Question

PSB11.4 Here are the financial statements of Kiwi Ltd. KIWI LTD Statement of financial position as...

PSB11.4 Here are the financial statements of Kiwi Ltd.

KIWI LTD
Statement of financial position
as at 31 December 2015

2015 2014
Assets
Cash $33 800 $42 900
Accounts receivable 36 400 18 200
Inventory 49 400 32 500
Property, plant, and equipment $91 000 $101 400
Less: Accumulated depreciation   (35 100)   55 900   (31 200)   70 200
Total $175 500 $163 800
Liabilities and equity
Accounts payable $40 300 $55 900
Income tax payable 33 800 26 000
Bonds payable 26 000 13 000
Contributed equity 32 500 32 500
Retained earnings   42 900   36 400
Total $175 500 $163 800

KIWI LTD
Statement of profit or loss
for the year ended 31 December 2015

Sales $371 800
Cost of sales 252 200
Gross profit 119 600
Selling expenses $36 400
Administrative expenses 11 700
Interest expense   9 100   57 200
Profit before income taxes 62 400
Income tax expenses 9 100
Profit $53 300

Additional information:

Dividends were declared and paid.

During the year equipment was sold for $13 000 cash. This equipment cost $19 500 originally and had a book value of $13 000 at the time of sale.

All depreciation expense, $10 400, is in the selling expense category.

All sales and purchases are on account.

Additional equipment was purchased for cash.

Accounts payable pertains to merchandise creditors.

All operating expenses except for depreciation are paid in cash.

Required

Prepare a reconciliation between profit and cash provided by operating activities.
(Note: This is also the indirect method of calculating operating activity cash flows.)

Homework Answers

Answer #1

Solution:

