首页
外语
计算机
考研
公务员
职业资格
财经
工程
司法
医学
专升本
自考
实用职业技能
登录
外语
May Trading Co. Ltd. has following figures at 31 December Year 1 $ Fixed assets 1,300,000 Provision for depreciation 350,000 Sto
May Trading Co. Ltd. has following figures at 31 December Year 1 $ Fixed assets 1,300,000 Provision for depreciation 350,000 Sto
admin
2011-01-14
81
问题
May Trading Co. Ltd. has following figures at 31 December Year 1
$
Fixed assets 1,300,000
Provision for depreciation 350,000
Stock 450,000
Debtors(net) 142,500
Bank 250,000
Creditors 240,000
Accrued expenses 65,000
Share capital($10 par) 1,600,000
Profit and loss account 467,350
As the accountant of May Trading Co. Ltd., you are required to prepare its master budgets for the 6 months from 1 January Year 2 to 30 June Year 2. You have the following information available:
Sales
Purchase Wages Overheads excluding depreciation
(Units)
Oct Year 1 (Actual) 25,000 130,000 90,000 70,000
Nov Year 1 (Actual) 27,000 150,000 90,000 70,000
Dec Year 1 (Estimated) 33,000 170,000 90,000 90,000
Jan Year 2 (Estimated) 30,000 170,000 90,000 70,000
Feb Year 2 (Estimated) 35,000 180,000 100,000 90,000
Mar Year 2 (Estimated) 36,000 200,000 110,000 90,000
Apr Year 2 (Estimated) 34,000 190,000 110,000 90,000
May Year 2 (Estimated) 33,000 190,000 110,000 80,000
Jun Year 2 (Estimated) 37,000 160,000 120,000 80,000
Additional Information:
1. The selling price in October Year 1 was $9 per unit and this will be increased to $10 in February Year 2.
2. 30% of sales are on cash basis, credit sales are to be settled one month after the sales. It is expected that 5% of credit sales are uncollectible.
3. Purchases are to be paid for two months after purchases.
4. Wages and overheads are to be paid equally in the month incurred and the following months.
5. A machine will be purchased on 1 January Year 2 at a cost of $240,000.
6. The depreciation policy on fixed assets is 10% p.a. on cost on those owned at the end of the budget period.
7. The stock level at 30 June Year is estimated to be two months’ purchases in the past.
8. The company plans to raise money from the stock market by issuing 50,000 preference shares at$5 per share in March Year 2.
9. Accrued expenses are to be settled in one month.
Required:
(a)Prepare a Budgeted Profit & Loss Account for the 6 months period ended 30 June Year 2.
(b)Prepare a Cash Budgeted for the 6 months period ended 30 June Year 2.
选项
答案
May Trading Co. Ltd. Budget Profit and Less Account for the period ended 30 June year 2 $ $ Sales (270,000 + 350,000 + 360,000 + 340,000 + 2,020,000 330,000 + 370,000) Less: Cost of Sales Opening Stock 450,000 Add: Purchases (170,000+ 180,000 + 200,000 1,090,000 + 190,000 + 190,000 + 160,000) Less: Closing Stock (190,000 + 160,000) (350,000) 1,190,000 Gross Profit 830,000 Less: Expenses Wages(90,000 + 100,000 + 110,000 + 110,000 640,000 + 110,000 + 120,000) Overheads (70,000 + 90,000 + 90,000 + 90,000 500,000 + 80,000 + 80,000) Depreciation [(1,300,000 + 240,000)×10%× 6/12] 77,000 Bad debt expenses (2,020,000×70%×5%) 70,700 1,287,700 Net loss for the period (457,700) (b) May Trading Co. Ltd. Cash Budget for the period ended 30 June year 2 Jan Feb Mar Apr May Jun Jan-Jun $ $ $ $ $ $ $ Opening Balance 250,000 208,505 148,055 373,805 335,205 265,305 250,000 Cash Inflows From Cash Sales 81,000 105,000 108,000 102,000 99,000 111,000 606,000 (Working 1) From Credit Sales 197,505 179,550 232,750 239,400 226,100 219,450 1,294,755 (Working 1) From Share Issue 250,000 250,000 Cash Available 528,505 493,055 738,805 715,205 660,305 595,755 2,400,755 Cash Outflow Purchase payment 150,000 170,000 170,000 180,000 200,000 190,000 1,060,000 Wages & Overheads 170,000 175,000 195,000 200,000 195,000 195,000 1,130,000 (Working 2) Ending Balance 208,505 148,055 373,805 335,205 265,305 210,755 210,755 Working 1 Collection from Cash Sales Unit Sales Unit Price Sales Revenue Credit Sales (30%) (95% of 70%=66.5%) $ $ $ $ $ Dec Year 1 33,000 9 297,000 - 197,505 Jan Year 2 30,000 9 270,000 81,000 179,550 Feb Year 2 35,000 10 350,000 105,000 232,750 Mar Year 2 36,000 10 360,000 108,000 239,400 Apr Year 2 34,000 10 340,000 102,000 226,100 May Year 2 33,000 10 330,000 99,000 219,450 Jun Year 2 37,000 10 370,000 111,000 Working 2 Wages Overheads Payment $ $ $ Dec Year 1 90,000 90,000 90,000 (Dec Year 1) 90,000 (Jan Year 2) \ 170,000 Jan Year 2 90,000 70,000 80,000 (Jan Year 2) / 80,000 (Feb Year 2) \ 175,000 Feb Year 2 100,000 90,000 95,000 (Feb Year 2) / 95,000 (Mar Year 2) \ 195,000 Mar Year 2 110,000 90,000 100,000 (Mar Year 2) / 100,000 (Apr Year 2) \ 200,000 Apr Year 2 110,000 90,000 100,000 (Apr Year 2) / 100,000 (May Year 2) \ 195,000 May Year 2 110,000 80,000 95,000 (May Year 2) / 95,000 (Jun Year 2) \ 195,000 Jun Year 2 120,000 80,000 100,000 (Jun Year 2) Jul Year 2 100,000 (Jul Year 2)
解析
转载请注明原文地址:https://kaotiyun.com/show/WRYd777K
0
中级(会计)
原金融专业英语(FECT)
金融英语(FECT)
相关试题推荐
Youhaven’tchangedyourmind,______?
Asatraveler,Georgewillbe______homeforseveralmonthseachyear.
Ruby’sdayinthesummerRubyusuallygetsupat7a.m.,withacupofteatowakeherup.Sheleaveshomeat7:45togetto
December41isChristmasDay.Christmasisanirnportant(重要的)holiday42theUnited43.44thisday,mostfamiliesgettogether
Fiftyyearsfromnowtheworld’spopulationwillbedeclining.Unlesspeople’svalueschangegreatly,severalcenturiesfromnow
Allnewproducts(产品)startasideas.Themanagerlooksatallthenewideas(41)putsdevelopmentmoneyinto(42)ofthem
In1826,aFrenchmannamedNiepceneededpicturesforhisbusiness.Buthewasnotagoodartist.Soheinventedaverysimplec
ConsideringpurchasingKHCompany,youareevaluatingKH’srevenuegeneralizingability.Thenthefollowinginventoryvaluation
Whenthepercentageofsalesmethodisused,theestimatedbaddebtexpensesshouldbeadjustedbytheexistingbalanceofdoubt
Underconditionallease,thecompanyorthebankholdsthetitle,takestheinvestmentcreditsanddepreciationexpenses,andse
随机试题
患者,男性,59岁。进行性记忆力下降6个月。怀疑有人偷自己的东西,认为爱人对自己不忠诚,常与邻居发生争执,有时尾随年轻女性,行为幼稚、任性。家人无法管理因此住院治疗。既往无脑血管病史。生命体征及神经系统检查正常。病史中未提示存在的症状是
以下几种情况,最不适合用定性研究方法的是()。
痿证辨证首当辨
关于门静脉高压症的病因下列叙述有误的是
某建筑工程,建筑面积35000m2,地下2层,筏板基础;地上25层,钢筋混凝士剪力墙结构,室内隔墙采用加气混凝土砌块,建设单位依法选择了施工总承包单位,签订了施工总承包合同。合同约定:室内墙体等部分材料由建设单位采购;建设单位同意施工总承包单位将部分工程依
以下()交易机制的特点是证券成交价格的形成由做市商决定。
在尿液中加入(),可用于尿糖、尿蛋白等定量检查。
近年来,随着城市化进程的加快,生活在一些大中城市的城中村及近郊的农民,因拆迁一次性拿到高额补偿而一夜骤富。但新的问题也随之而来,一些人要么大肆挥霍,要么坐吃山空,几年下来,重返贫困,甚至比拆迁之前更加窘迫。毋庸置疑,暴富返贫与理财意识不强、管理能力不足有关
以下关于边界网关协议BGP4的叙述中,不正确的是()。
WhatdoestheGoGroupdo?
最新回复
(
0
)