SAASU Account Payable
Due date | Invoice # | Summary | Contact | Amount owed |
---|
30 Aug 16 | | | Best Equipment Co. | 5,500.00 |
30 Aug 16 | | | Fixxy Drinx | 1,980.00 |
30 Aug 16 | | | Sweet Treats | 3,630.00 |
30 Aug 16 | | | Sweet Treats | 7,700.00 |
30 Aug 16 | | | Sweet Treats | 10,230.00 |
30 Aug 16 | | | Parental Consent Required | 3,850.00 |
| Total owed 32,890.00 |
SAASU Accounts Receivable
Due date | Invoice # | Summary | Contact | Amount owed |
---|
19 Aug 16 | SI3000008 | | Decadent D'Quay | 23,925.00 |
20 Aug 16 | SI3000009 | | Tactix | 2,898.50 |
20 Aug 16 | SI3000009 | | Lollies Online | 1,837.00 |
26 Aug 16 | SI3000013 | | Decadent D'Quay | 3,382.50 |
27 Aug 16 | SI3000014 | | Tactix | 10,384.00 |
| Total owed 42,427.00 |
SAASU Balance Sheet
Assets | 31 Jul 16 |
---|
Accounts Receivable | 42,427.00 |
Cash at Bank | 101,615.50 |
Furniture & Equipment | 6,500.00 |
Inventory – Chocolate | 3,575.00 |
Inventory – Drink | 360.00 |
Inventory – Lolly | 7,580.00 |
Tax Paid on Purchases | 5,067.50 |
| Total Assets 167,125.00 |
Liabilities | 31 Jul 16 |
---|
Accounts Payable | 32,890.00 |
Accruals – General | 300.00 |
Bank Loan | 35,000.00 |
Tax Collected from Sales | 7,445.00 |
| Total Liabilities 75,635.00 |
| Net Assets 91,490.00 |
Equity | 31 Jul 16 |
---|
Current Earnings | 36,490.00 |
Owners Contribution | 55,000.00 |
| Total Equity 91,490.00 |
SAASU Inventory Item History
C1001 Dark Frogs 1kg box
Date | Type | Contact/Summary | Quantity | Total exc Tax | COGS | Margin | % Margin | Avg Cost |
---|
04 Jul 16 | P | SFC | 150 | 1,875.00 | | | | 12.50 |
05 Jul 16 | S | Cash Sales | 10 | 505.00 | 125.00 | 380.00 | 75.25% | 12.50 |
11 Jul 16 | P | SFC | 120 | 1,500.00 | | | | 12.50 |
13 Jul 16 | S | Nut Meg's Nook | 50 | 2,525.00 | 625.00 | 1,900.00 | 75.25% | 12.50 |
18 Jul 16 | S | Tactix | 10 | 505.00 | 125.00 | 380.00 | 75.25% | 12.50 |
19 Jul 16 | P | SFC | 250 | 3,125.00 | | | | 12.50 |
20 Jul 16 | S | Decadent D'Quay | 300 | 15,150.00 | 3,750.00 | 11,400.00 | 75.25% | 12.50 |
21 Jul 16 | S | Tactix | 20 | 1,010.00 | 250.00 | 760.00 | 75.25% | 12.50 |
22 Jul 16 | S | Lollies Online | 50 | 2,525.00 | 625.00 | 1,900.00 | 75.25% | 12.50 |
25 Jul 16 | P | SFC | 100 | 1,250.00 | | | | 12.50 |
27 Jul 16 | S | Lollies Online | 20 | 1,010.00 | 250.00 | 760.00 | 75.25% | 12.50 |
28 Jul 16 | S | Decadent D'Quay | 20 | 1,010.00 | 250.00 | 760.00 | 75.25% | 12.50 |
29 Jul 16 | S | Tactix | 130 | 6,565.00 | 1,625.00 | 4,940.00 | 75.25% | 12.50 |
