OnLine Fitness Ltd Online Fitness Limited is an online business selling sports equipment and training sessions...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
OnLine Fitness Ltd Online Fitness Limited is an online business selling sports equipment and training sessions online. Sales for the Year Ended 31st December 2021 were: 2021 Sales Jan Feb Mar Apr May Jun Sales 125,000 165,000 120,000 126,350 190,000 110,000 Sales July Aug 137,500 Sep 152,000 Oct Nov Dec 110,000 125,500 168,000 185,000 An average of 36% Gross Profit is made on the selling price - due to fall to 35% In 2022 Purchases each month are based on 1 times next month's sales Overheads for 2021 were as follows Wages and Salaries 235,000 Distribution 24,000 Other costs 26,495 Total Costs 285,495 For 2022 the business expects to expand its business and expects sales to increase by 5% per month over the 2021 figures 2 Its main supplier has increased its prices, so the company expects its GPX to reduce to 35% With the increase in Sales Volume, it expects its distribution costs to increase by 2.5% 4 Salary Costs are expected to remain the same for 2021 S Other operating costs will remain the same for 2021 The Balance Sheet at 31st December 2021 shows Stocks 98,000 Required 1 Prepare month by month budged Profit & Loss Account for the 6 months of 2022 OnLine Fitness Ltd Online Fitness Limited is an online business selling sports equipment and training sessions online. Sales for the Year Ended 31st December 2021 were: 2021 Sales Jan Feb Mar Apr May Jun Sales 125,000 165,000 120,000 126,350 190,000 110,000 Sales July Aug 137,500 Sep 152,000 Oct Nov Dec 110,000 125,500 168,000 185,000 An average of 36% Gross Profit is made on the selling price - due to fall to 35% In 2022 Purchases each month are based on 1 times next month's sales Overheads for 2021 were as follows Wages and Salaries 235,000 Distribution 24,000 Other costs 26,495 Total Costs 285,495 For 2022 the business expects to expand its business and expects sales to increase by 5% per month over the 2021 figures 2 Its main supplier has increased its prices, so the company expects its GPX to reduce to 35% With the increase in Sales Volume, it expects its distribution costs to increase by 2.5% 4 Salary Costs are expected to remain the same for 2021 S Other operating costs will remain the same for 2021 The Balance Sheet at 31st December 2021 shows Stocks 98,000 Required 1 Prepare month by month budged Profit & Loss Account for the 6 months of 2022
Expert Answer:
Answer rating: 100% (QA)
Answer Solution Budgeted Profit and Loss Account For the 6 months of 2022 Janu... View the full answer
Related Book For
Accounting Business Reporting for Decision Making
ISBN: 9780730302414
4th edition
Authors: Jacqueline Birt, Keryn Chalmers, Albie Brooks, Suzanne Byrne, Judy Oliver
Posted Date:
Students also viewed these accounting questions
-
The following account balances for the year ended 31st December 2013, relate to Tan Pty Ltd. Additional information at 31 December 2013: Fees of $200,000 included in the above balance of $6,000,000...
-
In its income statement for the year ended December 31, 2014, Michael Company reported the following condensed data. Instructions (a) Prepare a multiple-step income statement. (b) Prepare a...
-
In its income statement for the year ended December 31, 2017, Anhad Company reported the following condensed data. Instructions (a) Prepare a multiple-step income statement. (b) Prepare a single-step...
-
Draw and name the eight isomeric alcohols with formula C5H12O.
-
What effect does a stock dividend have on the consolidated statements workpaper in the year of declaration? In subsequent periods?
-
A circular tube of inner radius r1 and outer radius r2 is subjected to a torque produced by forces P = 900 lb (see figure). The forces have their lines of action at a distance b = 5.5 in. from the...
-
Suppose at time 0 you have arranged to be paid at time \(T\) the amount \(\int_{0}^{T} S(t) \mathrm{d} t\), where \(S(t)\) is the spot price at \(t\) of a commodity that can be shorted and has zero...
-
The income statements of Evans Company and Falcon Company for the current year are shown below: The following amounts were taken from the statement of changes in equity for the two companies: Evans...
-
Consider the following neural network with weights w for the edges and offset o for the nodes: W, 0.4 W=0.6 b=-0.3 Y3 W=2.0 b=0.0 b=0.4 Y5 W--0.7 W = -0.5 Y W-1.0 4 Assume that the outputs of nodes...
-
A 2 -year bond with a semiannual coupon rate of \(4 \%\) per annum is trading at par \((100 \%)\). (a) What is its spot semiannual yield? (b) Assume one can borrow at \(3 \%\) p.a. simple interest...
-
Two boats start together and race across a 4 4 - km - wide lake and back. Boat A goes across at 4 4 km / h and returns at 4 4 km / h . Boat B goes across at 2 2 km / h , and its crew, realizing how...
-
Describe how to integrate the visual tool you found it into a stakeholder analysis. Also, show how to create a template of stakeholder analysis for a project including an example of the visual tool...
-
At its core, lean deals with the reduction of waste. In the OM context, we typically attempt to reduce inventories, waste from production, and other types of waste more generally. Respond to the...
-
1. What would be the key logistics activities for Ford that would allow it to improve its situation? Describe them 2. What are the decision factors that would allow the distribution process to be...
-
1. How are project management and consulting engagement management the same or different? In two paragraphs or less, please describe two ways they are similar and two ways they are different. 2. In...
-
Research an organization that practices Global Sourcing. Explain if the organization is successful What are the Global Sourcing best practices based on your research? provide details for your...
-
The economy of Spain is represented by the following equations The consumption function is given by C= 1100 + 0.5(Y-T). The investment function is given by I= 100 - 55r. Government purchases are 600....
-
Suppose you need to answer any four of seven essay questions on a history test and you can answer them in any order. a. How many different question combinations are possible? b. What is the...
-
What is stewardship theory and how is it related to corporate governance?
-
A contemporary ballet company, Eledance, is planning on performing a new take on two classical ballets, The Nutcracker and Swan Lake, at an old Melbourne theatre in the inner suburb of Fitzroy. The...
-
When calculating the ROA, the average asset balance is used as the denominator. When calculating the debt ratio, the year-end asset balance is used as the denominator. Explain the rationale for using...
-
Explain the properties of the restricted least squares estimator. In particular, how do its bias and variance compare with those of the unrestricted, ordinary, least squares estimator?
-
Explain the issues that need to be considered when choosing a regression model.
-
Identify collinearity and explain its consequences for least squares estimation.
Study smarter with the SolutionInn App