Добавил:
Upload Опубликованный материал нарушает ваши авторские права? Сообщите нам.
Вуз: Предмет: Файл:
Lecture.doc
Скачиваний:
2
Добавлен:
01.03.2025
Размер:
410.62 Кб
Скачать

Cash summary December 19x0

£

£

Proceeds from share issue

600,000

Less Leasehold premises (20 years)

300,000

Plant (est. life 10 years)

80,000

Equipment (est. life 10 years)

160,000

Tools

20,000

Raw materials

10,000

570,000

----------

----------

Cash balance available

30,000

======

You are given the following additional information.

  1. Sales are budgeted as follows: £80,000 in January; £160,000 in February and £240,000 in subsequent months. Fifty per cent of the sales will be cash sales and the other fifty per cent credit sales. The period of credit extended to customes will be one month.

  1. The cost of raw materials will amount to 40% of the sales revenue. Half the materials cost for any one month will be paid in cash; the other half will be paid for during the month of purchase.

  1. The company intends to keep a stock of raw materials of £10,000 throughout the year.

  1. Direct wages will be incurred at the rate of £50,000 per month. No time lag is expected here.

Other expenses- depreciation on premises, plant and equipment will be calculated on a straight-line basis.The tools will be re-valued annually and it is expected that annual losses will amount to 20 per cent. All other expenses will be incurred at the rate of £40,000 per month - the time lag here will be one month.

You are asked to prepare the company’s Cash budget, a budgeted Profit and Loss account for the first six months of operations and a budgeted Balance Sheet as at 30 June 19x1.

Jan

Feb

Mar

Apr

May

Jun

Memo

£000

£000

£000

£000

£000

£000

£000

Opening balance

30

4

(14)

16

70

124

Cash inflow

Cash sales

40

80

120

120

120

120

Credit sales

40

80

120

120

120

120Dr

------

------

------

------

-------

-------

Total

70

124

186

256

310

364

------

------

-----

-----

------

------

Cash outflow

Raw mats. -cash

16

32

48

48

48

48

Raw mat. -credit

16

32

48

48

48

48Cr

Direct wages

50

50

50

50

50

50

Other expenses

40

40

40

40

40

40Cr

------

------

------

------

------

------

Total

66

138

170

186

186

186

------

------

------

------

------

------

Closing balance

4

(14)

16

70

124

178

===

===

===

===

===

===

Students should note that:

Соседние файлы в предмете [НЕСОРТИРОВАННОЕ]