| | | 10 | 23,055.00 | 7,625.00 | 23,180.00 | 75.25% | |
C1003 Freckles 1kg bag
Date | Type | Contact/Summary | Quantity | Total exc Tax | COGS | Margin | % Margin | Avg Cost |
---|
04 Jul 16 | P | SFC | 100 | 1,050.00 | | | | 10.50 |
07 Jul 16 | S | Nut Meg's Nook | 25 | 1,050.00 | 262.50 | 787.50 | 75.00% | 10.50 |
11 Jul 16 | P | SFC | 120 | 1,260.00 | | | | 10.50 |
13 Jul 16 | S | Nut Meg's Nook | -50 | 2,100.00 | 525.00 | 1,575.00 | 75.00% | 10.50 |
18 Jul 16 | S | Tactix | -50 | 2,100.00 | 525.00 | 1,575.00 | 75.00% | 10.50 |
19 Jul 16 | P | SFC | 50 | 525.00 | | | | 10.50 |
20 Jul 16 | S | Decadent D'Quay | 100 | 4,200.00 | 1,050.00 | 3,150.00 | 75.00% | 10.50 |
21 Jul 16 | S | Cash Sales | -25 | 1,050.00 | 262.50 | 787.50 | 75.00% | 10.50 |
25 Jul 16 | P | SFC | 100 | 1,050.00 | | | | 10.50 |
27 Jul 16 | S | Lollies Online | 10 | 420.00 | 105.00 | 315.00 | 75.00% | 10.50 |
29 Jul 16 | S | Tactix | 50 | 2,100.00 | 525.00 | 1,575.00 | 75.00% | 10.50 |
| | | 60 | 9,135.00 | 3,255.00 | 9,765.00 | 75.00% | |
D1001 Lime Spider Fizzz 10 lt case
Date | Type | Contact/Summary | Quantity | Total exc Tax | COGS | Margin | % Margin | Avg Cost |
---|
04 Jul 16 | P | Fixxy Drinx | 15 | 1,800.00 | | | | 120.00 |
29 Jul 16 | S | Kitten Kaboodle | 12 | 4,320.00 | 1,440.00 | 2,880.00 | 66.67% | 120.00 |
| | | 3 | 2,520.00 | 1,440.00 | 2,880.00 | 66.67% | |
L1004 Milk Bottles 1.5kg bag
Date | Type | Contact/Summary | Quantity | Total exc Tax | COGS | Margin | % Margin | Avg Cost |
---|
04 Jul 16 | P | Sweet Treats | 150 | 3,300.00 | | | | 22.00 |
12 Jul 16 | P | Sweet Treats | 100 | 3,300.00 | | | | 22.00 |
25 Jul 16 | S | Cash Sales | 60 | 1,650.00 | 1,320.00 | 330.00 | 20.00% | 22.00 |
29 Jul 16 | S | Tactix | 10 | 275.00 | 220.00 | 55.00 | 20.00% | 22.00 |
| | | 180 | 3,575.00 | 1,540.00 | 385.00 | 20.00% | |
C1002 Milk Frog 1kg box
Date | Type | Contact/Summary | Quantity | Total exc Tax | COGS | Margin | % Margin | Avg Cost |
---|
04 Jul 16 | P | SFC | 100 | 1,200.00 | | | | 12.00 |
07 Jul 16 | S | Nut Meg's Nook | 30 | 1,440.00 | 360.00 | 1,080.00 | 75.00% | 12.00 |
11 Jul 16 | P | SFC | 120 | 1,440.00 | | | | 12.00 |
13 Jul 16 | S | Nut Meg's Nook | 50 | 2,400.00 | 600.00 | 1,800.00 | 75.00% | 12.00 |
18 Jul 16 | S | Tactix | 50 | 2,400.00 | 600.00 | 1,800.00 | 75.00% | 12.00 |
19 Jul 16 | P | SFC | 150 | 1,800.00 | | | | 12.00 |
20 Jul 16 | S | Decadent D'Quay | 50 | 2,400.00 | 600.00 | 1,800.00 | 75.00% | 12.00 |
