Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
0% found this document useful (0 votes)
16 views7 pages

Lembar Jawaban - MID EXAM ACCT8144

Download as docx, pdf, or txt
Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1/ 7

I.

Accounting for Plant Assets


a. Journal

Tgl Akun Debit Kredit


Apr-01 Land $ 2,600,000
Bank $ 2,600,000

Tgl Akun Debit Kredit


May-01 Cash/Bank $ 1,800,000
Land $ 300,000
Gain on sales fixed asset $ 1,500,000

Tgl Akun Debit Kredit


Jul-01 Cash/Bank $ 350,000
Acumulated Depresiation $ 376,875
Equipment $ 675,000
Gain on sales fixed asset $ 51,875

Depreciation Calculation
Cost $ 675,000.00
Depr per/year
675.000 / 10 = 67.500
Akumulasi depresiasi sd dijual
Purchase date Jan 15 - July 20 57 month
Depr per/year until 2019 $ 67,500.00 X 5 $ 337,500.00
Depr Jan 01 - July 02 $ 5,625.00 X 7 $ 39,375.00
Total Accumulated Dep $ 376,875.00
Book Value $ 675,000.00 - $ 376,875.00 = $ 298,125.00
Sales Asset $ 350,000.00
Gain on sales assets $ 51,875.00

Tgl Akun Debit Kredit


Oct-01 Equipment 1,000,000
II. Account
Cash/ Bank 1,000,000
Receivable

Tgl Akun Debit Kredit a. All


Dec-31 Accumulated Depreciation 470,000 ow
Equipment 470,000 anc
e
for doubtful accounts

Selby’s Bike Co
Account Receivable Aging Schedule
December 31, 2020

Age
Balance
Current 1-30 31-60 61-90 91-180 <180
$ $ $
$ 500,000.0 190,000.0 $ 60,000.0 $
Receivable 1,250,000.00 0 0 0
36,000.00 24,000.00
Estimate %
allowance doubtful 1% 3% 5% 15% 40% 80%
Total Estimate $ $ $ $ $ $
allowance doubtful 12,500.00 15,000.00 9,500.00 9,000.00 14,400.00 19,200.00
b. Journal adjusting entry

Tgl Akun Debit Kredit


Dec-31 Bad Debt Expenses $ 7,200.00  
  Allowance for Doubtful Accounts   $ 7,200.00

III. Accounting for Merchandising Operations


a. Maggie's Concept
MiniMax Department Store
MiniMax Department Store Income Statement
For the year ended December 31, 2020
Increase/Decrease
Dec 31 20 Maggie's Amount Percentage
Net Sales $ 700,000.00 $ 742,000.00 $ 42,000.00 6%
COGS $ 546,000.00 $ 556,920.00 $ 10,920.00 2%
Gross Profit $ 154,000.00 $ 185,080.00 $ 31,080.00 20%
Operating Exp
Selling Exp $ 100,000.00 $ 100,000.00 $ - 0%
Adm Exp $ 25,000.00 $ 25,000.00 $ - 0%
Total Oprating Exp $ 125,000.00 $ 125,000.00 $ - 0%
Net Income $ 29,000.00 $ 60,080.00 $ 31,080.00 107%
MiniMax Department Store
MiniMax Department Store Income Statement
For the year ended December 31, 2020

b. James Concept
Increase/Decrease
Dec 31 20 James Amount Percentage
Net Sales $ 700,000.00 $ 700,000.00 $ - 0%
COGS $ 546,000.00 $ 546,000.00 $ - 0%
Gross Profit $ 154,000.00 $ 154,000.00 $ - 0%
Operating Exp
Selling Exp $ 100,000.00 $ 24,000.00 $ -76,000.00 -76%
Adm Exp $ 25,000.00 $ 25,000.00 $ - 0%
Total Oprating Exp $ 125,000.00 $ 49,000.00 $ -76,000.00 -61%
Net Income $ 29,000.00 $ 105,000.00 $ 76,000.00 262%

c. both sets of proposed

MiniMax Department Store


MiniMax Department Store Income Statement
For the year ended December 31, 2020

Increase/Decrease
Dec 31 20 Both Amount Percentage
Net Sales $ 700,000.00 $ 742,000.00 $ 42,000.00 6%
COGS $ 546,000.00 $ 556,920.00 $ 10,920.00 2%
Gross Profit $ 154,000.00 $ 185,080.00 $ 31,080.00 20%
Operating Exp
Selling Exp $ 100,000.00 $ 24,000.00 $ -76,000.00 -76%
Adm Exp $ 25,000.00 $ 25,000.00 $ - 0%
Total Oprating Exp $ 125,000.00 $ 49,000.00 $ -76,000.00 -61%
Net Income $ 29,000.00 $ 136,080.00 $ 107,080.00 369%

d. Meggie and Joe's ideas are good, but it would be nice if the ideas could be combined to
make it more perfect and provide benefits for the company by increasing sales and buying
goods with a lot of stock so that the purchase price is cheaper, besides that we can reduce
operating costs as James's idea

