Compute cash generated from Operations during the year 2021-22, from the following data:
| Particulars | April 1, 2021 | March 31, 2022 | ||
| Sundry debtors | R. 30,000 | R. 40,000 | ||
| Sundry creditors | 48,000 | 30,000 | ||
| Outstanding expenses | 3,000 | 6,000 | ||
| Outstanding income | 1,000 | 1,000 | ||
| Stock in trade | 55,000 | 60,000 | ||
| Prepaid expenses | 3,000 | 2,000 | ||
| Accumulated depreciation | ||||
| (no retirements during the year) | 50,000 | 60,000 | ||
| Provision for doubtful accounts | 1,500 | 2,000 | ||
| Dividends payable | -- | 3,000 | ||
| Bills receivable | 10,000 | 12,000 | ||
| Bills payable | 8,000 | 6,000 | ||
| Net income before taxes (as per profit | and loss | -- | 80,000 | |
To calculate cash generated from operations, we need to use the indirect method and adjust net income for non-cash items and changes in working capital.
First, we need to calculate the changes in working capital:
Change in sundry debtors = 40,000 - 30,000 = 10,000
Change in sundry creditors = 30,000 - 48,000 = -18,000 (Note: negative change means decrease in current liability, which is a source of cash)
Change in outstanding expenses = 6,000 - 3,000 = 3,000
Change in outstanding income = 1,000 - 1,000 = 0
Change in stock in trade = 60,000 - 55,000 = 5,000
Change in prepaid expenses = 2,000 - 3,000 = -1,000 (Note: negative change means decrease ___ _________ _______ __________ ____ _______ ______ __________ __________ ___ ________.
_______ __________ __________ ______ _____ ____ _________ _____ _____ __________ _____ __________.
______ ___ ____ ______ ____ ______ ______ __________.
_________ ___ ___ _________ ___ _____ ____.
______ ________ ___ ___ ____ _____ ______ __________ _______.
______ _______ _______ ________ _____ __________ _____ __________ _________ ________ ________ _____.
_________ _________ _____ ___ ______ __________ ___ _________ ______ _____ ________ ____.
__________ ______ _________ _________ ____ _____.
_______ _____ _____ __________ ______.
_____ _________ ________ _____ _________.
____ ______ ____ ___ _______ _______ __________ _________ ___ ________.
_________ _______ _________ _____ _________ ________ ___ __________ ________ ___ _______ ____.
___ _______ ____ ___ ________ ________ ______ ________ ___ ___ ____.
_______ __________ __________ ___ _______ ___ __________ ___ ____ ________.
_____ ___ ____ __________ ____ ______ __________ _____ __________ ______ ____ ___.
_____ ______ ______ ___ _______ _______ ____ __________ ____ __________ ______ __________.
_____ ____ _____ _______ ___ _________ __________ _______ _____.
________ _________ _______ ___ ________ _____ _______ ____ _________ _____ ______ ______.
___ ______ ___ _______ _________ __________.
___ ___ _________ ___ ____ ____ _____ ______ _________.
______ __________ _______ _______ _________ ________ ______.
_______ _______ _______ _____ __________ ____ ____ ____ _________ ________ __________.
_________ _______ ___ _________ _______ ________.
__________ _____ ____ ______ ________ ________ __________ __________ _____ _________ __________ __________.
___ _________ ________ _________ ______ _________ ______ __________ ________.
___ _______ ______ _______ _____ ________ ______.
_____ _______ ____ _____ _________ ___ __________ _________ ______ _______.
_______ _______ _________ _________ ____ ______ ____ _____ ___.
_____ _______ ______ ________ ________.
________ _____ ________ _________ __________ ______.
_________ ______ _____ _________ _________ __________ _________ _________ _______ ____ _____.
________ _________ _______ ________ _______ _____ ________ _________ ________ ___ _____.
__________ _____ ________ ______ ______ __________ ________ ________ ________ ______.
_______ ____ _________ __________ ________ _____ __________.
____ _________ __________ ________ _______ _______ ___ _________ ________ _____ _____ ____.
_____ _________ ________ ___ __________.
___ ______ __________ ______ __________ _____ ___.
____ ________ _______ _________ _________ ________ _______ _________ __________ __________.
______ ________ ____ _________ ______ _________ _______ _______.
_______ ____ _______ ___ ___ _____ __________ ________.
_________ ____ ____ _______ ____ ___ ____ ___.
________ ___ __________ ________ _____ ___ _________.
________ _________ ______ _____ ________ ____ ___.
______ ________ ________ _____ ______ ________ ___.
_________ _________ _____ ___ _________ ___ __________ ________ ___ ______.
______ __________ __________ ____ __________.
_______ ____ __________ _______ ________ _______ _____ _____ _______ ________ _____ ______.
____ ______ ______ ___ ________ ___ ___ _________ _______ ______ ___.
__________ ____ _______ _____ ____ _________ _____ _______ _________ ________.
_______ ____ ____ ______ _____ ___.
______ __________ ________ ___ _________ _______ ____.
_______ ___ ______ ___ _____ _________ _________.
_____ _________ ________ __________ ________ ________ __________ ______ _______ ______ _____.
_________ ______ ________ ___ __________ _____.
_____ ______ ______ _________ _________ _______ _________.
Get Full Answer on WhatsApp