Question

In: Accounting

The Trial Balance of Nuqa Ltd is provided below 2020 2019 Bank Overdraft 60,000 Cash...

The Trial Balance of Nuqa Ltd is provided below

2020 2019

Bank Overdraft 60,000

Cash 29,000 0

Sales 1,200,000 1,150,000

Cost of Goods Sold 800,000 714,000

Insurance Expense 30,000 27,000

Wages Expense 120,000 121,000

Doubtful Debts Expense 5,000 4,000

Other Expenses 65,000 78,000

Accounts Payable 70,000 75,000

Accounts Receivable 90,000 88,000

Allowance for Doubtful Debts 10,000 11,000

Inventory 80,000 82,000

Accrued Wages 12,000 10,000

Prepaid Insurance 8,000 6,000

Plant & Equipment 550,000 600,000

Accumulated Dep. on Plant & Equip. 125,000 110,000

Loan Payable 150,000 130,000

Share Capital 200,000 200,000

Retained Earnings 10,000 0

Accumulated Losses 0 26,000

Additional Information

Depreciation was $28,000 in 2019 and $25,000 in 2020. Loss on disposal in 2020 was $15,000.

i)Calculate receipts from customers

ii)Calculate payments to suppliers

iii)Calculate payments to employees

iv)Calculate net investing cash flows

v)Calculate financing cash inflows

vi)Calculate net profit for 2020

vii)Reconcile net profit with operating cash flows, using the direct method.

viii)Use your answer for (vii) to suggest two ways in which the company could improve its operating cash flows by managing current assets and liabilities.

Solutions

Expert Solution

i) Allowance for Doubtful Debts at year end = Allowance for Doubtful Debts at beginning + Doubtful Debts Expense for 2020 -write off

10000 = 11000+ 5000 - write off

10000= 16000 -write off

Write off = 16000-10000 = 6000

receipts from customers =Beginning accounts receivable +net credit sales -Ending accounts receivable-Write off

= 88000 + 1200000 - 90000-6000

= 1192000

ii)Purchase for 2020 =cost of goods sold for 2020+ Ending inventory - beginning inventory

= 800000 +80000 - 82000

= 798000

payment to suppliers = Beginning accounts payable +purchase-ending accounts payable

= 75000+798000-70000

= 803000

iii)payment to employees= Accrued wages at beginning + wage expense for 2020 -Accrued wages at end

= 10000 + 120000 - 12000

= 118000

iv)Net Book value of property plant and equipment =Gross book value -accumulated depreciation

2020 = 550000-125000 = 425000

2019=600000-110000= 490000

Net cash flow from investing activity = Beginning net book value -depreciation expense for2020 - ending net book value-loss on disposal

= 490000 - 25000 -425000-15000

= 25000

ekkarill92 answered 2 years ago

Next > < Previous

Related Solutions

On the 1st July 2019 Jerome Ltd recorded at Cash Balance of $500000 overdraft. The following...

On the 1st July 2019 Jerome Ltd recorded at Cash Balance of $500000 overdraft. The following transactions were undertaken by Jerome Ltd during the financial year ended 30 June 2020. Ignore GST. Paid cash dividends of $240 000. Sold a long-term government bond, with a carrying amount of $160 000, for $184 000, including $15 000 accrued interest. Purchased shares in MBW Ltd to be held as an investment for $400 000 cash. Paid off a long-term $320 000 loan....

Comparative balance sheets: 2019 and 2020, an income statement for 2020 are provided below for Dandelion’s...

Comparative balance sheets: 2019 and 2020, an income statement for 2020 are provided below for Dandelion’s shop. Balance Sheet As of December 31st Assets 2020 2019 Cash $1,550 $1,100 Account Receivable 550 1,200 Inventory 1,800 1,300 Investment – Trading Securities 970 970 Fair Value Adjustment 70 0 Property Plant & Equipment 12,000 10,800 Accumulated Depreciation – PPE (4,650) (5,400) Goodwill $400 $600 Total Assets $12,690 $10,570 Liabilities Accounts Payable $200 $550 Accrued Wages 800 220 Convertible Bonds...

Provided below is the incomplete income statement (for 2020) and balance sheet (Dec 31 2019 and...

Provided below is the incomplete income statement (for 2020) and balance sheet (Dec 31 2019 and Dec 31 2020) for SCOTTY Inc. SCOTTY Inc. Income Statement For the year ended Dec. 21, 2020 Net sales $8,953 Cost of goods sold $5,865 Depreciation $? EBIT $? Interest paid $675 Earnings before taxes $? Taxes $400 Net income $705 Dividends paid $? Addition to retained earnings $450 SCOTTY Inc. Balance Sheet as at December 31, 2019 and 2020 2019 2020 2019 2020...

Presented below is the trial balance of Pharoah Corporation at December 31, 2020. Cash $265,500 ...

Presented below is the trial balance of Pharoah Corporation at December 31, 2020. Cash $265,500 Sales Revenue $10,935,000 Debt Investments (trading) (at cost, $218,000) 207,000 Cost of Goods Sold 6,480,000 Debt Investments (long-term) 403,200 Equity Investments (long-term) 374,400 Notes Payable (short-term) 121,500 Accounts Payable 613,800 Selling Expenses 2,700,000 Investment Revenue 85,500 Land 351,000 Buildings ...

