Question

In: Accounting

Revenue 216,000 Cost of sales 91,080 Distribution costs 21,180 Administrative expenses 23,760 Interest paid 2,880...

Revenue		216,000
Cost of sales	91,080
Distribution costs	21,180
Administrative expenses	23,760
Interest paid	2,880
Income tax		1,800
Property, plant and equipment:
Carrying amount at 1 November 20X7	270,000
Inventories – 31 October 20X8	18,000
Trade receivables	22,500
Bank	10,800
Payables		11,880
Deferred tax – 1 November 20X7		12,600
8% Loan note – issued 1 November 20X7, repayable 20Y2		72,000
Ordinary $1 share capital		45,000
Retained earnings – 1 November 20X7		100,920

	460, 200	460,200

(i) Revenue includes cash sales of £6 million for goods sold in August 20X8 to Abbeyfax plc, a bank. The goods are marked up at 25% on cost. Abbeyfax has the option to require Nemesis Ltd to repurchase these goods on 1 November 20X8 at their original selling price plus a one-off fee of £180,000. Abbeyfax has not taken delivery of the goods, and has always made Nemesis repurchase goods in the past under similar agreements.

(ii) Included within property, plant and equipment is a building with a carrying amount of £4.5 million. On 1 November 20X7 it was revalued to $6 million. The building had an estimated life of twenty five years when purchased ten years prior to the revaluation date. This has not changed as a result of the revaluation. The directors of Nemesis Ltd wish to incorporate this value into the financial statements for the year ended 31 October 20X8.

All other property, plant and equipment is depreciated at 20% per annum on the reducing balance basis.

(iii) On 1 October 20X8, Nemesis closed down its Merry Go Round division. The results of

the division from 1 November 20X7 to the date of closure are included in the above trial balance figures. These results are as follows:

$000

Revenue 9,800

Cost of sales 6,450

Distribution costs 2,040

Admin expenses 1,980

The net assets of the division were sold at a loss of $3.2 million which is currently included

within cost of sales. The Merry Go Round division satisfies the criteria for a discontinued

operation under IFRS5 Non-current Assets Held for Sale and Discontinued Operations.

(iv) The provision for income tax for the year ended 31 October 20X8 has been estimated at $23.4 million. The only temporary differences for deferred taxation purposes are in respect of accelerated capital allowances, which at 31 October 20X8 were $43.2 million. Income tax is charged at 20%.

(v) The company has a share option scheme in operation. The terms of the options are that option holders are permitted to subscribe for 1 equity share for every option held at a price of £2 per share. At 1 November 20X7, 20 million share options were in issue. On 1 May 20X8, the holders of 10 million options exercised their option to purchase, and 14 million new options were issued on the same terms as the existing options. During the year ended 31 October 20X8, the average market price of an equity shares in Nemesis Ltd was £4.00.

Required:

Prepare a statement of profit or loss and other comprehensive income for the year ended

31 October 20X8 for Nemesis together with a statement of financial position and a statement of changes in equity at that date.

Expert Solution

Statement of profit or loss and other comprehensive income for Nemesis for the year ended 31 October 20X8

$000

Continuing operations

Sales Revenue (216,000 – 12,000 ( from W1) – 9,800 ( from W3)) 194,200

COS (W2) (124,830)

–––––––Gross profit 69,370

Distribution costs (21,180 – 2,040 (W3)) (19,140)

Administration expenses (23,760 – 1,980 (W3)) (21,780)

–––––––Profit from operations 28,450

Financecosts:Accrued interest Abbeyfax (W1) (360)

Loan note interest (72,000 × 8%) (5,760)

Investment income (4,680 + 1,350 (W4)) 6,030

–––––––

Profit before tax 28,360Tax (W5) (15,480)

Profit for year from continuing operations 12,880

Discontinuing operations

Loss on discontinuing operation (W3) (3,870)