21 Jul 16 | S | Cash Sales | 20 | 960.00 | 240.00 | 720.00 | 75.00% | 12.00 |
25 Jul 16 | P | SFC | 100 | 1,200.00 | | | | 12.00 |
27 Jul 16 | S | Lollies Online | -5 | 240.00 | 60.00 | 180.00 | 75.00% | 12.00 |
28 Jul 16 | S | Decadent D'Quay | 30 | 1,440.00 | 360.00 | 1,080.00 | 75.00% | 12.00 |
| | | 235 | 5,640.00 | 2,820.00 | 8,460.00 | 75.00% | |
L1003 Snakes 1.3kg bag
Date | Type | Contact/Summary | Quantity | Total exc Tax | COGS | Margin | % Margin | Avg Cost |
---|
04 Jul 16 | P | Sweet Treats | 100 | 1,800.00 | | | | 18.00 |
06 Jul 16 | S | Decadent D'Quay | 20 | 450.00 | 360.00 | 90.00 | 20.00% | 18.00 |
12 Jul 16 | P | Sweet Treats | 100 | 1,800.00 | | | | 18.00 |
14 Jul 16 | S | Nut Meg's Nook | 100 | 2,250.00 | 1,800.00 | 450.00 | 20.00% | 18.00 |
21 Jul 16 | S | Tactix | 20 | 450.00 | 360.00 | 90.00 | 20.00% | 18.00 |
25 Jul 16 | S | Cash Sales | 60 | 1,350.00 | 1,080.00 | 270.00 | 20.00% | 18.00 |
| | | 0 | 900.00 | 3,600.00 | 900.00 | 20.00% | |
| | | 653 | 35,775.00 | 27,160.00 | 47,290.00 | 63.52% | |
Key to Types
S = Sale
P = Purchase
SP = Sale Payment
PP = Purchase Payment
SDT = Sale Deposit Transfer
PDT = Purchase Deposit Transfer
BT = Bank Transfer
PE = Payroll Entry
GJ = General Journal
IA = Inventory Adjustment
IT = Inventory Transfer
AOB = Opening Balance
IOB = Inventory Opening Balance
SAASU Profit & Loss Summary
Income | 01 Jul 16 to 31 Jul 16 | % Performance vs Total Income |
---|
Sales – Chocolate | 55,105.00 | 74.02% |
Sales – Drink | 4,320.00 | 5.80% |
Sales – Lolly | 15,025.00 | 20.18% |
Income Total | 74,450.00 | 100.00% |
Cost of Sales |
Cost of Sales – Drink | 1,440.00 | 1.93% |
Cost of Sales – Lolly | 12,020.00 | 16.15% |
Cost of Sales – Chocolate | 13,700.00 | 18.40% |
Cost Of Sales Total | 27,160.00 | 36.48% |
Gross Profit | 47,290.00 | 63.52% |
Expense |
Advertising | 3,500.00 | 4.70% |
Cleaning | 100.00 | 0.13% |
Electricity | 100.00 | 0.13% |
Internet | 100.00 | 0.13% |
Rent | 2,000.00 | 2.69% |
Salaries and Wages | 5,000.00 | 6.72% |
Expense Total | 10,800.00 | 14.51% |
Operating Profit | 36,490.00 | 49.01% |
Other Income |
Other Income Total | 0.00 | 0.00% |
Other Expense |
Other Expense Total | 0.00 | 0.00% |
Net Profit | 36,490.00 | 49.01% |
Gross Profit = Income Cost of Sales
Operating Profit = Gross Profit Expenses
Net Profit = Operating Profit + Other Income Other Expenses
Please note that this report shows amounts excluding tax.
