| Hunny Pots | |||||||||||
| Cash Receipts Journal | |||||||||||
| July 2018 | |||||||||||
| Date | Receipt No | Details | Bank | COGS | Sales | Delivery Cost | Accounts Receivable | Others | GST Collected | ||
| 1/7/2018 | 101 | Winnie-T.P.Bear-Capital | 20,000.00 | $20,000.00 | |||||||
| 102 | Loan-Bank of Ashdown | 4,35,000.00 | $4,35,000.00 | ||||||||
| 04-07-2018 | 103 | Owl Garden Centre | 2,750.00 | $2,750.00 | |||||||
| 05-07-2018 | 105 | Cash Sales | 66.00 | 17.00 | $60.00 | $6.00 | |||||
| 7/7/2018 | 104 | Heffalump Hardware | 10,450.00 | $10,450.00 | |||||||
| 17-07-2018 | 105 | Cash Sales | 330.00 | 85.00 | $300.00 | $30.00 | |||||
| 25/7/2018 | 106 | Cash Sales | 110.00 | 30.00 | $100.00 | $10.00 | |||||
| 28-07-2018 | 109 | Tiger garden World | 5,000.00 | $5,000.00 | |||||||
| 31-07-2018 | 107 | Cash Sales | 132.00 | 34.00 | $120.00 | $12.00 | |||||
| 100530159 | Totals: | $ 4,73,838.00 | $ 166.00 | $ 580.00 | $ – | $ 18,200.00 | $ 4,55,000.00 | $ 58.00 | |||
| Hunny Pots | |||||||||||
| Cash Payments Journal | |||||||||||
| July 2018 | |||||||||||
| Date | Cheque No | Details | Bank | Accounts Payable | Inevntory | Freight Inward | Wages | Others | GST Paid | ||
| 01-07-2018 | 239 | Purchase of Land & Premises | $ 4,40,000.00 | 4,00,000.00 | 40,000.00 | ||||||
| 02-07-2018 | 240 | Purchase of Laptop | $ 2,860.00 | 2,600.00 | 260.00 | ||||||
| 241 | Rent for July | $ 3,300.00 | 3,000.00 | 300.00 | |||||||
| 04-07-2018 | 242 | Superannuation for June | $ 9,360.00 | 9,360.00 | |||||||
| 05-07-2018 | 243 | Eeyore Ceramics | $ 4,400.00 | $ 4,400.00 | |||||||
| 07-07-2018 | 244 | Fortnightly wages paid | $ 5,200.00 | 5,200.00 | |||||||
| 10-07-2018 | 245 | Electricity bill paid | $ 341.00 | 310.00 | 31.00 | ||||||
| 14-07-2018 | 246 | Advertising Expense | $ 2,750.00 | 2,500.00 | 250.00 | ||||||
| 17-07-2018 | 247 | Piglet Pottery | $ 2,970.00 | $ 2,970.00 | |||||||
| 18-07-2018 | 248 | Stationery Supplies | $ 550.00 | 500.00 | 50.00 | ||||||
| 20-07-2018 | 249 | Telpehone, Stamps & Water Rates | $ 1,288.00 | 1,256.00 | 32.00 | ||||||
| 21-07-2018 | 250 | Fortnightly wages paid | $ 5,200.00 | 5,200.00 | |||||||
| 251 | Repairing expenses paid | $ 187.00 | 170.00 | 17.00 | |||||||
| 25-07-2018 | 252 | Donation made | $ 200.00 | 200.00 | |||||||
| 27-07-2018 | 253 | Purchase of Delivery Van | $ 14,960.00 | 13,600.00 | 1,360.00 | ||||||
| 254 | Possum’s Pottery | $ 7,980.00 | $ 7,980.00 | ||||||||
| 28-07-2018 | 255 | Cleaning Expenses paid | $ 440.00 | 400.00 | 40.00 | ||||||
| 31-07-2018 | 256 | Drawings | $ 1,500.00 | 1,500.00 | |||||||
| X | Bank Fees | 85.00 | 85.00 | ||||||||
| Loan Reapyment | 2,795.00 | 2,795.00 | |||||||||
| 100530159 | Totals: | 5,06,366.00 | 15,350.00 | – | – | 10,400.00 | 4,38,276.00 | 42,340.00 | |||
