Trainers Assessment Resource FNSACC XXXXXXXXXXVersion 2 April XXXXXXXXXXPage 1 of 16 ASSESSMENT 1: PROJECT STUDENT INFORMATION This information is to be handed to each student to outline the...

1 answer below »

View more »
Answered Same DayJan 14, 2021FNSACC513Training.Gov.Au

Answer To: Trainers Assessment Resource FNSACC XXXXXXXXXXVersion 2 April XXXXXXXXXXPage 1 of 16 ASSESSMENT 1:...

Nitish Lath answered on Jan 26 2021
164 Votes
Assumptions
            Assumptions
        1    Sales
            Sales price is expected to increase by 2% for the year
            The sales qty is expected to increase by 5% per month for first six months and later on to be reduced by 10% for next six month
        2    Boat expenses
            Assumed Boat expenses for Oct and Nov month wi
ll remain same.
            Petrol expenses will be decreased by 10% from Dec onwards and other Boat expenses will be remained same thorughout the year.
        3    Cod Net expenses
            Cod net expenses will remain same for first six months and lateron it will be increased by 5% for next six months
        4    Vehicle expenses to be remained same throughout the year
        5    Administrative expenses will remain same for first three months and lateon it will increase by 3% for next 9 months
        6    Finance expenses to remain same throughout the year
        7    Collection from customers
            Collection in same month    90%
            Collection in next month    10%
        8    Boat expenses, vehicle expenses and administrative expenses to be paid in same month
        9    Code net expenses
            Paid in same month    50%
            Paid in next month    50%
        10    Finance expenses to be paid in next month of incurrance
        11    Code licesne exp - no cash outflow and will be adjusted with licesne
        12    There will be outflow of 84,000 in Dec month
        13    There will be withdrawal of profit 550,000 in last month
Income statement- Budgeted
        Budgeted Income Statement
        Particulars    Oct'14    Nov'14    Dec'14    Jan'15    Feb'15    Mar'15    Apr'15    May'15    June'15    July'15    Aug'15    Sept'15    Year- Total
        Sales Qty    150    158    166    174    183    192    173    173    173    173    173    173
        Sales price    35    35    35    35    35    35    35    35    35    35    35    35
        No. of days in month    31    30    31    31    28    31    30    31    30    31    31    30
        Credit sales    162,750    165,900    180,110    188,790    179,340    208,320    181,650    187,705    181,650    187,705    187,705    181,650    2,193,275
        Boat Expenses
        Petrol & Oil    50,000    50,000    45,000    45,000    45,000    45,000    45,000    45,000    45,000    45,000    45,000    45,000    550,000
        Depreciation of Cod Boat    5,000    5,000    5,000    5,000    5,000    5,000    5,000    5,000    5,000    5,000    5,000    5,000    60,000
        Cod Boat Registration & Insurance    2,500    2,500    2,500    2,500    2,500    2,500    2,500    2,500    2,500    2,500    2,500    2,500    30,000
        Depreciation of Outward Boats    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    15,000
        Outward Boats registration and insurance    1,450    1,450    1,450    1,450    1,450    1,450    1,450    1,450    1,450    1,450    1,450    1,450    17,400
        Repairs to cod Boat equipment    4,500    4,500    4,500    4,500    4,500    4,500    4,500    4,500    4,500    4,500    4,500    4,500    54,000
        Mobile Phone expenses    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    1,250    15,000
        Two Assistant Wages, superannuation, sick leave etc.    36,000    36,000    36,000    36,000    36,000    36,000    36,000    36,000    36,000    36,000    36,000    36,000    432,000
        Cod Net expenses
        Repairs to Cod Nets    5,500    5,500    5,500    5,500    5,500    5,500    5,775    5,775    5,775    5,775    5,775    5,775    67,650
         Fish food Expenses    20,000    20,000    20,000    20,000    20,000    20,000    21,000    21,000    21,000    21,000    21,000    21,000    246,000
        License...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30