–––––––

Total profit for the year 9,010

Other comprehensive Income

Revaluation gain (W7) 3,000 –––––––Total comprehensive income 12,010 –––

Statement of financial position for Nemesis as at 31 October 20X8

$000 $000

Non-current assets

Property, Plant and Equipment (W7) 220,000

Investment Property (W4) 46,350 –––––––

266350

Current assets

Inventory (18,000 + 9,600 (W1)) 27,600

Trade receivables 22,500

Bank 10,800

60,900

–––––––

327,250

Equity

Share capital 90,000Retained earnings(SOCIE) 109930 Revaluation(SOCIE) 3000

302930

Non-current liabilities

8% Loan note 72,000

Deferred tax (W6) 6,480

78,480

Current liabilities

Loan from Abbeyfax (W1) 12,000

Accrued interest on sale and repurchase loan (W1) 360

Tax payable 23,400

Loan interest accrual (5,760(payable) – 2,880(paid)) 2,880

Trade payables 7,200

––––––

45,840

–––––––

327,250

–––––––

Statement of changes in equity for Nemesis for the year ended 31 October 20X8

Sharecapital Retainedearnings RevaluationReserve Total

Bal at 1 November 20X7 90,000 100,920 – 190,920

Profit for year(perstatement of

profit or loss) 9,010 9,010

Revaluation gain (W7) 3,000 3,000

–––––– ––––––– ––––– –––––––

Bal at 31 October 20X8 90,000 109,930 3,000 209,930

–––––– ––––––– ––––– –––––––

ekkarill92 answered 2 years ago

Which of the following is true of variable costing? It expenses administrative costs as costs of...

Which of the following is true of variable costing? It expenses administrative costs as costs of goods sold It is required for external reporting to shareholders It treats direct manufacturing costs as a product cost It includes fixed manufacturing overhead as an inventoriable cost Tauton Company uses the high low to estimates its cost function. The information for 2017 is provided below: Machine hour’s costs Highest observation of cost driver 4000 332000 Lowest observation of cost driver 3000 ...

BOK has sales of $500,000, Cost of Goods Sold of $140,000, administrative expenses of $20,000 depreciation...

BOK has sales of $500,000, Cost of Goods Sold of $140,000, administrative expenses of $20,000 depreciation expense of $10,000, and interest expense of $30,000. What is the net income for the firm using the following tax schedule? Taxable Income Tax Rate $ 1-50,000 10% $ 50,001-75,000 20% $ 75,001-100,000 30% $100,001-335,000 40% $335,001 + 50%

Raines Umbrella Corp. had sales of $608,674. Cost of goods sold, administrative and selling expenses, and...

Raines Umbrella Corp. had sales of $608,674. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $547,602, $89,764, and $80,449, respectively. In addition, the company had an interest expense of $85,353 and a tax rate of 31 percent. (Ignore any tax loss carryback or carryforward provisions. This means that if the company does not have any taxable income, they do not pay any tax.) Suppose Raines Umbrella Corp. paid out $52,441 in cash dividends. If spending on...

Question 1 Revenues Revenue from sales of goods and services .......................... $100,000,000 Operating costs and expenses:...

Question 1 Revenues Revenue from sales of goods and services .......................... $100,000,000 Operating costs and expenses: Cost of products and services sold ....................................... $30,000,000 Selling expenses ................................................................... $3,000,000 Administrative expense ........................................................ $4,000,000 Total operating costs and expenses ............................... $37,000,000 Income from operations.............................................................. $63,000,000 Interest expense (corporate bonds & loans) ............................... $500,000 Non-recurring expense (Legal expenses/fines in settling a federal antitrust suit .............................................. $100,000 Income taxes ............................................................................... $740,000 Net income ................................................................................. $61,660,000 During this year of operation, Bonus Realty owned and...

Grouper Corporation had net sales of $2,427,000 and interest revenue of $31,500 during 2017. Expenses for...