SAASU Transaction by Account
All Tags
Asset: Accounts Receivable
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Kitten Kaboodle | 4,752.00 |
29 Jul 16 | S | | Tactix | 10,384.00 |
29 Jul 16 | SP | Payment; Decadent D'Quay; | Decadent D'Quay | 1,512.50 |
29 Jul 16 | SP | Payment; Kitten Kaboodle; | Kitten Kaboodle | 4,752.00 |
29 Jul 16 | SP | Payment; Lollies Online; | Lollies Online | 4,152.50 |
29 Jul 16 | SP | Payment; Tactix; | Tactix | 5,505.50 |
28 Jul 16 | S | | Decadent D'Quay | 3,382.50 |
28 Jul 16 | SP | Payment; Nut Meg's Nook; | Nut Meg's Nook | 5,280.00 |
27 Jul 16 | S | | Lollies Online | 1,837.00 |
25 Jul 16 | S | | Cash Sales | 3,300.00 |
25 Jul 16 | SP | | Cash Sales | 3,300.00 |
22 Jul 16 | S | | Lollies Online | 4,152.50 |
22 Jul 16 | SP | Payment; Nut Meg's Nook; | Nut Meg's Nook | 7,727.50 |
21 Jul 16 | S | | Tactix | 2,898.50 |
21 Jul 16 | S | | Cash Sales | 2,898.50 |
21 Jul 16 | SP | Payment; Cash Sales; | Cash Sales | 2,898.50 |
21 Jul 16 | SP | Payment; Decadent D'Quay; | Decadent D'Quay | 1,045.00 |
20 Jul 16 | S | | Decadent D'Quay | 23,925.00 |
20 Jul 16 | SP | Payment; Nut Meg's Nook; | Nut Meg's Nook | 2,739.00 |
18 Jul 16 | S | | Tactix | 5,505.50 |
14 Jul 16 | S | | Nut Meg's Nook | 5,280.00 |
13 Jul 16 | S | | Nut Meg's Nook | 7,727.50 |
13 Jul 16 | S | | Nut Meg's Nook | 7,727.50 |
08 Jul 16 | S | | Decadent D'Quay | 1,512.50 |
07 Jul 16 | S | | Nut Meg's Nook | 2,739.00 |
06 Jul 16 | S | | Decadent D'Quay | 1,045.00 |
05 Jul 16 | S | | Cash Sales | 555.50 |
05 Jul 16 | SP | | Payment; Cash Sales; | 555.50 |
| SubTotal 42,427.00 |
Asset: Furniture & Equipment
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
01 Jul 16 | P | | Best Equipment Co. | 5,500.00 G10 |
01 Jul 16 | P | | Fine Furniture | 1,650.00 G10 |
| SubTotal 7,150.00 |
Asset: Inventory – Chocolate
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Tactix | 2,150.00 |
28 Jul 16 | S | | Decadent D'Quay | 610.00 |
27 Jul 16 | S | | Lollies Online | 415.00 |
25 Jul 16 | P | | SFC | 1,155.00 G11 |
25 Jul 16 | P | | SFC | 1,320.00 G11 |
25 Jul 16 | P | | SFC | 1,375.00 G11 |
22 Jul 16 | S | | Lollies Online | 625.00 |
21 Jul 16 | S | | Cash Sales | 502.50 |
21 Jul 16 | S | | Tactix | 250.00 |
20 Jul 16 | S | | Decadent D'Quay | 5,400.00 |
19 Jul 16 | S | | SFC | 577.50 G11 |
19 Jul 16 | S | | SFC | 1,980.00 G11 |
19 Jul 16 | S | | SFC | 3,437.50 G11 |
18 Jul 16 | P | | Tactix | 1,250.00 |
13 Jul 16 | S | | Nut Meg's Nook | 1,750.00 |
11 Jul 16 | P | | SFC | 1,386.00 G11 |
11 Jul 16 | P | | SFC | 1,584.00 G11 |
11 Jul 16 | P | | SFC | 1,650.00 G11 |
07 Jul 16 | S | | Nut Meg's Nook | 622.50 |
05 Jul 16 | S | | Cash Sales | 125.00 |
04 Jul 16 | P | | SFC | 1,155.00 G11 |
04 Jul 16 | P | | SFC | 1,320.00 G11 |
04 Jul 16 | P | | SFC | 2,062.50 G11 |
| SubTotal 5,302.50 |
Asset: Inventory – Drink
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Kitten Kaboodle | 1,440.00 |
04 Jul 16 | P | | Fixxy Drinx | 1,980.00 G11 |
| SubTotal 540.00 |
