SlideShare a Scribd company logo
Cash Flow Statement of Canoes and Kayaks
For the year ended 30 June 2014
a) Cash Flow from Operating Activities
Receipts
- Cash sales $90,000
- Collection from debtors $32,000
- Commission revenue $1,000 $123,000
Payments
- Payments to creditors ($54,040)
- Interest paid ($1,660)
- Advertising ($6,450)
- Cartage inwards ($1,150)
- Wages – sales staff ($32,060) ($95,360)
Net cash flow from operating activities $27,640
b) Cash Flow from Investing Activities
Receipts
- Sale of delivery truck $5,500
Payments
- Purchase of delivery truck ($23,000)
- Purchase of equipment ($12,300) ($35,300)
Net cash flow from investing activities ($29,800)
c) Cash Flow from Financing Activities
Receipts
- Capital contribution (cash) $5,000
- Loan from K.S. Finance $13,000 $18000
Payments
- Loan Repayments ($4,700)
- Cash drawings ($17,900) ($22600)
Net cash flow from financing activities ($4,600)
Change in net cash flow ($6760)
Cash Balance (1st
July 2013) $9,245
Cash Balance (30 June 2014) $2,485
Cash Flow Statement Exercise 1
1. The following is the Cash-at-Bank account of Rendezvous Partnership. It shows the cash
transactions for the year 2014:
Cash-at-Bank
Jan 1 Balance $4570 Jan 14 Drawings $13500
Jan 12 Sales $25900 Feb 8 Inventory $7950
Feb 8 M. Vehicle $4500 Mar 23 Loan $5500
Apr 12 Loan $8500 May 19 Wages $2300
Jun 29 Interest rev. $300 Jun 18 Machinery $8030
Jul 3 Debtors $4570 Aug 21 Selling Exp. $2240
Aug 10 Capital $10000 Sept 6 Office Equip. $790
Oct 17 General Exp. $3200
Nov 24 Creditors $6830
Dec 31 Balance $8000
$58340 $58340
a) Based on the information above, prepare a cash flow statement for the business for the year
ended 31 Dec 2014.
b) Describe the overall cash position of the business and explain why the business’ cash has
increased/decreased during the accounting period.
c) Suggest 2 ways to improve the cash flow of the business (hint: look at the activities with
negative net cash flow for clues).
2. The Sprite Way Ltd. has given you the record of its cash transactions for the year ended 2013.
You are asked to prepare a cash flow statement on 2014 for the business:
Cash at Bank a/c
Jan 1 Balance $12400 Feb 4 Creditors $10740
Feb 2 Bank Loan $35000 Feb 28 Interest Exp. $750
Mar 13 Sales $24500 Mar 16 Loan $25500
Apr 20 Rent Rev $7200 Apr 23 Building $52300
Jun 8 Debtors $5300 May 10 Inventory $6150
Jul 24 Debtors $4570 Jul 5 Drawings $7400
Aug 15 Capital $10000 Aug 19 Drawings $2100
Sept 17 Sales $5200 Oct 12 Wages $13200
Oct 29 Shares (I) $5400 Nov 26 Creditors $6830
Dec 31 Balance $20370 Dec 14 Advertising $4970
129940 129940
a) Prepare a cash flow statement for the business using the information above.
b) Describe the overall cash position of the business and explain why the business’ cash has
increased/decreased during the accounting period.

More Related Content

What's hot

Balanza de comprobacin
Balanza de comprobacinBalanza de comprobacin
Balanza de comprobacin
Alfredo Hernandez
 
FHLC Budget
FHLC BudgetFHLC Budget
FHLC Budget
Nelson Hernandez
 
FY 2020-21 Budget Workshop (July 29)
FY 2020-21 Budget Workshop (July 29)FY 2020-21 Budget Workshop (July 29)
FY 2020-21 Budget Workshop (July 29)
City of College Station
 
17.5 Under-depreciation and loss on disposal
17.5 Under-depreciation and loss on disposal17.5 Under-depreciation and loss on disposal
17.5 Under-depreciation and loss on disposal
VCE Accounting - Michael Allison
 
Flores wedding planning
Flores wedding planningFlores wedding planning
Flores wedding planning
jeanette_
 
