Question

In: Accounting

URGENT Following are Balance Sheet of a Limited Co. as on 31st Dec.2013 and 2014. (15...

URGENT
Following are Balance Sheet of a Limited Co. as on 31st Dec.2013 and 2014.

Balance Sheet

Liabilities 2013 2014 Assets 2013 2014

Share Capital 61,000 74,000 Plant 45,000 43,000

Reserves 13,000 15,500 Building 50,950 48,000

Creditors 28,000 24,000 Stock 20,500 18,800

Bank O/D 18,000 0 Debtors 20,000 16,200

Prov for Tax 8,000 8,500 Cash 150 180

Profit & Loss 8,600 8,800 Bank 0 2,100

Goodwill 0 2,520

1,36,600 1,30,800 1,36,600 1,30,800

Considering the following information, calculate funds from operations, investment and

financial activities and prepare cashflow statement: -

1) Dividend proposed for Rs. 4,000.2) Provision of Rs.9,000 was made for Income Tax.

3) Rs. 2000 was written off as depreciation on Plant and Rs.2,950 on Building.

4) Profit on Sale of plant Rs. 1,500. Cost of Plant sold was 6000.

Expert Solution

1) Proposed dividend is a non Cash activity and therefore will not be shown in the cash flow statement as the dividend is only Proposed and not yet paid . Dividend paid will be considered in cash flow statement and not dividend proposed.

2)

Provision for income tax is a non Cash item but is added to the debit side of profit and loss account and therefore provision for income tax will be added back to the adjustment entry in the cash flow statement under operating activities in the net income. Therefore it will be added to the operatinc activities.

3) Depreciation is a non cash item but it is already debited in the profit and loss account because of which the net income in the cash flow statement is understated therefore the amount will be added back to the net income under operating activities.

4)

Sale amount of plant = 6,000 + 1,500 = 7,500

This amount will Be added to the investing activities as it a cash inflow transaction which will increase the cash balance. Also the gain from selling of plant will be reduced from the Operating activities as the adjustment entry.

Therefore total Investing activities = 7,500

Operating activities = 9,000 + 2,000 + 2,950 - 1,500

= $12,450

ekkarill92 answered 2 years ago

For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013...

For the Dinera Corp. in 2014: Balance Sheet : Dec 31, 2014 | Dec 31, 2013 Accounts Payable : 87,000 | 82,600 Taxes Payable : 2,500 | 15,000 Short-Term Debt : 20,000 | 20,000 Long-Term Debt : 100,000 | 100,000 Common stock ($0.10 par) : 520 | 500 Additional paid in capital : 32,500 | 40,000 Retained Earnings : 460,430 | answer Treasury Stock, (2000, 1600 shares) : (15,000) | (10,000) ◊―――――――――――――――――――――――――――――◊ Income Statement : 2014 Net sales : 402,800 Cost...

Balance Sheets as on 31st Dec 2017 & 31st Dec 2018 31st Dec 2017 31st Dec...

Balance Sheets as on 31st Dec 2017 & 31st Dec 2018 31st Dec 2017 31st Dec 2018 Current Assets: Cash $65,000 $80,000 Accounts Receivables $2,500,000 $4,000,000 Inventory $1,500,000 $2,500,000 Total Current Assets $4,065,000 $6,580,000 Fixed Assets: Buildings $2,000,000 $3,000,000 Furniture & office equipment $1,100,000 $1,400,000 Good Will $6,100,000 $5,700,000 Patents $1,000,000 $1,100,000 Total Fixed Assets $10,200,000 $11,200,000 Total Assets $14,265,000 $17,780,000 Liabilities: Current Liabilities: Accounts Payable $1,200,000 $1,350,000 Notes Payable $500,000 $550,000 Interest Payable $110,000 $125,000 Total Current Liabilities $1,810,000...

The following are excerpts from the balance sheet of a company. Particulars Dec 31, 2013 Dec...

The following are excerpts from the balance sheet of a company. Particulars Dec 31, 2013 Dec 31, 2012 Furniture 1,32,000 1,84,500 Accumulated Depreciation (88,700) (1,10,700) The income statement reports depreciation expense for the year as Rs 18,000. Also, furniture costing Rs 52,500 was sold for its book value. Compute the ash received from the sale.

From the following balance sheet accounts, Construct a balance sheet for 2013 and 2014 List all...

