Question

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 payable 25 050 25 500
Debentures payable 127 500 150 000
Share capital 330 000 277 500
Retained earnings   351 000   158 175
Total $971 550 $712 125

FRESHEST FARMERS LTD
Statement of profit or loss
for the year ended 31 March 2016

Sales $513 000
Less:
   Cost of sales $173 190
   Operating expenses, excluding depreciation 18 615
   Depreciation expense 69 750
   Income tax 10 500
   Interest expense 3 345
   Loss on sale of machinery   11 250   286 650
Profit $226 350

Additional information:

New machinery costing $127 500 was purchased for cash during the year.

Old machinery having an original cost of $86 250 was sold for $2250 cash.

Debentures matured and were paid off at face value for cash.

A cash dividend of $33 525 was declared and paid during the year.

Accounts payable pertain to inventory creditors.

Required

Prepare a statement of cash flows for Freshest Farmers Ltd, using the direct method for operating cash flows.

Homework Answers

Answer #1

Solution:

Computation of cash received from customers
Particulars Amount
Beginning accounts receivables $49,500.00
Add: Sales $513,000.00
Less: Ending accounts receivables $136,200.00
Cash received from customers $426,300.00
Computation of cash paid for inventory
Particulars Amount
Cost of Goods Sold $173,190.00
Add: Ending inventory $168,750.00
Less: Beginning inventory $154,275.00
Purchases made during the year $187,665.00
Add: Opening accounts payable $100,950.00
Less: Ending accounts payable $138,000.00
Cash paid for inventory $150,615.00
Computation of cash paid for Operating Expenses
Particulars Amount
Operating expenses $18,615.00
Add: Ending Prepaid expense $27,600.00
Less: Beginning prepaid expense $24,000.00
Add: Opening accrued expenses payable $25,500.00
Less: ending accrued expenses payable $25,050.00
Cash paid for operating expenses $22,665.00
FRESHEST FARMERS LTD
Statement of Cash Flows
For Year Ended March 31, 2016
Particulars Details Amount
Cash Flows from operating activities:
Cash received from customers $426,300.00
Cash paid for inventory -$150,615.00
Cash paid for operating expenses -$22,665.00
Cash Paid for income taxes -$10,500.00
Cash Paid for Interest -$3,345.00
Net Cash provided by operating activities $239,175.00
Cash flow from investing activities:
Cash received from sale of Machinery $2,250.00
Cash paid for Machinery purchase -$127,500.00
Cash paid for purchase of investment -$21,000.00
Net Cash used in investing activities -$146,250.00
Cash flow from financing activities:
Redemption of debantures -$22,500.00
Cash paid for dividends -$33,525.00
Cash received from issuing stock $52,500.00
Net Cash used in financing activities -$3,525.00
Net Increase (Decrease) in Cash $89,400.00
Cash balance at beginning of year $57,600.00
Cash balance at end of year $147,000.00
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...
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...
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)...
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...
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...
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...
roblem 14-6A Condensed statement of financial position and comprehensive income statement data for Roger Ltd. follow:...
roblem 14-6A Condensed statement of financial position and comprehensive income statement data for Roger Ltd. follow: ROGER LTD. Statement of Financial Position December 31 2018 2017 Assets Cash $69,600 $65,100 Accounts receivable (net) 95,200 89,800 Inventory 130,400 123,700 Prepaid expenses 24,200 23,200 Long-term investments 44,800 40,400 Property, plant, and equipment (net) 393,300 307,500 Total assets $757,500 $649,700 Liabilities and Shareholders’ Equity Liabilities     Accounts payable $44,900 $41,700     Accrued liabilities 30,200 40,400     Bank loan payable (current) 110,000 101,000     Bonds payable, due 2025...
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...
QUESTION 1 Smash Ltd, a company specialising in the production of cricket bats, is analysing the...
QUESTION 1 Smash Ltd, a company specialising in the production of cricket bats, is analysing the potential cash flows from the opportunity to purchase additional machinery to meet increased demand, due to increased interest in the sport as a result of the upcoming T20 World Cup. The bats will be sold at major sporting retailers throughout the country. The following potential cash flows have been provided: YEAR CASH FLOWS 1 R 11 500 000 2 R 14 300 000 3...