cash flows from investing activities Cash flows from financing activities Cash and cash equivalents at end of year
Use the information provided below to prepare the Cash Flow Statement of Chelsea Limited for the year ended 31
LIST OF BALANCES FROM THE STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER:
December 2021,
INFORMATION
2021 (R)
2020 (R)
Land and buildings
1 760 000
1 504 000
PEPSICO LIMITED
Plant and machinery
992 000
848 000
STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER:
2021 (R)
2020 (R)
Investments
240 000
Sales
3 312 000
2 800 000
Inventories
384 000
400 000
Cost of sales
(1 616 000)
(1 560 000)
Accounts receivable
408 000
256 000
Gross profit
1 696 000
1 240 000
Cash and cash equivalents
72 000
64 000
Ordinary share capital
1 600 000
1600 000
Selling and administrative expenses
(672 000)
(568 000)
Operating profit
1 024 000
672 000
Retained earnings
896 000
480 000
Interest expense
(64 000)
(32 000)
Long-term loan
640 000
320 000
Profit before tax
Accounts payable
384 000
448 000
960 000
640 000
Income tax payable
128 000
64 000
Тах
(256 000)
(172 000)
Dividends payable
208 000
160 000
Profit after tax
704 000
468 000
Additional information
Transcribed Image Text:Use the information provided below to prepare the Cash Flow Statement of Chelsea Limited for the year ended 31 LIST OF BALANCES FROM THE STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER: December 2021, INFORMATION 2021 (R) 2020 (R) Land and buildings 1 760 000 1 504 000 PEPSICO LIMITED Plant and machinery 992 000 848 000 STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER: 2021 (R) 2020 (R) Investments 240 000 Sales 3 312 000 2 800 000 Inventories 384 000 400 000 Cost of sales (1 616 000) (1 560 000) Accounts receivable 408 000 256 000 Gross profit 1 696 000 1 240 000 Cash and cash equivalents 72 000 64 000 Ordinary share capital 1 600 000 1600 000 Selling and administrative expenses (672 000) (568 000) Operating profit 1 024 000 672 000 Retained earnings 896 000 480 000 Interest expense (64 000) (32 000) Long-term loan 640 000 320 000 Profit before tax Accounts payable 384 000 448 000 960 000 640 000 Income tax payable 128 000 64 000 Тах (256 000) (172 000) Dividends payable 208 000 160 000 Profit after tax 704 000 468 000 Additional information
Expert Solution
steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Financial Statements
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
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Financial Accounting
Financial Accounting
Accounting
ISBN:
9781305088436
Author:
Carl Warren, Jim Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Fundamentals Of Financial Management, Concise Edi…
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning