ACCT2033 Financial Accounting and Analysis Assignment, RMIT Cashflow and Financial Analysis – BuyIt&Sell’em Pty Ltd operates as a company and you are the accountant for them
Cashflow and Financial Analysis – BuyIt&Sell’em Pty Ltd
Case Study Background
BuyIt&Sell’em Pty Ltd (ABN 12 345 678 901) operates as a company and you are the accountant for them. BuyIt&Sell’em Pty Ltd is a wholesale business specialising in electronic equipment made in Australia. The business started its first month of the new year which started on 1st February 2021. You should have two months of data, being the manual accounting and the electronic accounting MYOB.
Requirements
You will need to prepare a cash flow statement for your business.
Once you have completed a cashflow statement then you will be required to prepare a short report on the financial position of the business.
BuyIt&sell’em Pty Ltd | |||
Trial Balance as at 31st January 2021 | |||
Account Number | Account name | Debit | Credit |
1001 | Cash at Bank | 17,191.00 | |
1010 | Accounts Receivable | 5,600.00 | |
1020 | Inventory | 11,970.00 | |
1030 | Prepaid Rent | – | |
1035 | Prepaid Insurance | 1,800.00 | |
1040 | Stationery Supplies | 845.00 | |
1110 | Computers | 4,500.00 | |
1111 | Accumulated Depreciation – Office Computers | 300.00 | |
1120 | Warehouse Equipment | 38,000.00 | |
1121 | Accumulated Depreciation – Warehouse Equipment | 9,600.00 | |
2001 | Accounts Payable | 9,500.00 | |
2010 | Wages Payable | 1,197.00 | |
2011 | PAYG payable | ||
2020 | Cleaning Payable | ||
2021 | Utilities Payable | ||
2035 | Prepaid Revenue | ||
3001 | Share Capital | 50,000.00 | |
3010 | Retained Earnings | 9,309.00 | |
3050 | Dividends | ||
79,906.00 | 79,906.00 |
BuyIt&sell’em Pty Ltd
Income Statement
For the month ended 31st March 2021
INCOME | ||
Sales – | 71,290.00 | |
Sales returns and allowances | (3,000.00) | |
discounts received | 554.80 | |
TOTAL INCOME | 68,844.80 | |
COST OF SALES | ||
Cost of Goods Sold | 31,920.00 | |
Discounts Allowed | 271.90 | |
TOTAL COST OF SALES | 32,191.90 | |
GROSS PROFIT | 36,652.90 | |
EXPENSES | ||
Wages Expense | 14,563.00 | |
Rent Expense | 3,000.00 | |
Telecommunication Expense | 980.00 | |
Electricity expense | 375.00 | |
Insurance Expense | 600.00 | |
Vehicle Expense | 400.00 | |
Stationery Expense | 270.00 | |
Depreciation Expense | 1,010.00 | |
Loss on the sale of assets | 2,900.00 | |
Interest Expense | 132.71 | |
TOTAL EXPENSES | 24,230.71 | |
NET PROFIT/(LOSS) | 12,422.19 |
BuyIt&sell’em Pty Ltd
Balance Sheet
as at 31st March 2021
ASSETS | |||
Current Assets | |||
Cash at Bank | 66,364.90 | ||
Accounts Receivable | 570.00 | ||
Inventory | 4,180.00 | ||
Prepaid Rent | 0.00 | ||
Prepaid Insurance | 1,200.00 | ||
Stationery Supplies | 575.00 | ||
Total Current Assets | 72,889.90 | ||
Non-current Assets | |||
Computers | 4,500.00 | ||
Accumulated Dep’n – Office Computers | (700.00) | 3,800.00 | |
Forklift | 22,750.00 | ||
Accumulated depreciation Forklift | (110.00) | 22,640.00 | |
Total Non-current Assets | 26,440.00 | ||
TOTAL ASSETS | 99,329.90 | ||
LIABILITIES | |||
Current Liabilities | |||
Accounts Payable | 0.00 | ||
Wages Payable | 1,026.00 | ||
Cleaning Payable | 0.00 | ||
Prepaid Revenue | 8,940.00 | ||
Total Current Liabilities | 9,966.00 | ||
Non-current Liabilities | |||
Loan – ABC Bank | 17,632.71 | ||
TOTAL LIABILITIES | 27,598.71 | ||
NET ASSETS | 71,731.19 | ||
OWNER’S EQUITY | |||
Share Capital | 50,000.00 | ||
Retained Earnings | 21,731.19 | ||
TOTAL EQUITY | 71,731.19 |
- Imagine that you are currently working for a precision medicine startup: Machine Learning Paper Review in Precision Medicine, Written Assignment 1, NUS, Singapore
- Go Business offers PSG solutions for enterprises in Singapore: Collective Intelligence and Entrepreneurship, Assignment 1, JCU, Singapore
- Design an ontology based on- Accidents can be categorised as chemical, electrical, fire, kinetic or liquid: Collective Intelligence and Entrepreneurship, Assignment 1, JCU, Singapore
- Project Control Monitoring, Assignment, HU, Singapore: Deliberate Project MONITORING AND CONTROL or PMC Identification
- DSM500: Final Project Report, Coursework 2, UOL, Singapore
- DSM080: Financial Markets, Assignment, UOL, Singapore: A grapefruit juice futures contract is for 15,000 pounds of frozen grapefruit juice
- DSM080: Financial Markets, Assignment, UOL, Singapore: The share price of a certain stock today is $42.50, and five-month European style call options with a strike price of $45 currently sell for $4.25.
- DSM080: Financial Markets, Assignment, UOL, Singapore: A trader who is working in the gold markets is able to borrow money at the interest rate of 7% per annum
- DSM080 Financial Markets, Assignment, UOL, Singapore: A dollar-based American corporation has decided that it will have to pay 6 million UK pounds in three months
- Principle of Finance Assignment, UCD, Singapore: National Gaming Inc. (National) operates the weekly lottery in the country
UP TO 15 % DISCOUNT