Calculations - Assignment Example

Only on StudentShare

Extract of sample

352,000 Purchases ?150,000 Opening Inventory ?65,000 Cost of Goods Available for Sale ?215, 000 Less Closing inventory ?70, 000 Cost of Goods Sold ?145, 000 Gross Profit ?207, 000 Property depreciation (5% using straight line method) ?5100 Plant and equipment depreciation (20% ) ?19500 Distribution cost ?58,000 Dividends paid ?12, 000 Administrative expenses outstanding ?4,500 Less distribution costs prepaid ?10, 000 Total Expenses ?77100 Net Profit before Tax ?129900 Corporation tax (22%) ?17500 Net Income ?112,400 c) Statement of financial position Julyfest Limited Balance Sheet for the year ended 31st May 2012 ASSETS Current Assets Inventory 70,000 Cash and cash equivalents 63,500 Account Receivables 87,000 Prepaid distribution cost 10,000 Total Current Assets 230,500 Fixed Assets Property 102,000 Cost of plant and equipment 98,000 Less Accumulated Depreciation 30,000 Total Fixed Assets 170,000 TOTAL ASSETS 400,500 LIABILITIES Current Liabilities Trade payables 37,000 Interest Unpaid Bond 6,500 Taxes 17,500 Purchases 150,000 SHAREHOLDERS’ EQUITY Equity shares 100,000 Retained Profits 59,500 Share premium 30,000 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 400,500 Task Two Statement of cash flows provides important information to those ...
Download paper


Julyfest Limited Financial analysis Name Institution Task One a) Trial Balance Julyfest Limited Trial Balance as at 31st May 2012 Account Title Debit (?) Credit (?) Sales 352,000 Purchases 150,000 Opening Inventory 65,000 Property 102,000 Cost of plant and equipment 98,000 Accumulated depreciation 1/6/2011 Property 20,000 Plant and equipment 10,000 Administrative expenses 38,000 10% Bonds 65,000 Equity shares (?…
Author : kquigley

Related Essays

Finance and Accounting Term Paper: 3 questions (calculations)
0 ? 8,000,000 ?8,800,000 ?9,600,000 ?7,200,000 ?6,000,000 Variable costs ?0 ? 5,500,000 ?6,050,000 ?6,600,000 ?4,950,000 ?4,400,000 Contribution ?0 ?2,500,000 ?2,750,000 ?3,000,000 ?2,250,000 ?1,600,000 Additional Fixed costs ?0 ?1,150,000 ?1,150,000 ?1,150,000 ?1,150,000 ?1,150,000 Annual net cash flow ?0 ?1,350,000 ?1,600,000 ?1,850,000 ?1,100,000 ?450,000 The total working capital to be reclaimed at the end of the period =?1,350,000 (?900,000 + ?450,000) The salvage value = ?425,000 (10% ? ?425,000,000). Total variable per unit (Materials and Labour) = ?55 (?30+?25). Year t Cash inflows...
10 pages (2510 words) Term Paper
Consequently, LDA is generally related to functionals, which are based on HEG approximation. LDA are implemented in realistic systems measurements and calculations (for example, molecules and solids). In a general view, for a spin-unpolarized system, “LDA for the exchange-correlation energy is the following where ? refers to the electronic density and ?xc, the exchange-correlation energy concentration, is a function of the density. The exchange-correlation energy is split into exchange and correlation terms in a linear view: thus separate expressions for Ex and Ec are defined....
4 pages (1004 words) Coursework
Impact of Unethical Behavior Article Analysis
The authors first give some theoretical background by describing the agency theory and the stakeholder theory. Agency theory is the thought that the firm is based around contracts between a principal and an agent, the latter of whom is a manager; the agent is bound by contract to fulfilling his obligations as it pertains to the firm’s objectives. Stakeholder theory is the thought that all stakeholders in a firm bear some moral responsibility for consequences of a firm’s actions. With those two theories in mind, the authors begin to analyze the kinds of breakdowns that occurred within a...
3 pages (753 words) Essay
Duke Company: Calculations for the Project
This means that our assets will be exposed to varied amounts of risk. Among them will be credit risk. There are assets which will not be fully paid for but will be still be under operations in the business. This means they will be exposed to credit risks. Of importance will be exposure of these assets to operational risks. The assets will still be used for operations in the business. This means there will be various operational risks to be encountered in the company. There will be market risks to be encountered. This would be reflected by the dangers of our assets being declared obsolete. The...
8 pages (2008 words) Assignment
Portfolio Management Essay
?…7 8.0 Discussion…7 9.0 Conclusion….8 10.0 References….….8 11.0 Appendix…9 Introduction Discrete rate of return can be said to be the amount of income produced through an investment in a specified period of time in addition to change in its price in the same period divided by its initial price. 1. Travel and Leisure 2.Consumer Goods Sum-55719.86 Sum- 1221756 Average-1137.14 Average-24933 Count-50 Count-50 Initial-1344 Initial-26381 Final-1074.13 Final-24354.82 3. Media 4.
6 pages (1506 words) Essay
Investment Appraisal: Matero Corp
The management will have to evaluate the projects which will generate stable cash flows for Matero PLC for at least 1 year. From the onset, we consider the possible consequences of Matero accepting or rejecting the project of procuring the machinery and plant. For this reason, we emphasise on the determination of the cost of capital whether there will be any form of financial leverage or not. If Matero PLC will decide to use debt financing, there is a hypothesis that the debts will generate higher payoffs for the coming years considering the risk factors that accompanies the borrowed capital....
6 pages (1506 words) Essay
Financial Calculations for a new hair care product
And all the products have to pass through research along with the specific product development phases. Keeping in view these facts, the above table shows a list of assumptions made for the development of the hair care product. Moreover, these assumptions would serve as the baseline for calculating the revenue and costing of the product, marginal costing, sales / production basis and the break even analysis (Bernstein and Wild, 2000).Breakeven point Calculations:-
5 pages (1255 words) Assignment
Got a tricky question? Receive an answer from students like you! Try us!