| Hunny Pots | |||||||||||
| Sales Journal | |||||||||||
| July 2018 | |||||||||||
| Date | Invoice no | Account | Accounts Receivable | Sales | Delivery Cost | GST Collected | COGS | ||||
| 03-07-2018 | 1111 | Heffalump Hardware | 18,700.00 | 17,000.00 | 1,700.00 | 4,850.00 | |||||
| 06-07-2018 | 1112 | Owl Garden Centre | 25,300.00 | 23,000.00 | 2,300.00 | 6600 | |||||
| 11-07-2018 | 1113 | Gopher Florist | 550.00 | 500.00 | 50.00 | 150 | |||||
| 13-07-2018 | 1114 | Buster Trading | 1,760.00 | 1,600.00 | 160.00 | 470 | |||||
| 19-07-2018 | 1115 | Tiger Garden World | 8,910.00 | 8,000.00 | 100.00 | 810.00 | 2350 | ||||
| 26-07-2018 | 1116 | Heffalump Hardware | 2,750.00 | 2,500.00 | 250.00 | 725.00 | |||||
| 100530159 | Totals: | 57,970.00 | 52,600.00 | 100.00 | 5,270.00 | 15,145.00 | |||||
| Hunny Pots | |||||||||||
| Purchases Journal | |||||||||||
| Date | PO Number | Details | Accounts Payable | Inventory | Freight Inward | GST Paid | |||||
| 05-07-2018 | 8289 | Piglet Pottery | 3,355.00 | 3,000.00 | 50.00 | 305.00 | |||||
| 10-07-2018 | 23590 | Possums Pottery | $ 7,980.00 | $ 5,454.55 | $ 1,800.00 | $ 725.45 | |||||
| 24-07-2018 | 4202 | Porcupine Pots | 1,375.00 | 1,190.00 | 60.00 | $ 125.00 | |||||
| 100530159 | Totals: | 12,710.00 | 9,644.55 | 1,910.00 | 1,155.45 | ||||||
| Hunny Pots | |||||||||||
| Subsidary Ledger – Accounts Receivable | |||||||||||
| Date | Details | Debit | Credit | Balance | |||||||
| Buster Trading | 100530159 | ||||||||||
| 13-07-2018 | Credit Sales | $1,760.00 | $1,760.00 | ||||||||
| $1,760.00 | |||||||||||
| $1,760.00 | |||||||||||
| $1,760.00 | |||||||||||
| Gopher Florist | |||||||||||
| 11-07-2018 | Credit Sales | $550.00 | $550.00 | ||||||||
| $550.00 | |||||||||||
| $550.00 | |||||||||||
| $550.00 | |||||||||||
| Hefalump Hardware | |||||||||||
| Opening balance | $3,300.00 | $3,300.00 | |||||||||
| 02-07-2018 | Credit Sales | $18,700.00 | $22,000.00 | ||||||||
| 07-07-2018 | Cash Receipts | $10,450.00 | $11,550.00 | ||||||||
| 26-07-2018 | Credit Sales | $2,750.00 | $14,300.00 | ||||||||
| 28-07-2018 | Sales Return | $330.00 | $13,970.00 | ||||||||
| $13,970.00 | |||||||||||
| Owl Garden Supplies | |||||||||||
| Opening balance | $2,750.00 | $2,750.00 | |||||||||
| 04-07-2018 | Cash Receipts | $2,750.00 | $0.00 | ||||||||
| 06-07-2018 | Credit Sales | $25,300.00 | $25,300.00 | ||||||||
| $25,300.00 | |||||||||||
| Tigger Garden World | |||||||||||
| Opening balance | $2,090.00 | $2,090.00 | |||||||||
| 19-07-2018 | Credit Sales | $8,910.00 | $11,000.00 | ||||||||
| 28-07-2018 | Cash Receipts | $5,000.00 | $6,000.00 | ||||||||
| $6,000.00 | |||||||||||
| Kanga & Roo Gift Shop | |||||||||||
| Opening balance | $1,540.00 | $1,540.00 | |||||||||
| $1,540.00 | |||||||||||
| $1,540.00 | |||||||||||
