Homework 1 Due 28 September: Financial Statements (100 marks)
Simoné Gym Products (SGP) is a business located in the Underground Shopping Mall in Hamilton. Simoné, the owner started up the store as a sole trader on 1 July 2019. She sells all types of gym and health related products. She provides you with the following information for the year ended 30 June 2020:
On 1 July 2019, Simoné deposited her savings into a business bank account to start up the business. $35,000
On 1 July 2019, a bank loan (repayable over a 10-year period) was approved to SGP and was deposited into the business bank account. $25,000
On 1 July 2019, Simoné arranged a bank overdraft facility for the SGP business $8,000
On 1 July 2019, Equipment and Shop Fittings were purchased on credit. The credit period given was 36 months. The equipment and fittings were expected to last 10 years with a scrap value of $2,000. $12,000
On 1 July 2019, Simoné used business funds to purchase a vehicle for delivery purposes. The vehicle is expected to last 10 years with $500 as scrap value. $8,000
On 1 August 2019, Simoné bought a vehicle for her brother who is studying engineering as a reward for his good grades. She purchased the vehicle through a personal bank loan. The vehicle is expected to last 8 years with no scrap value. $25,600
On 1 October 2019, Simoné invested into the business, her sound entertainment system so that her employees and customers can listen to music as they shopped. The entertainment system is expected to last for 10 years with no scrap value. $2,000
Cash collected from customers during the year $92,000
Still owing from customers at the end of the year (to be collected next year) $18,000
Cash paid for products to resell in the business $45,000
Owing for products at the end of the year (to be paid next year) $11,000
Cost of unsold products on hand at the end of the year (to be sold next year) $16,000
Operating Expenses paid (includes Wages, Advertising, Phone and Electricity) $34,000
Operating Expenses owing and unpaid for the year ended 30 June 2020 $3,000
Rent of business premises: Monthly rental is paid in advance (13 months have been paid between 1 July 2019 and 31 July 2020)
$19,500
Simoné made cash drawings from the business bank account for personal expenses during the year. $30,000
Bank long-term loan principal repayments were made $2,500
Interest paid on the bank loan (15%) $3,750
After a hard year’s work, Simoné took her best friend on a South African tour using business funds from the business. $7,000
The Cash at Bank balance at 30 June 2020 was $2,250
Simoné is keen to evaluate how well her business has performed for the first year of operations.
Required:
(a)Using the accrual basis, prepare the following financial statements for Simoné Gym Products:
(i)Cash Flow Statement for the year ended 30 June 2020;
(ii)Income Statement for the year ended 30 June 2020 and
(iii)Balance Sheet as at 30 June 2020 (50 marks)
(b)Simoné is unsure why she even has to record depreciation in her Income Statement when she does not have to do so in the Cash Flow Statement. Explain the concept of depreciation and the importance of recording this item in the financial statements. (10 marks)
(c)Write a brief evaluation report on how well Simoné’s business has performed for the first year of operations.(40 marks)
Simoné Gym Products: Cash Flow Statement for the year ended 30 June 2020
$ $ $
Cash Flow from Operating Activities:
Cash Flow from Investing Activities:
Cash Flow from Financing Activities:
Income Statement for the year ended 30 June 2020
Income: $ $ $
Less Cost of Products
Gross Profit
Less Operating Expenses: