Westonci.ca is your trusted source for finding answers to a wide range of questions, backed by a knowledgeable community. Our platform provides a seamless experience for finding reliable answers from a knowledgeable network of professionals. Experience the ease of finding precise answers to your questions from a knowledgeable community of experts.
Sagot :
Certainly! Let's prepare the departmental Trading and Profit & Loss Account taking into consideration the closing stock at 10% of sales.
### Trading Account for the Year Ending
#### TV Department:
1. Opening Stock: 60,000
2. Purchases: 10,000
3. Sales: 120,000
4. Closing Stock: 10% of 120,000 = 12,000
Cost of Goods Sold (COGS):
[tex]\[ \text{COGS} = \text{Opening Stock} + \text{Purchases} - \text{Closing Stock} \][/tex]
[tex]\[ \text{COGS} = 60,000 + 10,000 - 12,000 = 58,000 \][/tex]
Gross Profit:
[tex]\[ \text{Gross Profit} = \text{Sales} - \text{COGS} \][/tex]
[tex]\[ \text{Gross Profit} = 120,000 - 58,000 = 62,000 \][/tex]
#### Cap Top Department:
1. Opening Stock: 10,000
2. Purchases: 75,000
3. Sales: 100,000
4. Closing Stock: 10% of 100,000 = 10,000
Cost of Goods Sold (COGS):
[tex]\[ \text{COGS} = \text{Opening Stock} + \text{Purchases} - \text{Closing Stock} \][/tex]
[tex]\[ \text{COGS} = 10,000 + 75,000 - 10,000 = 75,000 \][/tex]
Gross Profit:
[tex]\[ \text{Gross Profit} = \text{Sales} - \text{COGS} \][/tex]
[tex]\[ \text{Gross Profit} = 100,000 - 75,000 = 25,000 \][/tex]
#### Music System Department:
1. Opening Stock: 30,000
2. Purchases: 70,000
3. Sales: 60,000
4. Closing Stock: 10% of 60,000 = 6,000
Cost of Goods Sold (COGS):
[tex]\[ \text{COGS} = \text{Opening Stock} + \text{Purchases} - \text{Closing Stock} \][/tex]
[tex]\[ \text{COGS} = 30,000 + 70,000 - 6,000 = 94,000 \][/tex]
Gross Profit:
[tex]\[ \text{Gross Profit} = \text{Sales} - \text{COGS} \][/tex]
[tex]\[ \text{Gross Profit} = 60,000 - 94,000 = -34,000 \][/tex]
### Profit & Loss Account for the Year Ending
#### TV Department:
1. Gross Profit: 62,000
2. Direct Expenses: 20,200
3. Indirect Expenses: 6,000
Total Expenses:
[tex]\[ \text{Total Expenses} = \text{Direct Expenses} + \text{Indirect Expenses} \][/tex]
[tex]\[ \text{Total Expenses} = 20,200 + 6,000 = 26,200 \][/tex]
Net Profit:
[tex]\[ \text{Net Profit} = \text{Gross Profit} - \text{Total Expenses} \][/tex]
[tex]\[ \text{Net Profit} = 62,000 - 26,200 = 35,800 \][/tex]
#### Cap Top Department:
1. Gross Profit: 25,000
2. Direct Expenses: 14,500
3. Indirect Expenses: 5,000
Total Expenses:
[tex]\[ \text{Total Expenses} = \text{Direct Expenses} + \text{Indirect Expenses} \][/tex]
[tex]\[ \text{Total Expenses} = 14,500 + 5,000 = 19,500 \][/tex]
Net Profit:
[tex]\[ \text{Net Profit} = \text{Gross Profit} - \text{Total Expenses} \][/tex]
[tex]\[ \text{Net Profit} = 25,000 - 19,500 = 5,500 \][/tex]
#### Music System Department:
1. Gross Profit: -34,000
2. Direct Expenses: 7,100
3. Indirect Expenses: 3,000
Total Expenses:
[tex]\[ \text{Total Expenses} = \text{Direct Expenses} + \text{Indirect Expenses} \][/tex]
[tex]\[ \text{Total Expenses} = 7,100 + 3,000 = 10,100 \][/tex]
Net Profit:
[tex]\[ \text{Net Profit} = \text{Gross Profit} - \text{Total Expenses} \][/tex]
[tex]\[ \text{Net Profit} = -34,000 - 10,100 = -44,100 \][/tex]
### Summary:
- Closing Stock: {'TV': 12,000, 'Cap_top': 10,000, 'Music_System': 6,000}
- COGS: {'TV': 58,000, 'Cap_top': 75,000, 'Music_System': 94,000}
- Gross Profit: {'TV': 62,000, 'Cap_top': 25,000, 'Music_System': -34,000}
- Total Expenses: {'TV': 26,200, 'Cap_top': 19,500, 'Music_System': 10,100}
- Net Profit: {'TV': 35,800, 'Cap_top': 5,500, 'Music_System': -44,100}
In conclusion, the departmental results are as follows:
- TV: Net Profit of 35,800
- Cap Top: Net Profit of 5,500
- Music System: Net Loss of 44,100
### Trading Account for the Year Ending
#### TV Department:
1. Opening Stock: 60,000
2. Purchases: 10,000
3. Sales: 120,000
4. Closing Stock: 10% of 120,000 = 12,000
Cost of Goods Sold (COGS):
[tex]\[ \text{COGS} = \text{Opening Stock} + \text{Purchases} - \text{Closing Stock} \][/tex]
[tex]\[ \text{COGS} = 60,000 + 10,000 - 12,000 = 58,000 \][/tex]
Gross Profit:
[tex]\[ \text{Gross Profit} = \text{Sales} - \text{COGS} \][/tex]
[tex]\[ \text{Gross Profit} = 120,000 - 58,000 = 62,000 \][/tex]
#### Cap Top Department:
1. Opening Stock: 10,000
2. Purchases: 75,000
3. Sales: 100,000
4. Closing Stock: 10% of 100,000 = 10,000
Cost of Goods Sold (COGS):
[tex]\[ \text{COGS} = \text{Opening Stock} + \text{Purchases} - \text{Closing Stock} \][/tex]
[tex]\[ \text{COGS} = 10,000 + 75,000 - 10,000 = 75,000 \][/tex]
Gross Profit:
[tex]\[ \text{Gross Profit} = \text{Sales} - \text{COGS} \][/tex]
[tex]\[ \text{Gross Profit} = 100,000 - 75,000 = 25,000 \][/tex]
#### Music System Department:
1. Opening Stock: 30,000
2. Purchases: 70,000
3. Sales: 60,000
4. Closing Stock: 10% of 60,000 = 6,000
Cost of Goods Sold (COGS):
[tex]\[ \text{COGS} = \text{Opening Stock} + \text{Purchases} - \text{Closing Stock} \][/tex]
[tex]\[ \text{COGS} = 30,000 + 70,000 - 6,000 = 94,000 \][/tex]
Gross Profit:
[tex]\[ \text{Gross Profit} = \text{Sales} - \text{COGS} \][/tex]
[tex]\[ \text{Gross Profit} = 60,000 - 94,000 = -34,000 \][/tex]
### Profit & Loss Account for the Year Ending
#### TV Department:
1. Gross Profit: 62,000
2. Direct Expenses: 20,200
3. Indirect Expenses: 6,000
Total Expenses:
[tex]\[ \text{Total Expenses} = \text{Direct Expenses} + \text{Indirect Expenses} \][/tex]
[tex]\[ \text{Total Expenses} = 20,200 + 6,000 = 26,200 \][/tex]
Net Profit:
[tex]\[ \text{Net Profit} = \text{Gross Profit} - \text{Total Expenses} \][/tex]
[tex]\[ \text{Net Profit} = 62,000 - 26,200 = 35,800 \][/tex]
#### Cap Top Department:
1. Gross Profit: 25,000
2. Direct Expenses: 14,500
3. Indirect Expenses: 5,000
Total Expenses:
[tex]\[ \text{Total Expenses} = \text{Direct Expenses} + \text{Indirect Expenses} \][/tex]
[tex]\[ \text{Total Expenses} = 14,500 + 5,000 = 19,500 \][/tex]
Net Profit:
[tex]\[ \text{Net Profit} = \text{Gross Profit} - \text{Total Expenses} \][/tex]
[tex]\[ \text{Net Profit} = 25,000 - 19,500 = 5,500 \][/tex]
#### Music System Department:
1. Gross Profit: -34,000
2. Direct Expenses: 7,100
3. Indirect Expenses: 3,000
Total Expenses:
[tex]\[ \text{Total Expenses} = \text{Direct Expenses} + \text{Indirect Expenses} \][/tex]
[tex]\[ \text{Total Expenses} = 7,100 + 3,000 = 10,100 \][/tex]
Net Profit:
[tex]\[ \text{Net Profit} = \text{Gross Profit} - \text{Total Expenses} \][/tex]
[tex]\[ \text{Net Profit} = -34,000 - 10,100 = -44,100 \][/tex]
### Summary:
- Closing Stock: {'TV': 12,000, 'Cap_top': 10,000, 'Music_System': 6,000}
- COGS: {'TV': 58,000, 'Cap_top': 75,000, 'Music_System': 94,000}
- Gross Profit: {'TV': 62,000, 'Cap_top': 25,000, 'Music_System': -34,000}
- Total Expenses: {'TV': 26,200, 'Cap_top': 19,500, 'Music_System': 10,100}
- Net Profit: {'TV': 35,800, 'Cap_top': 5,500, 'Music_System': -44,100}
In conclusion, the departmental results are as follows:
- TV: Net Profit of 35,800
- Cap Top: Net Profit of 5,500
- Music System: Net Loss of 44,100
Your visit means a lot to us. Don't hesitate to return for more reliable answers to any questions you may have. Your visit means a lot to us. Don't hesitate to return for more reliable answers to any questions you may have. Thank you for trusting Westonci.ca. Don't forget to revisit us for more accurate and insightful answers.