Ledger
LedgerLedger
Ledger
pramodkuttan
 
Profit and loss
Profit and lossProfit and loss
First Interim
First Interim First Interim
First Interim
dvodicka
 
Taxation Law Assignment
Taxation Law AssignmentTaxation Law Assignment
Taxation Law Assignment
David Thompson
 
Assigment 1
Assigment 1Assigment 1
Assigment 1
horlicks822
 
BUDGET 2020 - IMPACT ON SALARIED EMPLOYEES
BUDGET 2020 - IMPACT ON SALARIED EMPLOYEESBUDGET 2020 - IMPACT ON SALARIED EMPLOYEES
BUDGET 2020 - IMPACT ON SALARIED EMPLOYEES
KARMA MANAGEMENT
 
TABLA DE METODO DE LINEA RECTA
TABLA DE METODO DE LINEA RECTATABLA DE METODO DE LINEA RECTA
TABLA DE METODO DE LINEA RECTA
ale_sifuentes
 
Hs Rent Control Revenue
Hs Rent Control RevenueHs Rent Control Revenue
Hs Rent Control Revenue
Hoboken Resistance
 
Piecemeal Distribution of Cash
Piecemeal Distribution of CashPiecemeal Distribution of Cash
Piecemeal Distribution of Cash
Dr Yashodhan Mithare
 
Solutions to Problem 5-41 (Brigham)
Solutions to Problem 5-41 (Brigham)Solutions to Problem 5-41 (Brigham)
Solutions to Problem 5-41 (Brigham)
Mikee Bylss
 
Umut ariyan 16
Umut ariyan 16Umut ariyan 16
Umut ariyan 16
Umut Ariyan
 
NC Monthly Cash Request
NC Monthly Cash RequestNC Monthly Cash Request
NC Monthly Cash Request
EmpowerLA
 

What's hot (17)

Balanza de comprobacin
Balanza de comprobacinBalanza de comprobacin
Balanza de comprobacin
 
FHLC Budget
FHLC BudgetFHLC Budget
FHLC Budget
 
FY 2020-21 Budget Workshop (July 29)
FY 2020-21 Budget Workshop (July 29)FY 2020-21 Budget Workshop (July 29)
FY 2020-21 Budget Workshop (July 29)
 
17.5 Under-depreciation and loss on disposal
17.5 Under-depreciation and loss on disposal17.5 Under-depreciation and loss on disposal
17.5 Under-depreciation and loss on disposal
 
Flores wedding planning
Flores wedding planningFlores wedding planning
Flores wedding planning
 
Ledger
LedgerLedger
Ledger
 
Profit and loss
Profit and lossProfit and loss
Profit and loss
 
First Interim
First Interim First Interim
First Interim
 
Taxation Law Assignment
Taxation Law AssignmentTaxation Law Assignment
Taxation Law Assignment
 
Assigment 1
Assigment 1Assigment 1
Assigment 1
 
BUDGET 2020 - IMPACT ON SALARIED EMPLOYEES
BUDGET 2020 - IMPACT ON SALARIED EMPLOYEESBUDGET 2020 - IMPACT ON SALARIED EMPLOYEES
BUDGET 2020 - IMPACT ON SALARIED EMPLOYEES
 
TABLA DE METODO DE LINEA RECTA
TABLA DE METODO DE LINEA RECTATABLA DE METODO DE LINEA RECTA
TABLA DE METODO DE LINEA RECTA
 
Hs Rent Control Revenue
Hs Rent Control RevenueHs Rent Control Revenue
Hs Rent Control Revenue
 
Piecemeal Distribution of Cash
Piecemeal Distribution of CashPiecemeal Distribution of Cash
Piecemeal Distribution of Cash
 
Solutions to Problem 5-41 (Brigham)
Solutions to Problem 5-41 (Brigham)Solutions to Problem 5-41 (Brigham)
Solutions to Problem 5-41 (Brigham)
 
Umut ariyan 16
Umut ariyan 16Umut ariyan 16
Umut ariyan 16
 
NC Monthly Cash Request
NC Monthly Cash RequestNC Monthly Cash Request
NC Monthly Cash Request
 

Similar to Kayak and canoes example

CFS Exercise 1.doc
CFS Exercise 1.docCFS Exercise 1.doc
CFS Exercise 1.doc
Tien Yun
 
