Lembar Jawaban - MID EXAM ACCT8144
Lembar Jawaban - MID EXAM ACCT8144
Lembar Jawaban - MID EXAM ACCT8144
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
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
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%
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
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
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
= 355.000/258.500
= 1.37
3. Price earning ratio
= 15
80.000/64.000
= 15 / 1.25
= 12 kali
= 184000
(200.000 + 170.000)/2
= 184.000/185.000
= 0.99 kali
5. Receivable Turnover
= 360.000
(30.000+50.000)/2
= 360.000/40.000
= 9.00 kali
= 126000
11.000
= 11.45 kali
7. Profit Margin ratio
= 80.000
360.000
= 22%
= (200.000 + 170.000)/2
184000
= 185000
184000
= 1.005434783
= 366.98
9. Payout Ratio
= 30000
80000
= 38%
= $ 80,000.00
$ 405,000.00
= 20%