Reference no: EM132313947
Subject- Financial Statements
Assessment – Written or Oral Questions
1. List some of the errors and discrepancies you might find when preparing financial reports.
2. Andre and Anton Plumbing Services Pty Ltd has sales of $825,000 over the financial year to June 30th 2013.Cost of goods sold was $260.000 and administrative and sales expense was $180,000. Depreciation was calculated at $65,000. Interest earnings were $15,000 and interest paid on loans was $35,000. The organisation is based in Australia for tax purposes. What is the Net Income for the Year Ending 30th June 2013?
Andre and Anton Plumbing Services Income Statement
For the Year Ending 30th June 2013
3. Prepare a Trial-balance for an organisation and determine the Net Profit figure. The following figures have been provided. Short-term loans payable $25,000, prepaid expenses $17,000, inventory $85,000, long-term loan payable $42,000, equipment $60,000, paid in capital $35,000, PAYG tax withheld $15,000, Accounts Receivable $185,000, Goodwill $15,000, Cash $60,000, Retained Earnings $50,000, Accounts Payable $15,000, Depreciation $95,000, Expenses payable $20,000 and Capital Stock $15,000.
Trial Balance
|
Debit (Dr)
|
Credit (Cr)
|
|
|
|
|
|
|
Net Profit (?)
|
|
|
|
|
|
4. The following information is given in respect of the business of K.Dunn:
Cash at Bank
|
01/07/12
|
Balance b/d
|
3,000
|
30/06/13
|
Accounts Payable
|
37,000
|
30/06/13
|
Accounts Rec
|
42,000
|
|
Cash Purchases
|
15,000
|
|
Interest Received
|
1,000
|
|
Sundry Expenses
|
8,000
|
|
Sale of Equipment
|
2,000
|
|
A Shiplock - Loan
|
5,000
|
|
Capital - K Dunn
|
25,000
|
|
Drawings - K Dunn
|
15,000
|
|
Cash Sales
|
25,000
|
|
Purchases of Equipment
|
12,000
|
|
|
|
30/06/13
|
Balance c/d
|
6,000
|
|
|
$98,000
|
|
|
$98,000
|
During the year, the Net Profit for the business was $11,800 after allowing for depreciation of $1,000. Loss on sale of equipment was $200.
Accounts Payable increased by $2,000 during the year; accounts receivable and inventories increased by $5,000 and $2,000 respectively.
Cash at Bank
|
Date
|
Details
|
Debit ($)
|
Credit ($)
|
Balance ($)
|
01/07/12
|
Balance b/d
|
|
|
3,000 Dr
|
30/06/13
|
Accounts Rec
|
42,000
|
|
45,000 Dr
|
|
Interest Received
|
1,000
|
|
46,000 Dr
|
|
Sale of Equipment
|
2,000
|
|
48,000 Dr
|
|
Capital - K Dunn
|
25,000
|
|
73,000 Dr
|
|
Cash Sales
|
25,000
|
|
98,000 Dr
|
|
Accounts Payable
|
|
37,000
|
61,000 Dr
|
|
Cash Purchases
|
|
15,000
|
46,000 Dr
|
|
Sundry Expenses
|
|
8,000
|
38,000 Dr
|
|
A. Shiplock - Loan
|
|
5,000
|
33,000 Dr
|
|
Drawings - K Dunn
|
|
15,000
|
18,000 Dr
|
|
Purchase of Equipment
|
|
12,000
|
6,000 Dr
|
Required: Prepare a Cash Flow Statement for the year ended 30 June 2013 and reconcile net profit to net cash from Operating Activities.
Cash Flow Statement of K Dunn for the year ended 30 June 2013
|
|
Cash Flows from Operating Activities: Receipts:
Payments:
Net Cash from Operating Activities
Cash flows from Investing Activities: Receipts:
Payments:
Net Cash used in Investing Activities
Cash Flows from Financing Activities: Receipts:
Payments:
Net Cash used in Financing Activities
Net Increase in cash and cash equivalents Cash and cash equivalents 01 July 2012 Cash and cash equivalents 30 June 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Cash from Operating Activities to Net Profit
|
|
Net Profit for the year
Add: Non-Cash Items
Changes in Current Assets and Current Liabilities
Add: Increase in Current Liabilities (net) Increase in Accounts Payable Decrease in Accrued Expenses
Less: Increase in Current Assets (net) Increase in Inventories
Decrease in Prepaid Expenses
Net Cash from Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
5. The following are the financial statements of Ben Goldfield & Co for the year ended 30th June 2013:
Income Statement for the Year Ended 30th June 2013
|
Sales - Cash
|
$1,000
|
|
- Credit
|
$2,500
|
$3,500
|
Less: Cost of Goods Sold
|
|
|
Opening Inventory
|
$500
|
|
Purchases
|
$2,000
|
|
|
$2,500
|
|
Less: Closing Inventory
|
$600
|
$1,900
|
Gross Profit
|
|
$1,600
|
Less: Expenses
|
|
$1,000
|
Net Profit
|
|
$600
|
Balance Sheet as at 30th June 2013
|
Current Assets (including Inventory $600 & A/c's Rec $900
|
$1,500
|
|
Non-Current Assets
|
$2,000
|
|
Total Assets
|
|
$3,500
|
Current Liabilities (including Bank Overdraft $50)
|
$900
|
|
Non-Current Liabilities
|
$300
|
|
Total Liabilities
|
|
$1,200
|
Net Assets
|
|
$2,300
|
|
|
|
Owner's Equity
|
|
|
Capital 01/07/12
|
$1,700
|
|
Add Net Profit
|
$600
|
$2,300
|
|
|
$2,300
|
Accounts Receivable 30 June 2013 was $900
|
|
|
|
|
|
Required: From the above information for Ben Goldfield & Co calculate:
a. Gross Profit Rate
b. Net Profit Rate
c. Current Ratio
d. Liquid Ratio
e. Inventory Turnover Rate
f. Accounts Receivable Collection Period