Cash flow statement exercise 2
Cash flow statement exercise 2Cash flow statement exercise 2
Cash flow statement exercise 2
Jaclyn Hwang
 
The Blackbeard Company Ltd provided the following information in reg.pdf
The Blackbeard Company Ltd provided the following information in reg.pdfThe Blackbeard Company Ltd provided the following information in reg.pdf
The Blackbeard Company Ltd provided the following information in reg.pdf
rohit219406
 
Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...
Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...
Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...
Donc Test
 
1Calculation of amount of retained earnings as of July 1 Cash.pdf
1Calculation of amount of retained earnings as of July 1 Cash.pdf1Calculation of amount of retained earnings as of July 1 Cash.pdf
1Calculation of amount of retained earnings as of July 1 Cash.pdf
reyazansari001
 
Acc 290 final exam guide
Acc 290 final exam guideAcc 290 final exam guide
Acc 290 final exam guide
uopacc290
 
B PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docx
B PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docxB PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docx
B PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docx
jasoninnes20
 
Chapter 12 Cash Flow Statements – Test
Chapter 12 Cash Flow Statements – TestChapter 12 Cash Flow Statements – Test
Chapter 12 Cash Flow Statements – Test
VCE Accounting - Michael Allison
 
Exercise 2 Cash Flows from Operating Activities Indirect Method.docx
Exercise 2 Cash Flows from Operating Activities Indirect Method.docxExercise 2 Cash Flows from Operating Activities Indirect Method.docx
Exercise 2 Cash Flows from Operating Activities Indirect Method.docx
rhetttrevannion
 
Cashflow questions
Cashflow questionsCashflow questions
Cashflow questions
MUHAMMAD AYAZ IQBAL
 
Uop acc 290 final exam
Uop acc 290 final examUop acc 290 final exam
Uop acc 290 final exam
vernonlopezz
 
Uop acc 290 final exam guide
Uop acc 290 final exam guideUop acc 290 final exam guide
Uop acc 290 final exam guide
programmers799
 
Uop acc 290 final exam guide
Uop acc 290 final exam guideUop acc 290 final exam guide
Uop acc 290 final exam guide
charlesangles123
 
A COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdf
A COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdfA COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdf
A COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdf
fathimaoptical
 
Acc 290 final exam answers are here
Acc 290 final exam answers are hereAcc 290 final exam answers are here
Acc 290 final exam answers are here
renat88
 
Acc 290 final exam answers are here
Acc 290 final exam answers are hereAcc 290 final exam answers are here
Acc 290 final exam answers are here
renat88
 
Uop acc 290 final exam
Uop acc 290 final examUop acc 290 final exam
Uop acc 290 final exam
olivergeorg
 
Uop acc 290 final exam
Uop acc 290 final examUop acc 290 final exam
Uop acc 290 final exam
olivergeorg
 
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docxAccounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
renatas0nie
 
FAC 2122Assignment Due Date April 24, 2019Instructions An.docx
FAC 2122Assignment Due Date April 24, 2019Instructions  An.docxFAC 2122Assignment Due Date April 24, 2019Instructions  An.docx
FAC 2122Assignment Due Date April 24, 2019Instructions An.docx
mecklenburgstrelitzh
 

Similar to Kayak and canoes example (20)

CFS Exercise 1.doc
CFS Exercise 1.docCFS Exercise 1.doc
CFS Exercise 1.doc
 
Cash flow statement exercise 2
Cash flow statement exercise 2Cash flow statement exercise 2
Cash flow statement exercise 2
 
The Blackbeard Company Ltd provided the following information in reg.pdf
The Blackbeard Company Ltd provided the following information in reg.pdfThe Blackbeard Company Ltd provided the following information in reg.pdf
The Blackbeard Company Ltd provided the following information in reg.pdf
 
Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...
Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...
Solution Manual For Accounting 28th Edition by Carl S. Warren, Christine Joni...
 
1Calculation of amount of retained earnings as of July 1 Cash.pdf
1Calculation of amount of retained earnings as of July 1 Cash.pdf1Calculation of amount of retained earnings as of July 1 Cash.pdf
1Calculation of amount of retained earnings as of July 1 Cash.pdf
 
Acc 290 final exam guide
Acc 290 final exam guideAcc 290 final exam guide
Acc 290 final exam guide
 
B PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docx
B PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docxB PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docx
B PROBLEMSP23-1B (L02,4) (SCF—Indirect Method) The followi.docx
 
Chapter 12 Cash Flow Statements – Test
Chapter 12 Cash Flow Statements – TestChapter 12 Cash Flow Statements – Test
Chapter 12 Cash Flow Statements – Test
 
Exercise 2 Cash Flows from Operating Activities Indirect Method.docx
Exercise 2 Cash Flows from Operating Activities Indirect Method.docxExercise 2 Cash Flows from Operating Activities Indirect Method.docx
Exercise 2 Cash Flows from Operating Activities Indirect Method.docx
 
Cashflow questions
Cashflow questionsCashflow questions
Cashflow questions
 
Uop acc 290 final exam
Uop acc 290 final examUop acc 290 final exam
Uop acc 290 final exam
 
Uop acc 290 final exam guide
Uop acc 290 final exam guideUop acc 290 final exam guide
Uop acc 290 final exam guide
 
Uop acc 290 final exam guide
Uop acc 290 final exam guideUop acc 290 final exam guide
Uop acc 290 final exam guide
 
A COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdf
A COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdfA COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdf
A COM Balance Sheets As of December 31 2015 2014 Assets Current asset.pdf
 
Acc 290 final exam answers are here
Acc 290 final exam answers are hereAcc 290 final exam answers are here
Acc 290 final exam answers are here
 
Acc 290 final exam answers are here
Acc 290 final exam answers are hereAcc 290 final exam answers are here
Acc 290 final exam answers are here
 
Uop acc 290 final exam
Uop acc 290 final examUop acc 290 final exam
Uop acc 290 final exam
 
Uop acc 290 final exam
Uop acc 290 final examUop acc 290 final exam
Uop acc 290 final exam
 
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docxAccounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
Accounting Help Needed by 1010Displaying messages 1 - 3 of 3P.docx
 
FAC 2122Assignment Due Date April 24, 2019Instructions An.docx
FAC 2122Assignment Due Date April 24, 2019Instructions  An.docxFAC 2122Assignment Due Date April 24, 2019Instructions  An.docx
FAC 2122Assignment Due Date April 24, 2019Instructions An.docx
 

More from Algel Yee

Site report algel
Site report algelSite report algel
Site report algel
Algel Yee
 
Econ research report
Econ research reportEcon research report
Econ research report
Algel Yee
 
Inner beauty
Inner beautyInner beauty
Inner beauty
Algel Yee
 
Charity finalized
Charity finalizedCharity finalized
Charity finalized
Algel Yee
 
Maido saloon presentation
Maido saloon presentationMaido saloon presentation
Maido saloon presentation
Algel Yee
 
Trial balance exercise 1
Trial balance exercise 1Trial balance exercise 1
Trial balance exercise 1
Algel Yee
 
Der exercise 4
Der exercise 4Der exercise 4
Der exercise 4
Algel Yee
 
Financial ratio analysis final report
Financial ratio analysis final reportFinancial ratio analysis final report
Financial ratio analysis final report
Algel Yee
 
Maths assignment area and volume calculation
Maths assignment area and volume calculationMaths assignment area and volume calculation
Maths assignment area and volume calculationAlgel Yee
 
Overall report (1)
Overall report (1)Overall report (1)
Overall report (1)
Algel Yee
 
Comparison of the similarity of iron man 3 and the dark knight rises
Comparison of the similarity of iron man 3 and the dark knight risesComparison of the similarity of iron man 3 and the dark knight rises
Comparison of the similarity of iron man 3 and the dark knight rises
Algel Yee
 
Pyschology video clip project
Pyschology video clip projectPyschology video clip project
Pyschology video clip project
Algel Yee
 
Journal assignment
Journal assignmentJournal assignment
Journal assignment
Algel Yee
 

More from Algel Yee (13)

Site report algel
Site report algelSite report algel
Site report algel
 
Econ research report
Econ research reportEcon research report
Econ research report
 
Inner beauty
Inner beautyInner beauty
Inner beauty
 
Charity finalized
Charity finalizedCharity finalized
Charity finalized
 
Maido saloon presentation
Maido saloon presentationMaido saloon presentation
Maido saloon presentation
 
