Welcome to Westonci.ca, the place where your questions are answered by a community of knowledgeable contributors. Our platform provides a seamless experience for finding reliable answers from a network of experienced professionals. Discover in-depth answers to your questions from a wide network of professionals on our user-friendly Q&A platform.
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
Thank you for choosing our platform. We're dedicated to providing the best answers for all your questions. Visit us again. Thanks for stopping by. We strive to provide the best answers for all your questions. See you again soon. Thank you for visiting Westonci.ca. Stay informed by coming back for more detailed answers.