| $1,540.00 | |||||||||||
| Hunny Pots | |||||||||||
| Accounts Payable Subsidary Ledger | |||||||||||
| Date | Details | Debit | Credit | Balance | |||||||
| Eeyore Ceramics | 100530159 | ||||||||||
| Opening balance | $4,400.00 | $4,400.00 | |||||||||
| 05-07-2018 | Cash Repayment | $4,400.00 | $0.00 | ||||||||
| $0.00 | |||||||||||
| $0.00 | |||||||||||
| Piglet Pottery | |||||||||||
| Opening balance | $2,970.00 | $2,970.00 | |||||||||
| 05-07-2018 | Credit Purchase | $3,355.00 | $6,325.00 | ||||||||
| 06-07-2018 | Purchase Return | 33 | $6,292.00 | ||||||||
| 17-07-2018 | Cash Repayment | $2,970.00 | $3,322.00 | ||||||||
| Porcupline Pots | |||||||||||
| 24-07-2018 | Credit Purchase | $1,375.00 | $1,375.00 | ||||||||
| $1,375.00 | |||||||||||
| $1,375.00 | |||||||||||
| $1,375.00 | |||||||||||
| Possum Pottery | |||||||||||
| 10-07-2018 | Credit Purchase | $7,980.00 | $7,980.00 | ||||||||
| 27-07-2018 | Cash Repayment | $7,980.00 | $0.00 | ||||||||
| $0.00 | |||||||||||
| $0.00 | |||||||||||
| Hunny Pots | |||||||||||
| General Journal | |||||||||||
| July 2018 | |||||||||||
| Date | Account Name | Debit | Credit | ||||||||
| 01-07-2018 | Insurance Expense | $4,500.00 | |||||||||
| Prepaid Insurance | $4,500.00 | ||||||||||
| Accrued Wages & Salaries | $2,080.00 | ||||||||||
| Wages & Salaries | $2,080.00 | ||||||||||
| Superannuation Payable | $9,360.00 | ||||||||||
| Superannuation Expense | $9,360.00 | ||||||||||
| Accrued Electricity | $280.00 | ||||||||||
| Electricity Expense | $280.00 | ||||||||||
| 6/7/2018 | Trade Creditors-Piglet Pottery | $33.00 | |||||||||
| Inventory | $30.00 | ||||||||||
| GST Paid | $3.00 | ||||||||||
| 28-07-2018 | Sales Return & Allowances | $300.00 | |||||||||
| GST Collected | $30.00 | ||||||||||
| Heffalump Hardware | $330.00 | ||||||||||
| Inventory | $90.00 | ||||||||||
| Cost of Goods Sold | $90.00 | ||||||||||
| 31-07-2018 | Wages & Salaries | 1320 | |||||||||
| Accrued Wages & Salaries | 1320 | ||||||||||
| Electricity Expense | 170 | ||||||||||
| Accrued Electricity | 170 | ||||||||||
| Prepaid Insurance | 4000 | ||||||||||
| Insurance Expense | 4000 | ||||||||||
| Prepaid Rates | 858 | ||||||||||
| Water Rates | 858 | ||||||||||
| Prepaid Advertising | 2000 | ||||||||||
| Advertising | 2000 | ||||||||||
| Superannuation | 936 | ||||||||||
| Superannuation Payable | 936 | ||||||||||
| Interest Expense | 2633 | ||||||||||
| Accrued Interest | 2633 | ||||||||||
| Depreciation | 1762 | ||||||||||
| Accum Depn – Premises | 458 | ||||||||||
| Accum Depn – Furniture & Equipment | 293 | ||||||||||
| Accum Depn – Motor Vehicle | 1011 | ||||||||||
| Hunny Pots | |||||||||||
| Account | Debit | Credit | |||||||||
| Cheque Account | $27,772.00 | ||||||||||
| Petty Cash | $100.00 | ||||||||||