Asset: Inventory – Lolly
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Tactix | 620.00 |
28 Jul 16 | S | | Decadent D'Quay | 500.00 |
25 Jul 16 | S | | Cash Sales | 2,400.00 |
22 Jul 16 | S | | Lollies Online | 1,000.00 |
21 Jul 16 | S | | Cash Sales | 500.00 |
21 Jul 16 | S | | Tactix | 1,300.00 |
14 Jul 16 | S | | Nut Meg's Nook | 3,840.00 |
12 Jul 16 | P | | Sweet Treats | 1,980.00 G11 |
12 Jul 16 | P | | Sweet Treats | 2,200.00 G11 |
12 Jul 16 | P | | Sweet Treats | 2,420.00 G11 |
12 Jul 16 | P | | Sweet Treats | 3,630.00 G11 |
08 Jul 16 | S | | Decadent D'Quay | 1,100.00 |
06 Jul 16 | S | | Decadent D'Quay | 760.00 |
04 Jul 16 | P | | Sweet Treats | 3,630.00 G11 |
04 Jul 16 | P | | Sweet Treats | 1,980.00 G11 |
04 Jul 16 | P | | Sweet Treats | 2,420.00 G11 |
04 Jul 16 | P | | Sweet Treats | 3,300.00 G11 |
| SubTotal 9,540.00 |
Asset: Tax Paid on Purchases
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | P | | Parental Consent Required | 350.00 |
25 Jul 16 | P | | SFC | 350.00 |
19 Jul 16 | P | | SFC | 545.00 |
15 Jul 16 | P | | Ware We Are | 200.00 |
12 Jul 16 | P | | Sweet Treats | 930.00 |
12 Jul 16 | P | | SFC | 420.00 |
04 Jul 16 | P | | Sweet Treats | 700.00 |
04 Jul 16 | P | | Sweet Treats | 330.00 |
04 Jul 16 | P | | Fixxy Drinx | 180.00 |
04 Jul 16 | P | | SFC | 412.50 |
01 Jul 16 | P | | Fine Furniture | 150.00 |
01 Jul 16 | P | | Best Equipment Co. | 500.00 |
| SubTotal 5,067.50 |
Cost of Sales: Cost of Sales – Drink
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Kitten Kaboodle | 1,440.00 |
| SubTotal 1,440.00 |
Cost of Sales: Cost of Sales – Lolly
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Tactix | 620.00 |
28 Jul 16 | S | | Cash Sales | 2,400.00 |
25 Jul 16 | S | | Decadent D'Quay | 500.00 |
22 Jul 16 | S | | Lollies Online | 1,000.00 |
21 Jul 16 | S | | Tactix | 1,300.00 |
21 Jul 16 | S | | Cash Sales | 500.00 |
14 Jul 16 | S | | Nut Meg's Nook | 3,840.00 |
08 Jul 16 | S | | Decadent D'Quay | 3,840.00 |
06 Jul 16 | S | | Decadent D'Quay | 760.00 |
Cost of Sales: Cost of Sales – Chocolate
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Tactix | 2,150.00 |
28 Jul 16 | S | | Decadent D'Quay | 610.00 |
27 Jul 16 | S | | Lollies Online | 415.00 |
22 Jul 16 | S | | Lollies Online | 625.00 |
21 Jul 16 | S | | Cash Sales | 502.50 |
21 Jul 16 | S | | Tactix | 250.00 |
20 Jul 16 | S | | Decadent D'Quay | 5,400.00 |
18 Jul 16 | S | | Tactix | 1,250.00 |
13 Jul 16 | S | | Nut Meg's Nook | 1,750.00 |
07 Jul 16 | S | | Nut Meg's Nook | 622.50 |
05 Jul 16 | S | | Cash Sales | 125.00 |
| SubTotal 13,700.00 |
Expense: Advertising
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | P | | Parental Consent Required | 3,850.00 G11 |
| SubTotal 3,850.00 |
Expense: Cleaning
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | GJ | Accrued Cleaning, Electricty and Internet expense June | | 100.00 |
| SubTotal 100.00 |
Expense: Electricity