Brighton Ltd has unadjusted trial balance as follows on 30 June 2020. Debit Credit Cash at...

Brighton Ltd has unadjusted trial balance as follows on 30 June 2020. Debit Credit Cash at bank 20,820 Accounts receivable 6,800 Prepaid insurance 5,200 Office supplies 1,200 Motor vehicles 108,000 Accumulated depreciation – Motor vehicles 45,000 Equipment 2,850 Accumulated depreciation – Equipment 1,120 Accounts payable 7,900 Bank loan 42,100 Unearned rental revenue 1,150 Capital 45,600 Drawings 13,100 Rental revenue 55,200 Salaries expense 24,200 Repairs and maintenance expense 4,100 Office supplies expense 9,900 Electricity expense 1,900 Totals 198,070 198,070 Additional information:...

The trial balance of Swifty Ltd. at December 31, 2020, follows: Debits Credits Cash $235,000 Sales...

The trial balance of Swifty Ltd. at December 31, 2020, follows: Debits Credits Cash $235,000 Sales revenue $10,427,000 FV-NI investments (at fair value) 243,000 Cost of goods sold 6,300,000 Bond investment at amortized cost 479,000 FV—OCI investments (fair value $545,000) 478,000 Notes payable (due in six months) 114,000 Accounts payable 725,000 Selling expenses 2,460,000 Investment income or loss* 12,000 Land 320,000 Buildings 1,540,000 Dividends payable 46,000 Income tax payable 100,000 Accounts receivable 665,000 Accumulated depreciation—buildings 312,000 Allowance for doubtful accounts...

Below is the trial balance of Rod Ropes Ltd, year ending 31st May 2020: DR CR...

Below is the trial balance of Rod Ropes Ltd, year ending 31st May 2020: DR CR £ £ 10% Debenture, 2030 100,000 Debenture Interest 8,000 Inventory (stock) at (01/06/19) 210,000 Administration expenses 23,000 Purchase returns 2,000 Marketing expenses 11,500 Bank 13,200 Sales 392,000 Purchases 252,000 Discounts Allowed 5,300 Discounts Received 3,000 Provision for Doubtful Debtors (at 01/06/19) 3,000 Non-current Assets at costs: Motor Vehicles 50,000 Fixtures and Fittings 12,000 Freehold land 50,000 Accumulated Depreciation (at 01/06/19): Motor Vehicles 10,000 Fixtures...

Presented below is the trial balance of Oriole Corporation at December 31, 2020. Debit Credit Cash...

Presented below is the trial balance of Oriole Corporation at December 31, 2020. Debit Credit Cash $ 199,560 Sales $ 8,103,320 Debt Investments (trading) (at cost, $145,000) 156,320 Cost of Goods Sold 4,800,000 Debt Investments (long-term) 301,560 Equity Investments (long-term) 279,560 Notes Payable (short-term) 93,320 Accounts Payable 458,320 Selling Expenses 2,003,320 Investment Revenue 67,870 Land 263,320 Buildings 1,042,560 Dividends Payable 138,560 Accrued Liabilities 99,320 Accounts Receivable 438,320 Accumulated Depreciation-Buildings 152,000 Allowance for Doubtful Accounts 28,320 Administrative Expenses 904,870 Interest Expense 215,870...

Presented below is the trial balance of Crane Corporation at December 31, 2020. Debit Credit Cash...

Presented below is the trial balance of Crane Corporation at December 31, 2020. Debit Credit Cash $ 198,500 Sales $ 8,104,040 Debt Investments (trading) (at cost, $145,000) 157,040 Cost of Goods Sold 4,800,000 Debt Investments (long-term) 300,500 Equity Investments (long-term) 278,500 Notes Payable (short-term) 94,040 Accounts Payable 459,040 Selling Expenses 2,004,040 Investment Revenue 66,950 Land 264,040 Buildings 1,041,500 Dividends Payable 137,500 Accrued Liabilities 100,040 Accounts Receivable 439,040 Accumulated Depreciation-Buildings 152,000 Allowance for Doubtful Accounts 29,040 Administrative Expenses 903,950 Interest Expense 214,950...

Presented below is the trial balance of Sheridan Corporation at December 31, 2020. Debit Credit Cash...

Presented below is the trial balance of Sheridan Corporation at December 31, 2020. Debit Credit Cash $271,400 Sales Revenue $11,178,000 Debt Investments (trading) (at cost, $218,000) 211,600 Cost of Goods Sold 6,624,000 Debt Investments (long-term) 412,160 Equity Investments (long-term) 382,720 Notes Payable (short-term) 124,200 Accounts Payable 627,440 Selling Expenses 2,760,000 Investment Revenue 87,400 Land 358,800 Buildings 1,435,200 Dividends Payable 187,680 Accrued Liabilities 132,480 Accounts Receivable 599,840 Accumulated Depreciation–Buildings 209,760 Allowance for Doubtful Accounts 34,960 Administrative Expenses 1,242,000 Interest Expense 291,640...

Subjects