| Accounts Receivable control | $49,120.00 | ||||||||||
| Inventory | $27,493.55 | ||||||||||
| Prepaid Advertising | $2,000.00 | ||||||||||
| Prepaid Insurance | $4,000.00 | ||||||||||
| Prepaid Rates | $858.00 | ||||||||||
| Furniture & Equipment at Cost | $31,600.00 | ||||||||||
| Furniture & Equipm Accum Dep | $8,423.38 | ||||||||||
| Motor Vehicles at Cost | $65,600.00 | ||||||||||
| MV Acc Depreciation | $12,710.63 | ||||||||||
| Land | $1,80,000.00 | ||||||||||
| Premises | $2,20,000.00 | ||||||||||
| Acc Dep Premises | $458.33 | ||||||||||
| Trade Creditors | $4,697.00 | ||||||||||
| GST Collected | $9,974.00 | ||||||||||
| GST Paid | $46,212.45 | ||||||||||
| Income Tax Payable | $19,100.00 | ||||||||||
| Accrued Wages & Salaries | $1,320.00 | ||||||||||
| Superannuation Payable | $936.00 | ||||||||||
| Accured Electricity | $170.00 | ||||||||||
| Accured Interest | $2,633.00 | ||||||||||
| Loan Bank of Ashdown Forest | $4,32,205.00 | ||||||||||
| Owner’s Capital | $1,48,704.00 | ||||||||||
| Owner’s Drawings | $1,500.00 | ||||||||||
| Sales | $53,180.00 | ||||||||||
| Sales Return & Allowances | $300.00 | ||||||||||
| Delivery Charges | $100.00 | ||||||||||
| COGS | $15,221.00 | ||||||||||
| Freight | $1,910.00 | ||||||||||
| Advertising | $500.00 | ||||||||||
| Bank Charges | $85.00 | ||||||||||
| Cleaning | $400.00 | ||||||||||
| Depreciation | $1,762.33 | ||||||||||
| Donation | $200.00 | ||||||||||
| Electricity | $200.00 | ||||||||||
| Insurance | $500.00 | ||||||||||
| Interest Expense | $2,633.00 | ||||||||||
| Maintenance | $170.00 | ||||||||||
| Rent | $3,000.00 | ||||||||||
| Stationary Expenses | $560.00 | ||||||||||
| Wages & Salaries | $9,640.00 | ||||||||||
| Superanuation Expense | $936.00 | ||||||||||
| Water Rates | $78.00 | ||||||||||
| Telephone | $260.00 | ||||||||||
| 100530159 | |||||||||||
| $6,94,611.33 | $6,94,611.33 | ||||||||||
| Hunny Pots | |||||||||||
| Income Statement | |||||||||||
| for month ending 31 July 2018 | |||||||||||
| $ | $ | ||||||||||
| Sales Revenue | $53,180.00 | ||||||||||
| Less: Sales Return | ($300.00) | ||||||||||
| Net Sales | $52,880.00 | ||||||||||
| Cost of Goods Sold | ($15,221.00) | ||||||||||
| Add: Freight Inwards | ($1,910.00) | ||||||||||
| Total Cost of Goods Sold | ($17,131.00) | ||||||||||
| GROSS PROFIT | $35,749.00 | ||||||||||
| Delivery Charges | $100.00 | ||||||||||
| TOTAL REVENUE | $35,849.00 | ||||||||||
| Expenses: | |||||||||||
| Advertising | ($500.00) | ||||||||||
| Bank Charges | ($85.00) | ||||||||||
| Cleaning | ($400.00) | ||||||||||
| Depreciation | ($1,762.33) | ||||||||||
| Donation | ($200.00) | ||||||||||
| Electricity | ($200.00) | ||||||||||
| Insurance | ($500.00) | ||||||||||
| Maintenance | ($170.00) | ||||||||||
| Rent | ($3,000.00) | ||||||||||
