| Aged Payables Detail | |||||||||
| Sugariffic | |||||||||
| As at 31 August 2018 | |||||||||
| Invoice Date | Due Date | Invoice Reference | Current | < 1 Month | 1 Month | 2 Months | 3 Months | Older | |
| Fixxy Drinx | |||||||||
| 03 Aug 2018 | 30 Sep 2018 | 1,980.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Total Fixxy Drinx | 1,980.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Parental Consent Required | |||||||||
| 29 Aug 2018 | 30 Oct 2018 | 4,598.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Total Parental Consent Required | 4,598.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Sweet Treats | |||||||||
| 03 Aug 2018 | 30 Sep 2018 | 4,730.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| 03 Aug 2018 | 30 Sep 2018 | 7,700.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| 14 Aug 2018 | 30 Sep 2018 | 10,230.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Total Sweet Treats | 22,660.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Total | 29,238.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Aged Receivables Detail | |||||||||
| Sugariffic | |||||||||
| As at 31 August 2018 | |||||||||
| Invoice Date | Due Date | Invoice Number | Invoice Reference | Current | < 1 Month | 1 Month | 2 Months | 3 Months | Older |
| Decadent D’Quay | |||||||||
| 20 Aug 2018 | 19 Sep 2018 | SI-1000007 | 23,925.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 28 Aug 2018 | 27 Sep 2018 | SI-1000011 | 3,382.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Decadent D’Quay | 27,307.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Lollies Online | |||||||||
| 27 Aug 2018 | 26 Sep 2018 | SI-1000010 | 1,837.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Lollies Online | 1,837.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Tactix | |||||||||
| 21 Aug 2018 | 20 Sep 2018 | SI-1000008 | 2,898.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 30 Aug 2018 | 29 Sep 2018 | SI-1000013 | 10,384.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Tactix | 13,282.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Total | 42,427.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Trial Balance | |||||||||
| Sugariffic | |||||||||
| As at 31 August 2018 | |||||||||
| Account Code | Account | Account Type | Debit | Credit | 31 Aug 2017 | ||||
| 230 | Sales – Chocolates | Sales | 55,105.00 | 0.00 | |||||
| 240 | Sales – Lollies | Sales | 15,025.00 | 0.00 | |||||
| 250 | Sales – Drinks | Sales | 4,320.00 | 0.00 | |||||
| 330 | Cost of Sales – Chocolates | Direct Costs | 13,700.00 | 0.00 | |||||
| 340 | Cost of Sales – Lollies | Direct Costs | 12,020.00 | 0.00 | |||||
| 350 | Cost of Sales – Drinks | Direct Costs | 1,440.00 | 0.00 | |||||
| 400 | Advertising | Expense | 4,180.00 | 0.00 | |||||
| 461 | Printing & Stationery | Expense | 480.00 | 0.00 | |||||
| 469 | Rent | Expense | 2,200.00 | 0.00 | |||||
| 477 | Wages and Salaries | Expense | 4,400.00 | 0.00 | |||||
| 600 | Cash at Bank | Bank | 72,570.50 | 0.00 | |||||
| 610 | Accounts Receivable | Current Asset | 42,427.00 | 0.00 | |||||
| 640 | Inventory – Chocolates | Current Asset | 3,575.00 | 0.00 | |||||
| 650 | Inventory – Lollies | Current Asset | 8,580.00 | 0.00 | |||||
| 660 | Inventory – Drinks | Current Asset | 360.00 | 0.00 | |||||
| 710 | Office Equipment | Fixed Asset | 11,770.00 | 0.00 | |||||
| 730 | Furniture and Fittings | Fixed Asset | 16,200.00 | 0.00 | |||||
| 800 | Accounts Payable | Current Liability | 29,238.00 | 0.00 | |||||
| 820 | GST | Current Liability | 214.50 | 0.00 | |||||
| 910 | New Business Bank Loan | Non-current Liability | 35,000.00 | 0.00 | |||||
| 970 | Owners Contribution | Equity | 55,000.00 | 0.00 | |||||
| Total | 1,93,902.50 | 1,93,902.50 | 0.00 | ||||||
| Balance Sheet | |||||||||
| Sugariffic | |||||||||
| As at 31 August 2018 | |||||||||
| Account | 31 Aug 2018 | ||||||||
| Assets | |||||||||
| Bank | |||||||||
| Cash at Bank | 72,570.50 | ||||||||
| Total Bank | 72,570.50 | ||||||||
| Current Assets | |||||||||
| Accounts Receivable | 42,427.00 | ||||||||
| Inventory – Chocolates | 3,575.00 | ||||||||
| Inventory – Drinks | 360.00 | ||||||||
| Inventory – Lollies | 8,580.00 | ||||||||
| Total Current Assets | 54,942.00 | ||||||||
| Fixed Assets | |||||||||
| Furniture and Fittings | 16,200.00 | ||||||||
| Office Equipment | 11,770.00 | ||||||||
| Total Fixed Assets | 27,970.00 | ||||||||
| Total Assets | 1,55,482.50 | ||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts Payable | 29,238.00 | ||||||||
| GST | 214.50 | ||||||||
| Total Current Liabilities | 29,452.50 | ||||||||
| Non-current Liabilities | |||||||||
| New Business Bank Loan | 35,000.00 | ||||||||
| Total Non-current Liabilities | 35,000.00 | ||||||||
| Total Liabilities | 64,452.50 | ||||||||
| Net Assets | 91,030.00 | ||||||||
| Equity | |||||||||
| Current Year Earnings | 36,030.00 | ||||||||
| Owners Contribution | 55,000.00 | ||||||||
| Total Equity | 91,030.00 | ||||||||
| GST Reconciliation | |||||||||
| Sugariffic | |||||||||
| From 1 July 2018 to 31 August 2018 | |||||||||
| Accruals Basis | |||||||||
| GST Collected | |||||||||
| GST Period | GST Collected | Adjustments | Filed | Unfiled | |||||
| Opening Balance | $0.00 | ||||||||
| 1 Jul 18 – 31 Aug 18 | $7,445.00 | $7,445.00 | |||||||
| Total | $7,445.00 | $0.00 | $0.00 | $7,445.00 | |||||
| GST Paid | |||||||||
| GST Period | GST Paid | GST On Imports | Adjustments | Filed | Unfiled | ||||
| Opening Balance | $0.00 | ||||||||
| 1 Jul 18 – 31 Aug 18 | $7,230.50 | $0.00 | $7,230.50 | ||||||
| Total | $7,230.50 | $0.00 | $0.00 | $0.00 | $7,230.50 | ||||
| GST Account Transactions | |||||||||
| Date | Transaction | Amount | |||||||
| Total | $0.00 | ||||||||
| GST Owing | |||||||||
| Opening Balance | $0.00 | ||||||||
| Plus GST Collected and Filed | $0.00 | ||||||||
| Less GST Paid and Filed | $0.00 | ||||||||
| Less Payments Made | $0.00 | ||||||||
| Closing Balance | $0.00 | ||||||||
| GST Account Summary | |||||||||
| GST Owing | $0.00 | ||||||||
| Unfiled GST | $214.50 | ||||||||
| Balance at 31 August 2018 | $214.50 | ||||||||
| GST Account Balance | $214.50 | ||||||||
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