April 2020 to 31 March 2021 was £1,200. 9. Receipts from trade receivables total £52,000. 10.A new delivery van was bought for cash during the year for £16,000 and the useful life of the asset is 7 years. The expected residual value of the asset is £2,000. 11.Payments to trade payables total £40,000. 12.During the year total wages £12,000 was paid in cash however at the end of the year, the business found out £2,000 of wages for the last week of the year was not paid. 13. Bank Loan £10,200 full amount paid back during the year. 14. The owner brought in a machine for £5,000 to the business and the useful life of the asset is 4 years. The expected residual value of the assest is £1,000. 15. The short-term loan £5,000 received were deposited in the business bank account. 16. The corporation tax bill for 2020 is £10,000 half of which was paid in cash during the year and the balance was carried forward towards the next financial year.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![ASSETS
Non-current assets
Property, plant and equipment
Land
3.
130,000
Equipment at cost
Depreciation
10,000
9.000
139,000
(1,000)
Current assets
Inventories
6,000
3,000
200
Receivables
Prepaid expenses: Water
Rates
200
Cash
29.400
168.400
20.000
Total assets
Equity and Liabilities
Equity
Original Capital (Owner's Capital)
Retained profit
120,000
25.400 145,400
Liabilities
Long-term liabilities
Mortgage
10,200
Short-term liabilities
Trade payables
Accrued expenses: Rent
Tax payable
Total Equity and Liabilities
2,500
500
9.800
12.800
168.400](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F3f2ff309-a262-46bb-88ee-f6e844d463ff%2Fb1480ed9-732c-4122-a94d-2e77b027dfce%2Fvv9k5h_processed.jpeg&w=3840&q=75)
![During 2020, the following transactions took place:
1. The owners introduced new capital in the form of cash £10,000.
2. Water bill for the year £2,000 and the owner paid £1,800 in cash at the end of the
financial year.
3. Inventories total £60,000 was purchased on credit.
4. Inventories total £20,000 was purchased for cash.
5. Credit sales revenue during the year total £75,000 (cost £35,000).
6. Cash sales revenue during the year total £100,000 (cost £50,000).
7. Building continued to be rented at annual rental of £10,000. During the year, owner
paid in cash £10,500 plus £1,000 towards the next year.
8. Rates on the premises were paid in cash during the year as follows: for the period 1
April 2020 to 31 March 2021 was £1,200.
9. Receipts from trade receivables total £52,000.
10.A new delivery van was bought for cash during the year for £16,000 and the useful
life of the asset is 7 years. The expected residual value of the asset is £2,000.
11.Payments to trade payables total £40,000.
12. During the year total wages £12,000 was paid in cash however at the end of the year,
the business found out £2,000 of wages for the last week of the year was not paid.
13. Bank Loan £10,200 full amount paid back during the year.
14. The owner brought in a machine for £5,000 to the business and the useful life of the
asset is 4 years. The expected residual value of the assest is £1,000.
15. The short-term loan £5,000 received were deposited in the business bank account.
16.The corporation tax bill for 2020 is £10,000 half of which was paid in cash during the
year and the balance was carried forward towards the next financial year.
The business uses the straight-line method for depreciating its non-current assets.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F3f2ff309-a262-46bb-88ee-f6e844d463ff%2Fb1480ed9-732c-4122-a94d-2e77b027dfce%2Fzhhu69w_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)