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | GJ | Accrued Cleaning, Electricty and Internet expense June | | 100.00 |
| SubTotal 100.00 |
Expense: Internet
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | GJ | Accrued Cleaning, Electricty and Internet expense June | | 100.00 |
| SubTotal 100.00 |
Expense: Rent
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
15 Jul 16 | P | | Ware We Are | 2,200.00 G11 |
| SubTotal 2,200.00 |
Expense: Salaries and Wages
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | P | | Staff Wages | 2,500.00 |
15 Jul 16 | P | | Staff Wages | 2,500.00 |
Income: Sales – Chocolate
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Tactix | 7,221.50 G1 |
29 Jul 16 | S | | Tactix | 2,310.00 G1 |
28 Jul 16 | S | | Decadent D'Quay | 1,584.00 G1 |
28 Jul 16 | S | | Decadent D'Quay | 1,111.00 G1 |
27 Jul 16 | S | | Lollies Online | 1,111.00 G1 |
27 Jul 16 | S | | Lollies Online | 462.00 G1 |
27 Jul 16 | S | | Lollies Online | 264.00 G1 |
22 Jul 16 | S | | Lollies Online | 2,777.50 G1 |
21 Jul 16 | S | | Cash Sales | 1,155.00 G1 |
21 Jul 16 | S | | Cash Sales | 1,056.00 G1 |
21 Jul 16 | S | | Tactix | 1,111.00 G1 |
20 Jul 16 | S | | Decadent D'Quay | 16,665.00 G1 |
20 Jul 16 | S | | Decadent D'Quay | 4,620.00 G1 |
20 Jul 16 | S | | Decadent D'Quay | 2,640.00 G1 |
18 Jul 16 | S | | Tactix | 2,640.00 G1 |
18 Jul 16 | S | | Tactix | 2,310.00 G1 |
18 Jul 16 | S | | Tactix | 555.50 G1 |
13 Jul 16 | S | | Nut Meg's Nook | 2,777.50 G1 |
13 Jul 16 | S | | Nut Meg's Nook | 2,640.00 G1 |
13 Jul 16 | S | | Nut Meg's Nook | 2,310.00 G1 |
07 Jul 16 | S | | Nut Meg's Nook | 1,584.00 G1 |
07 Jul 16 | S | | Nut Meg's Nook | 1,155.00 G1 |
05 Jul 16 | S | | Cash Sales | 555.50 G1 |
| SubTotal 60,615.50 |
Income: Sales – Drink
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Kitten Kaboodle | 4,752.00 G1 |
| SubTotal 4,752.00 |
Income: Sales – Lolly
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Tactix | 550.00 G1 |
29 Jul 16 | S | | Tactix | 302.50 G1 |
28 Jul 16 | S | | Decadent D'Quay | 687.50 G1 |
25 Jul 16 | S | | Cash Sales | 1,815.00 G1 |
25 Jul 16 | S | | Cash Sales | 1,485.00 G1 |
22 Jul 16 | S | | Lollies Online | 1,375.00 G1 |
21 Jul 16 | S | | Tactix | 687.50 G1 |
21 Jul 16 | S | | Tactix | 605.00 G1 |
21 Jul 16 | S | | Tactix | 495.00 G1 |
21 Jul 16 | S | | Cash Sales | 687.50 G1 |
14 Jul 16 | S | | Nut Meg's Nook | 2,475.00 G1 |
14 Jul 16 | S | | Nut Meg's Nook | 2,200.00 G1 |
14 Jul 16 | S | | Nut Meg's Nook | 605.00 G1 |
08 Jul 16 | S | | Decadent D'Quay | 1,512.50 G1 |
06 Jul 16 | S | | Decadent D'Quay | 550.00 G1 |
06 Jul 16 | S | | Decadent D'Quay | 495.00 G1 |
| SubTotal 16,527.50 |
Liability: Accounts Payable
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | P | | Parental Consent Required | 3,850.00 |
29 Jul 16 | P | | Staff Wages | 2,500.00 |
29 Jul 16 | PP | Payment; Fine Furniture; | Fine Furniture | 1,650.00 |
29 Jul 16 | PP | Payment; SFC; | SFC | 4,537.50 |
29 Jul 16 | PP | Payment; SFC; | SFC | 4,620.00 |
29 Jul 16 | PP | Payment; SFC; | SFC | 5,995.00 |