| Stationary Expenses | ($560.00) | ||||||||||
| Wages & Salaries | ($9,640.00) | ||||||||||
| Superanuation Expense | ($936.00) | ||||||||||
| Water Rates | ($78.00) | ||||||||||
| Telephone | ($260.00) | ||||||||||
| TOTAL EXPENSES | ($18,291.33) | ||||||||||
| NET PROFIT BEFORE INTEREST | $ 17,557.67 | ||||||||||
| Interest Expense | ($2,633.00) | ||||||||||
| NET PROFIT FOR THE PERIOD | $ 14,924.67 | ||||||||||
| Hunny Pots | |||||||||||
| Statement of Financial Position | |||||||||||
| as at 31 July 2018 | |||||||||||
| $ | $ | $ | |||||||||
| Current Assets: | |||||||||||
| Cheque Account | $ 27,772 | ||||||||||
| Petty Cash | $ 100 | ||||||||||
| Accounts Receivable control | $ 49,120 | ||||||||||
| Inventory | $ 27,494 | ||||||||||
| Prepaid Advertising | $ 2,000 | ||||||||||
| Prepaid Insurance | $ 4,000 | ||||||||||
| Prepaid Rates | $ 858 | ||||||||||
| Total Current Assets | $ 1,11,344 | ||||||||||
| Non-Current Assets: | |||||||||||
| Furniture & Equipment at Cost | $ 31,600 | ||||||||||
| Furniture & Equipm Accum Dep | -$ 8,423 | ||||||||||
| Furniture & Equipment, Net | $ 23,177 | ||||||||||
| Motor Vehicles at Cost | $ 65,600 | ||||||||||
| MV Acc Depreciation | -$ 12,711 | ||||||||||
| Motor Vehicles, Net | $ 52,889 | ||||||||||
| Land | $ 1,80,000 | ||||||||||
| Premises | $ 2,20,000 | ||||||||||
| Acc Dep Premises | -$ 458 | ||||||||||
| Premises, Net | $ 2,19,542 | ||||||||||
| Total Non-Current Assets | $ 4,75,608 | ||||||||||
| TOTAL ASSETS | $ 5,86,951 | ||||||||||
| Current Liabilities: | |||||||||||
| Trade Creditors | $ 4,697 | ||||||||||
| Current portion of Bank Loan | $ 30,750 | ||||||||||
| GST Collected | $ 9,974 | ||||||||||
| GST Paid | -$ 46,212 | ||||||||||
| Net GST Payable/(Receivable) | -$ 36,238 | ||||||||||
| Income Tax Payable | $ 19,100 | ||||||||||
| Accrued Wages & Salaries | $ 1,320 | ||||||||||
| Superannuation Payable | $ 936 | ||||||||||
| Accured Electricity | $ 170 | ||||||||||
| Accured Interest | $ 2,633 | ||||||||||
| Total Current Liabilities | $ 23,368 | ||||||||||
| Non-Current Liabilities: | |||||||||||
| Loan Bank of Ashdown Forest | $ 4,01,455 | ||||||||||
| Total Non-Current Liabilities | $ 4,01,455 | ||||||||||
| TOTAL LIABILITIES | $ 4,24,823 | ||||||||||
| Capital: | |||||||||||
| Owner’s Capital | $ 1,48,704 | ||||||||||
| Add: Net Profit for the period | $ 14,925 | ||||||||||
| $ 1,63,629 | |||||||||||
| Less: Owner’s Drawings | -$ 1,500 | ||||||||||
| TOTAL CAPITAL | $ 1,62,129 | ||||||||||
| TOTAL LIABILITIES & CAPITAL | $ 5,86,951 | ||||||||||
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.
Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order form
Once we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignment
As soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download