Answer To: Trainers Assessment Resource FNSACC XXXXXXXXXXVersion 2 April XXXXXXXXXXPage 1 of 23 ASSESSMENT 1...
Riddhi answered on Sep 05 2021
Final/Budgeted and projected income statement.pdf
Budgeted and Projected Income statement
Particulars Amt
INCOME
Sales 13,53,472
Total Sales 13,53,472
Cost of Goods Sold
Opening Stock
Stock purchases
(-) Closing stock
Total Cost of Goods Sold 6,21,613
Gross Profit 7,31,859
Other Income
Deliver services 20,968
Expenses
Advertising 560
Bank Fees 210
Cleaning 850
Electricity 1,590
Finance Cost 1,650
Gas 600
Insurance 1,300
Maintenance 1,405
Office Supplies 600
Payroll/Wages 4,18,000
Petrol 560
Phone services 780
Rent 25,000
Water 1,100
Expenses Total 4,54,205
Net profit 2,98,622
Final/Financial statement till dec.pdf
Ed's Whitegoods Ltd financial statements as on 31st Dec, 2012
Particulars Sept Oct Nov
ASSETS
Financial Assets
Cash and cash equivalent 2,45,000 2,80,415 3,12,024
Trade and other receivables 13,580 14,992 16,830
Other Investments
Other
Total Financial Assets 2,58,580 2,95,407 3,28,854
Non-Financial assets
Property, Plant and equipment 49,200 49,200 49,200
Intangibles
Inventories 1,17,303 1,11,763 95,347
Other
Total Non-Financial Assets 1,66,503 1,60,963 1,44,547
TOTAL ASSETS 4,25,083 4,56,370 4,73,401
LIABILITIES
Payables
Suppliers 61,901 67,851 66,201
Others 1,200 1,200
Total Payables 63,101 69,051 66,201
Provisions
Employee provisions
Others
NET ASSETS 3,61,982 3,87,319 4,07,200 ...