Grouper Corporation had net sales of $2,427,000 and interest revenue of $31,500 during 2017. Expenses for 2017 were cost of goods sold $1,461,400, administrative expenses $212,500, selling expenses $296,600, and interest expense $50,800. Grouper’s tax rate is 30%. The corporation had 104,800 shares of common stock authorized and 73,590 shares issued and outstanding during 2017. Prepare a condensed multiple-step income statement for Grouper Corporation

Calculate net sales: Cost of goods sold $74,500 Sales revenue $112,800 Operating expenses $23,600 Sales returns...

Calculate net sales: Cost of goods sold $74,500 Sales revenue $112,800 Operating expenses $23,600 Sales returns $4,600 Sales discounts $6,700 Inventory purchases $80,530

During 2019,Rainbow Umbrella Corp. had sales of $860,000. Cost of goods sold, administrative and selling expenses,...

During 2019,Rainbow Umbrella Corp. had sales of $860,000. Cost of goods sold, administrative and selling expenses, and depreciation expenses were $680,000, $85,000, and $180,000, respectively. In addition, the company had an interest expense of $55,000 and a tax rate of 21 percent. (Assume that interest is fully deductible.) Suppose the company paid out $65,000 in cash dividends. If spending on net fixed assets and net working capital was zero, and if no new stock was issued during the year, what...

Inventories $150,000 Cost of Goods Sold $250,000 Administrative Expenses $50,000 Accumulated Depreciation $150,000 Sales $700,000 Depreciation...

Inventories $150,000 Cost of Goods Sold $250,000 Administrative Expenses $50,000 Accumulated Depreciation $150,000 Sales $700,000 Depreciation Expense $25,000 Selling Expenses $150,000 Common Stock Dividends $18,000 Interest Expense $18,000 Corporate Tax Rate 30% Prepare an income statement using the information given below. Make sure to identify gross profit, operating income, and net income. Please define what each number represents and why it is important to a business.

1. Which is not an example of a cost driver? a. General and administrative expenses. b....

1. Which is not an example of a cost driver? a. General and administrative expenses. b. Machine hours. c. Number of inspections. d. Number of different customers. 2. Which of the following reflects the simplest allocation method for a factory? a. The department allocation method. b. The unit cost allocation method. c. The plantwide allocation method. d. The use of activity-based costing. 3. Significant differences between the "traditional view" of quality and the emerging "quality-based view" relate to which...

What is Net Income for the Following? Revenue $ 1,200,000.00 Construction Expenses 900,000.00 Administrative overhead 200,000.00?

Question

Revenue 216,000 Cost of sales 91,080 Distribution costs 21,180 Administrative expenses 23,760 Interest paid 2,880...

Solutions

Expert Solution

Related Solutions

Which of the following is true of variable costing? It expenses administrative costs as costs of...

BOK has sales of $500,000, Cost of Goods Sold of $140,000, administrative expenses of $20,000 depreciation...

Raines Umbrella Corp. had sales of $608,674. Cost of goods sold, administrative and selling expenses, and...

Question 1 Revenues Revenue from sales of goods and services .......................... $100,000,000 Operating costs and expenses:...

Grouper Corporation had net sales of $2,427,000 and interest revenue of $31,500 during 2017. Expenses for...

Calculate net sales: Cost of goods sold $74,500 Sales revenue $112,800 Operating expenses $23,600 Sales returns...

During 2019,Rainbow Umbrella Corp. had sales of $860,000. Cost of goods sold, administrative and selling expenses,...

Inventories $150,000 Cost of Goods Sold $250,000 Administrative Expenses $50,000 Accumulated Depreciation $150,000 Sales $700,000 Depreciation...

1. Which is not an example of a cost driver? a. General and administrative expenses. b....

What is Net Income for the Following? Revenue $ 1,200,000.00 Construction Expenses 900,000.00 Administrative overhead 200,000.00?