In: Accounting
GIO Lawyers have generated the following data from the company’s accounting records for the year ended 30 June 2020:
a. Purchase of non-current assets, $68 450
b. Cash receipt from issue of bills payable, $54,285
c. Payments to bills payable, $49 000.
d. Cash receipt from sale of non-current assets, $31 300.
e. Cash receipt of dividends $5 320
f. Payments of salaries $405 200.
g. Interest expense and payments, $17 000.
h. Payments of office supplies, $67 000.
i. Income tax expense and payments, $49 000.
j. Depreciation expense, $59 900.
k. Collection from customers $732 880.
l. Payment of cash dividends, $65 500.
m. Cash receipt from issue of ordinary shares, $75 000.
n. Cash balance 30 June 2019, $50 000
Requirement: Prepare TRP’s cash flow statement for the year ended 30 June 2020. Use the direct method for cash flows from operating assets.
Answer-
TRP'S | ||
STATEMENT OF CASH FLOWS (USING DIRECT METHOD) | ||
FOR THE YEAR ENDED JUNE 30,2020 | ||
Particulars | Amount | |
$ | ||
Cash flow from operating activities | ||
Collection from customers | 732880 | |
Income tax expense and payments | -49000 | |
Payments of office supplies | -67000 | |
Interest expense and payments | -17000 | |
Cash payments of salaries | -405200 | |
Net cash flow from operating activities (a) | 194680 | |
Cash Flow from Investing activities | ||
Purchase of non-current assets | -68450 | |
Cash receipts from sale of non-current assets | 31300 | |
Cash receipts of dividends | 5320 | |
Net cash Flow from Investing activities (b) | -31830 | |
Cash Flow from Financing activities | ||
Cash receipts from issue of bills payable | 54285 | |
Payments to bills payble | -49000 | |
Payments of cash dividends | -65500 | |
Cash receipts from issue of ordinary shares | 75000 | |
Net cash Flow from Financing activities (c) | 14785 | |
Net Change in cash c=a+b+c | 177635 | |
Beginning cash balance | 50000 | |
Closing cash balance | 227635 |