Trial balance exercise 1
Trial balance exercise 1Trial balance exercise 1
Trial balance exercise 1
 
Der exercise 4
Der exercise 4Der exercise 4
Der exercise 4
 
Financial ratio analysis final report
Financial ratio analysis final reportFinancial ratio analysis final report
Financial ratio analysis final report
 
Maths assignment area and volume calculation
Maths assignment area and volume calculationMaths assignment area and volume calculation
Maths assignment area and volume calculation
 
Overall report (1)
Overall report (1)Overall report (1)
Overall report (1)
 
Comparison of the similarity of iron man 3 and the dark knight rises
Comparison of the similarity of iron man 3 and the dark knight risesComparison of the similarity of iron man 3 and the dark knight rises
Comparison of the similarity of iron man 3 and the dark knight rises
 
Pyschology video clip project
Pyschology video clip projectPyschology video clip project
Pyschology video clip project
 
Journal assignment
Journal assignmentJournal assignment
Journal assignment
 

Kayak and canoes example

  • 1. Cash Flow Statement of Canoes and Kayaks For the year ended 30 June 2014 a) Cash Flow from Operating Activities Receipts - Cash sales $90,000 - Collection from debtors $32,000 - Commission revenue $1,000 $123,000 Payments - Payments to creditors ($54,040) - Interest paid ($1,660) - Advertising ($6,450) - Cartage inwards ($1,150) - Wages – sales staff ($32,060) ($95,360) Net cash flow from operating activities $27,640 b) Cash Flow from Investing Activities Receipts - Sale of delivery truck $5,500 Payments - Purchase of delivery truck ($23,000) - Purchase of equipment ($12,300) ($35,300) Net cash flow from investing activities ($29,800) c) Cash Flow from Financing Activities Receipts - Capital contribution (cash) $5,000 - Loan from K.S. Finance $13,000 $18000 Payments - Loan Repayments ($4,700) - Cash drawings ($17,900) ($22600) Net cash flow from financing activities ($4,600) Change in net cash flow ($6760) Cash Balance (1st July 2013) $9,245 Cash Balance (30 June 2014) $2,485
  • 2. Cash Flow Statement Exercise 1 1. The following is the Cash-at-Bank account of Rendezvous Partnership. It shows the cash transactions for the year 2014: Cash-at-Bank Jan 1 Balance $4570 Jan 14 Drawings $13500 Jan 12 Sales $25900 Feb 8 Inventory $7950 Feb 8 M. Vehicle $4500 Mar 23 Loan $5500 Apr 12 Loan $8500 May 19 Wages $2300 Jun 29 Interest rev. $300 Jun 18 Machinery $8030 Jul 3 Debtors $4570 Aug 21 Selling Exp. $2240 Aug 10 Capital $10000 Sept 6 Office Equip. $790 Oct 17 General Exp. $3200 Nov 24 Creditors $6830 Dec 31 Balance $8000 $58340 $58340 a) Based on the information above, prepare a cash flow statement for the business for the year ended 31 Dec 2014. b) Describe the overall cash position of the business and explain why the business’ cash has increased/decreased during the accounting period. c) Suggest 2 ways to improve the cash flow of the business (hint: look at the activities with negative net cash flow for clues). 2. The Sprite Way Ltd. has given you the record of its cash transactions for the year ended 2013. You are asked to prepare a cash flow statement on 2014 for the business: Cash at Bank a/c Jan 1 Balance $12400 Feb 4 Creditors $10740 Feb 2 Bank Loan $35000 Feb 28 Interest Exp. $750 Mar 13 Sales $24500 Mar 16 Loan $25500 Apr 20 Rent Rev $7200 Apr 23 Building $52300 Jun 8 Debtors $5300 May 10 Inventory $6150 Jul 24 Debtors $4570 Jul 5 Drawings $7400 Aug 15 Capital $10000 Aug 19 Drawings $2100 Sept 17 Sales $5200 Oct 12 Wages $13200 Oct 29 Shares (I) $5400 Nov 26 Creditors $6830 Dec 31 Balance $20370 Dec 14 Advertising $4970 129940 129940 a) Prepare a cash flow statement for the business using the information above. b) Describe the overall cash position of the business and explain why the business’ cash has increased/decreased during the accounting period.