Statement of Cash Flows (Partial) - KIWI Ltd
For the year ended December 31, 2015
Particulars Details Amount
Cash Flow from Operating Activities:
Net Income $53,300.00
Adjustments to reconcile net income to cash flow from operating activities:
Depreciation $10,400.00
Increase in Accounts Receivables ($36400 - $18200) -$18,200.00
Increase in Inventory ($49400 - $32500) -$16,900.00
Decrease in Accounts payable ($55900 - $40300) -$15,600.00
Increase in Income tax payable ($33,800 - $26,000) $7,800.00
Total Adjustments -$32,500.00
Net Cash Flow From Operating Activites (A) $20,800.00
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Here are the financial statements of Kiwi Ltd. KIWI LTD Statement of financial position as at...
Here are the financial statements of Kiwi Ltd. KIWI LTD Statement of financial position as at 31 December 2015 2015 2014 Assets Cash $33 800 $42 900 Accounts receivable 36 400 18 200 Inventory 49 400 32 500 Property, plant, and equipment $91 000 $101 400 Less: Accumulated depreciation   (35 100)   55 900   (31 200)   70 200 Total $175 500 $163 800 Liabilities and equity Accounts payable $40 300 $55 900 Income tax payable 33 800 26 000 Bonds payable...
The condensed financial data of Freshest Farmers Ltd follow. FRESHEST FARMERS LTD Statement of financial position...
The condensed financial data of Freshest Farmers Ltd follow. FRESHEST FARMERS LTD Statement of financial position as at 31 March 2016 2016 2015 Assets Cash $147 000 $57 600 Accounts receivable 136 200 49 500 Inventories 168 750 154 275 Prepaid expenses 27 600 24 000 Investments 162 000 141 000 Plant and machinery 405 000 363 750 Accumulated depreciation   (75 000)   (78 000)) Total $971 550 $712 125 Liabilities and equity Accounts payable $138 000 $100 950 Accrued expenses...
The financial statements for Wiley Ltd are presented below Statement of profit or loss and other...
The financial statements for Wiley Ltd are presented below Statement of profit or loss and other comprehensive income for Wiley Ltd for the year ending 30 June 2019 $ $ Sales (credit) 250 000 Cost of sales – Inventory—01 July 2018 (25 000) – Purchases (152 500) – Inventory—30 June 2019     27 500 (150 000) Gross profit 100 000 Selling and administrative expenses (20 000) Depreciation (40 000) Profit before tax 40 000 Income tax expense (20 per cent)...
The condensed Statement of Financial Position and Income Statements of Love Co. Ltd and its overseas...
The condensed Statement of Financial Position and Income Statements of Love Co. Ltd and its overseas (foreign subsidiary Stress Co. Ltd. are shown below: STATEMENT OF FINANCIAL POSITION AS AT DECEMBER 31, 2017    Love Co Ltd.   Stress Co. Ltd ASSETS $ $ £ £ Non Current Assets: Equipment at Cost 800 500 Less: accumulated depreciation (350) 450 (200) 300 Investment in Scoochie’s 100 share @ £1 each 200 _____ 0 ____ 650 300 Current Assets: Inventories 800 500 Accounts...
Financial statements for Space Galaxy Ltd. are presented below: Space Galaxy Ltd. Statement of Financial Position...
Financial statements for Space Galaxy Ltd. are presented below: Space Galaxy Ltd. Statement of Financial Position December 31, 2018 Assets                Liabilities & Shareholders’ Equity Cash ................................................       $ 44,000 Accounts payable                      $ 28,000 Accounts receivable                                   39,000 Buildings and equipment                         154,000 Accumulated depreciation— Bonds payable                           54,000           buildings and equipment                 (46,000) Common shares                        69,000 Patents                                                        24,000 Retained earnings                    64,000                                                                          $215,000                                                        $215,000 Space Galaxy Ltd. Statement of Cash Flows For the Year Ended December 31, 2018 Cash...
Financial statements for Space Galaxy Ltd. are presented below: Space Galaxy Ltd. Statement of Financial Position...
Financial statements for Space Galaxy Ltd. are presented below: Space Galaxy Ltd. Statement of Financial Position December 31, 2018 Assets                                                                                         Liabilities & Shareholders’ Equity Cash ................................................ $ 44,000                    Accounts payable                $ 28,000 Accounts receivable                              39,000                     Bonds payable                       54,000 Buildings and equipment                     154,000 Accumulated depreciation— buildings and equipment                    (46,000)                    Common shares                     69,000 Patents                                                    24,000                      Retained earnings                 64,000                                                                 $215,000                                                                   $215,000 Space Galaxy Ltd. Statement of Cash Flows For the Year Ended December 31, 2018 Cash flows from operating activities Net income...
Individual Assignment ACC705 On 1 July 2015, Tuna Ltd acquired all the issued shares of Brim...
Individual Assignment ACC705 On 1 July 2015, Tuna Ltd acquired all the issued shares of Brim Ltd. Tuna Ltd paid $30 000 in cash and 20 000 shares in Tuna Ltd valued at $3 per share. At this date, the equity of Brim Ltd consisted of $66 000 share capital and $6000 retained earnings.    At 1 July 2015, all the identifiable assets and liabilities of Brim Ltd were recorded at amounts equal to their fair values except for: Carrying...
QUESTION 5 STATEMENT OF FINANCIAL POSITION (20 Marks) Required: Use the information supplied by MASTER LTD....
QUESTION 5 STATEMENT OF FINANCIAL POSITION Required: Use the information supplied by MASTER LTD. to prepare the Statement of Financial Position as at 28 February 2017. NB: Copy the format given below in your answer book.  Notes to the financial statement is NOT REQUIRED.  Show your workings in brackets to indicate how you have computed the final amount. INFORMATION: POST ADJUSTMENT TRIAL BALANCE ON 28 FEBRUARY 2017. Ordinary Share Capital ( 730 000 shares ) 1 825 000...
Below are accounts from statement of financial position and Income statement dated on December 31, 2020...
Below are accounts from statement of financial position and Income statement dated on December 31, 2020 for Ben’s Inc., a merchandising business. All amounts are expressed in Canadian dollars and report normal balance. Account Balance Accounts payable $ 4,360 Accounts receivable $ 200 Advertising expense $ 3,200 Bank loan payable $ 8,000 Building (net value) $ 26,100 Cash $ 34,000 Common shares $ 16,000 Cost of goods sold $ 92,000 Depreciation expense, Building $ 4,400 Income tax payable To determine...
Question 1 The income statement and additional data of Bayleaf Travel Products Pty Ltd are as...
Question 1 The income statement and additional data of Bayleaf Travel Products Pty Ltd are as follows: Income statement for the year ended 31 December 2016 Revenue:                                                                  R231 300 Service revenue                   R225 000 Dividend revenue                R6 300                      Expenses:                                                                            R184 700 Cost of goods sold               R100 000 Salary expense                    R52 000 Depreciation expense         R23 000 Advertising expense           R2 300 Interest expense                  R2 400 Income tax expense                        R5 000 Net income                                                                           R46...