IV. Accounting Stock

a. Journal
Item Stock
Number share outstanding 80,000
Par value per share $ 25

$ 2,000,000
Retained earningd $ 850,000
Total stockholder's equity $ 2,850,000
Date Remaks Debit Credit
Feb-05 Retained earning $ 160,000
Common dividends payable $ 160,000
Mar-05 Common dividends payable $ 160,000
Cash/Bank $ 160,000

Date Remaks Debit Credit


Jul-01 Retained earning $ 240,000
(80.000 x 10%)= 8000 shares x 30
Common stock dividend distribute $ 200,000
(8000 shares x 25)
Paid-in Capital in excess of par value, Common stock $ 40,000
Jul-15 No Journal entry

Jul-31 Common stock dividend distribute $ 200,000


Common stock $25 par value $ 200,000

Date Remaks Debit Credit


Dec-01 Retained earning $ 160,000
Common dividends payable $ 160,000

V.
Financial Statement Analysis
Assets 2020 2019
Cash $ 25,000 $ 40,000
Marketable securities $ 20,000 $ 60,000
Accounts receivable (net) $ 50,000 $ 30,000
Inventory $ 140,000 $ 170,000
Current Assets $ 235,000 $ 300,000
Property, plant and equipment (net) $ 170,000 $ 200,000
Total assets $ 405,000 $ 500,000

Liabilities and stockholders' equity


Liabilities
Current Liabilities
Accounts payable $ 25,000 $ 30,000
Short-term notes payable $ 40,000 $ 90,000
Total Current Liabilities $ 65,000 $ 120,000
Long Term Liabilities
Bonds payable $ 75,000 $ 160,000
Total Liabilities $ 140,000 $ 280,000
Stockholder's Equity
Common stock $ 160,000 $ 145,000
Retained earnings $ 105,000 $ 75,000
Total Stockholder's Equity $ 265,000 $ 220,000
Total liabilities and stockholders' equity $ 405,000 $ 500,000

Remaks 2020 2019

Number share outstanding $ 960,000 $ 960,000


Common stock $ 160,000 $ 145,000
Total paid-in capital $ 1,120,000 $ 1,105,000
Retained Earnings $ 105,000 $ 107,000
Total stockholders equity $ 1,225,000 $ 1,212,000
1. Current Ratio
Current Ratio Current assets
Current Liabilities

Current Ratio 235,000 362%


65,000

2. Return on common stockholders' equity

Return on common stockholders'


equity Net Income - Preferred dividend
Average Common Stock equity

Return on common stockholders'


equity 405.000 - 50.000
[( 1.225.000+ 1.212.000)/2]-[(960.000+960.000)]/2

= 355.000/258.500
= 1.37
3. Price earning ratio

P/E Ratio Market Value per share


Earning per share

= 15
80.000/64.000

= 15 / 1.25
= 12 kali

4. Inventory turnover ratio

Inventory Turns COGS


Average Inventory

= 184000
(200.000 + 170.000)/2

= 184.000/185.000
= 0.99 kali

5. Receivable Turnover

Recivable Turnover Net Credit Sales


Average Account Receivable

= 360.000
(30.000+50.000)/2

= 360.000/40.000
= 9.00 kali

6. Times interest earned

Times interest earned EBIT


Interest Expenses

= 126000
11.000

= 11.45 kali
7. Profit Margin ratio

Profit Margin Ratio Net Income


Net Sales

= 80.000
360.000

= 22%

8. Average days in inventory

Average days in inventory Average Inventory


COGS

= (200.000 + 170.000)/2
184000

= 185000
184000

= 1.005434783
= 366.98

9. Payout Ratio

DPR Total Dividends


Net Income

= 30000
80000

= 38%

10. Returns on assets

ROA Net Income


Total Assets

= $ 80,000.00
$ 405,000.00

= 20%

You might also like