Answer To: ASSESSMENT 1 – STUDENT INFORMTION This information is to be handed to each student to outline the...
Vasudha answered on Feb 15 2021
Sales, GST budget
SALES BUDGET
Sales Budget 2012/13 Qtr 1 Qtr 2 Qtr 3 Qtr 4
Revenue 16971237 20% 24% 26% 30% There is a 8% increase in the sales compared to last year.
Sales 16,971,237 3,394,247 4,073,097 4,412,522 5,091,371
Bathroom Fittings 30% 5,091,371 1,018,274 1,221,929 1,323,756 1,527,411
Bedroom Fitting 25% 4,242,809 848,562 1,018,274 1,103,130 1,272,843
Mirrors 15% 2,545,685 509,137 610,965 661,878 763,706
Decorative item 10% 1,697,124 339,425 407,310 441,252 509,137
loghint fixtures 20% 3,394,247 678,849 814,619 882,504 1,018,274
Cost of Good Sold 9334180 1,866,836 2,240,203 2,426,887 2,800,254
Gross Profit 7,637,056 1,527,411 1,832,894 1,985,635 2,291,117
Gross Profit % 45% 45% 45% 45% 45%
Cost of Good Sold= Sales/57%
Gross Profit= Sales-COGS
Gross Profit %= Gross profit/Sales
GST CASH FLOW BUDGET
Cash flow analysis-GST 2012/13 QTR 1 QTR 2 QTR 3 QTR 4
GST Collected 1697124 339425 407310 441252 509137
GST Paid 1134014 251022 271553 288636 322804
GST Payble 563109 88403 135757 152616 186334
AGED DEBTORS BUDGET Total Qtr 1 Qtr 2 Qtr 3 Qtr 4
Sales 16971237 3394247 4073097 4412522 5091370.992
%Debtors Sales 20% 20% 20% 20% 20%
Total Debtors 3394247 678849 814619 882504 1018274
Current 84% 570234 684280 741304 855350
30 Day 10% 67885 68428 74130 85535
60 Day 5% 33942 40731 44125 50914
90 Day 1% 6788 6843 8825 10183
Profit Budget
Profit Budget
Profit Budget 2012/13 Qtr 1 Qtr 2 Qtr 3 Qtr 4
Revenue 16971237 20% 24% 26% 30%
Sales 16971237 3394247 4073097 4412522 5091371
Bathroom Fittings 30% 5091371 1018274 1221929 1323756 1527411
Bedroom Fitting 25% 4242809 848562 1018274 1103130 1272843
Mirrors 15% 2545685 509137 610965 661878 763706
Decorative item 10% 1697124 339425 407310 441252 509137
loghint fixtures 20% 3394247 678849 814619 882504 1018274
Cost of Good Sold 9334180 1866836 2240203 2426887 2800254
Gross Profit 7637057 1527411 1832894 1985635 2291117
Gross Profit % 45% 45% 45% 45% 45%
Expenses
Accounting Fees 10000 2500 2500 2500 2500
Interest Expenses 84508 21127 21127 21127 21127
Bank Charges 1600 400 400 400 400
Depreciation 170000 42500 42500 42500 42500
Insurance 13390 3348 3348 3348 3348 increased for inflation (12,875+4%)
Store Supplies 3750 750 900 975 1125
Advertising 350000 200000 50000 50000 50000
Cleaning 16282 3256 3908 4233 4885
Repairs & Maintenance 64272 16068 16068 16068 16068
Rent 2640508 660127 660127 660127 660127
Telephone 14997 2999 3599 3899 4499
Electricity Expense 26780 5356 6427 6963 8034
Luxury Car Tax 1150 1150 0 0 0
Fringe Benefits Tax 28000 7000 7000 7000 7000 Same as last year
Superannuation 187020 37404 44885 48625 56106 Superannuation is 9% of wages
Wages & Salaries 2078000 415600 498720 540280 623400 increase by $172,500 (1905,500)
Payroll Tax 98705 19741 23689 25663 29612 Payroll Tax @4.75% of wages & salaries
Workers’ Compensation 41560 8312 9974 10806 12468 Workers compensation is 2% of wages & salaries
Total expenses 5830522 1447638 1395172 1444514 1543198
Net Profit (Before Tax) 1806535 79773 437722 541121 747919 Net Profit=Gross profit- Expenses
Income tax 30% 541960 23932 131316 162336 224376 Income tax 30%= net profit*30%
Net Profit 1264574 55841 306405 378785 523544 NP=Net Profit (Before Tax)-Income tax 30%
Sales % 0.2 0.24 0.26 0.3
Key performance
Key performance 2008/2009 %grow up 2009/10 %grow up 2009/11 %grow...