29 Jul 16 | PP | Payment; SFC; | SFC | 5,995.00 |
29 Jul 16 | PP | Payment; SFC; | SFC | 5,995.00 |
29 Jul 16 | PP | Payment; SFC; | SFC | 3,850.00 |
29 Jul 16 | PP | Payment; Staff Wages; | Staff Wages | 2,500.00 |
25 Jul 16 | P | | SFC | 3,850.00 |
19 Jul 16 | P | | SFC | 5,995.00 |
15 Jul 16 | P | | Staff Wages | 2,500.00 |
15 Jul 16 | P | | Ware We Are | 2,200.00 |
15 Jul 16 | PP | Payment; Staff Wages; | Staff Wages | 2,500.00 |
15 Jul 16 | PP | Payment; Staff Wages; | Ware We Are | 2,500.00 |
12 Jul 16 | P | | Sweet Treats | 10,230.00 |
11 Jul 16 | P | | SFC | 4,620.00 |
04 Jul 16 | P | | Sweet Treats | 7,700.00 |
04 Jul 16 | P | | Fixxy Drinx | 1,980.00 |
04 Jul 16 | P | | Sweet Treats | 3,630.00 |
04 Jul 16 | P | | SFC | 4,537.50 |
01 Jul 16 | P | | Best Equipment Co. | 5,500.00 |
01 Jul 16 | P | | Fine Furniture | 1,650.00 |
| SubTotal 32,890.00 |
Liability: Accruals – General
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | GJ | | Accrued Cleaning, Electricty and Internet expense June | 300.00 |
| SubTotal 300.00 |
Liability: Tax Collected from Sales
Date | Type | Summary | Contact | Amount inc TaxTax Code |
---|
29 Jul 16 | S | | Tactix | 944.00 |
29 Jul 16 | S | | Kitten Kaboodle | 432.00 |
28 Jul 16 | S | | Decadent D'Quay | 307.50 |
27 Jul 16 | S | | Lollies Online | 167.00 |
27 Jul 16 | S | | Lollies Online | 167.00 |
25 Jul 16 | S | | Cash Sales | 300.00 |
22 Jul 16 | S | | Lollies Online | 300.00 |
21 Jul 16 | S | | Cash Sales | 263.50 |
21 Jul 16 | S | | Tactix | 263.50 |
20 Jul 16 | S | | Decadent D'Quay | 2,175.00 |
18 Jul 16 | S | | Tactix | 500.50 |
14 Jul 16 | S | | Nut Meg's Nook | 480.00 |
13 Jul 16 | S | | Nut Meg's Nook | 702.50 |
08 Jul 16 | S | | Decadent D'Quay | 137.50 |
07 Jul 16 | S | | Nut Meg's Nook | 249.00 |
06 Jul 16 | S | | Decadent D'Quay | 95.00 |
05 Jul 16 | S | | Cash Sales | 50.50 |
| SubTotal 7,445.00 |
Key to Types
S = Sale
P = Purchase
SP = Sale Payment
PP = Purchase Payment
SDT = Sale Deposit Transfer
PDT = Purchase Deposit Transfer
BT = Bank Transfer
PE = Payroll Entry
GJ = General Journal
IA = Inventory Adjustment
IT = Inventory Transfer
AOB = Opening Balance
IOB = Inventory Opening Balance
| Sales | COS | Profit | Margin | Qty Sold | On Hand | |
---|
NP | 36490 | | | Check Against P & L |
Expenses | 10800 | | | |
GP | 74450 | 27160 | 47290 | 63.52% | 1772 | 653 | Check Against P & L |
Chocolate | 55105 | 13700 | 41405 | 75.14% | 1155 | 305 | Check Against P & L |
C1 | 30805 | 7625 | 23180 | 75.25% | 610 | 10 | |
C2 | 11280 | 2820 | 8460 | 75.00% | 235 | 235 | |
C3 | 13020 | 3255 | 9765 | 75.00% | 310 | 60 | |
Lolly | 15025 | 12020 | 3005 | 20.00% | 605 | 345 | Check Against P & L |
L1 | 6125 | 4900 | 1225 | 20.00% | 245 | 5 | |
L2 | 2475 | 1980 | 495 | 20.00% | 90 | 160 | |
L3 | 4500 | 3600 | 900 | 20.00% | 200 | 0 | |
L4 | 1925 | 1540 | 385 | 20.00% | 70 | 180 | |
Drink | 4320 | 1440 | 2880 | 66.67% | 12 | 3 | |
D1001 | 4320 | 1440 | 2880 | 66.67% | 12 | 3 | |