From the following balance sheet accounts, Construct a balance sheet for 2013 and 2014 List all the working capital accounts Find the net working capital for the years ending 2013 and 2014 Calculate the change in net working capital for the year 2014 Account Balance 12/31/2013 Balance 12/31/2014 Accounts payable $1000 $1100 Accounts receivable $2480 $2690 Cash $1300 $1090 Common stock $4990 $4990 Inventory $5800 $6030 Long-term debt $7800 $8200 Three-month Notes payable $ 800 $ 960 Plant, property, and...

Create a balance sheet as of December 31st, 2014 and a cash flow statement for the...

Create a balance sheet as of December 31st, 2014 and a cash flow statement for the three months ending 12/31/14 using the following information. A ssume bills are paid in current month unless otherwise indicated.  Take home salary received each week is $450  Utility (electric/gas/water) bills in October were $165, November $195, and December $200.  Bought presents and clothes for $110 in Sept ember, $140 in October, $350 in November. o All purchases we're on credit and...

ABC company had the following balance sheet in millions of pesos on DEC. 31 2013 Assets...

ABC company had the following balance sheet in millions of pesos on DEC. 31 2013 Assets Cash 400 Acct rec. 200 Inventory 800 Net plant and equipment 600 Liabilities and net worth Acct pay 500 Long Term debt 300 Capital stock 400 Retained earnings 800 Relevant exchange rate $.08/peso inventory and capital stock was issued at this rate $.10/peso plant & equipment LT debt Ex rate for 31 dec 2013 $.12/peso ex rate 01 Jan 2014 As of 2013 assume...

Boatwig, Corp. Balance Sheet December 31, 2013 and December 31, 2014 2013 Dr. Cr. 2014 Assets...

Boatwig, Corp. Balance Sheet December 31, 2013 and December 31, 2014 2013 Dr. Cr. 2014 Assets Cash $19,000 $71,000 Accounts Receivable 66,000 84,000 Inventory 185,000 184,000 Land 113,000 67,000 Equipment 195,000 256,000 Accummulated Depreciation (42,000) (69,000) Total $536,000 $593,000 Liabilities and Stockholders' Equity Accounts Payable $44,000 $36,000 Bonds Payable 198,000 143,000 Common Stock 167,000 222,000 Retained Earnings 127,000 192,000 Total $536,000 - ...

Big Bang Co provided you with the trial balance as at 31st Dec 20X3 Dr Cr...

Big Bang Co provided you with the trial balance as at 31st Dec 20X3 Dr Cr £000 £000 Land and Buildings at cost 5,000 Fixtures and Fittings at cost 1,980 Motor Vehicles at cost 200 Accum depn at 1/1/20X3 – Land 1,000 Accum depn at 1/1/20X3 – F&F 260 Accum depn at 1/1/20X3 – MV 80 Overdraft 55 Revenue 2,090 Purchases 360 Inventory 1/1/20X3 30 Trade payables 75 Trade receivables 120 Operating expenses 280 Allowance for receivables 5 Retained earnings...

Balance Sheet as at year end 31st Dec 2005 2006 2007 2008 2009 CAPITAL AND LIABILITIES:...

Balance Sheet as at year end 31st Dec 2005 2006 2007 2008 2009 CAPITAL AND LIABILITIES: Equity share capital 400,000 600,000 500,000 400,000 600,000 Long term loan 500,000 250,000 300,000 400,000 300,000 Sundry creditors 200,000 300,000 350,000 340,000 250,000 Short term loan 50,000 40,000 60,000 115,000 50,000 ASSETS: Land and Building 300,000 500,000 600,000 700,000 450,000 Furniture 600,000 450,000 400,000 400,000 500,000 Cash at bank 50,000 60,000 70,000 50,000 70,000 Stock 140,000 150,000 100,000 80,000 120,000 Prepaid expenses 60,000 30,000...

A company’s Dec. 31st year-end balance sheet showed $72,000 of inventory. The company uses theperpetual inventory...

A company’s Dec. 31st year-end balance sheet showed $72,000 of inventory. The company uses theperpetual inventory system. After reviewing the company’s records, the auditor noted the following items which had not been included when calculating this amount because it was not in the warehouse during the physical count: On Dec. 31st the company was notified that $12,600 of inventory purchased on account from a wholesaler had been shipped on Dec. 30th, FOB shipping point. No journal entry recorded. On Dec....