From tech troubles to travel tips, IDNLearn.com has answers to all your questions. Our platform offers detailed and accurate responses from experts, helping you navigate any topic with confidence.
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 using this platform to share and learn. Keep asking and answering. We appreciate every contribution you make. IDNLearn.com is committed to your satisfaction. Thank you for visiting, and see you next time for more helpful answers.
