Scribd Logo
Upload

Welcome to Scribd!

  • GFarrugia2G-1 TASK 1

    Uploaded by

    Gilbert Farruġia
    14 views4 pages
    GFarrugia2G-1 TASK 1

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    GFarrugia2G-1 TASK 1

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    14 views4 pages

    GFarrugia2G-1 TASK 1

    Uploaded by

    Gilbert Farruġia
    GFarrugia2G-1 TASK 1

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    A

    2
    3
    4
    5
    6
    7
    8

    REPORT - STOCKS BOUGHT & SOLD - 2014

    2014
    Books Books
    Cost
    Selling
    Quarter Bought Sold Price/Unit Price/Unit
    1
    2
    3
    4
    TOTAL

    units
    4,550
    4,700
    4,600
    5,200

    units
    3,400
    3,900
    4,200
    4,800

    42.00
    43.50
    43.50
    46.00

    54.60
    56.55
    56.55
    60.72

    Books
    Bought

    191,100.00
    204,450.00
    200,100.00
    239,200.00

    Books Sold

    Opening
    Stock

    185,640.00
    4,200.00
    220,545.00 52,500.00
    237,510.00 87,300.00
    291,456.00 104,700.00
    935,151.00

    Closing
    Stock

    52,500.00
    87,300.00
    104,700.00
    123,100.00

    Cost of
    Goods Sold Gross Profit

    Gross
    Profit
    Margin

    142,800.00
    169,650.00
    182,700.00
    220,800.00
    715,950.00

    %
    23.08%
    23.08%
    23.08%
    24.24%
    23.44%

    42,840.00
    50,895.00
    54,810.00
    70,656.00
    219,201.00

    GILBERT FARRUIA - 2G - 'Profit 2014'

    2
    3
    4

    REPORT - STOCKS BOUGHT & SOLD - 2015

    2015
    Books Books
    Cost
    Selling
    Quarter Bought Sold Price/Unit Price/Unit
    1

    units
    4,550

    units
    3,400

    42.00

    58.80

    Books
    Bought

    Books Sold

    Opening
    Stock

    191,100.00 199,920.00 123,100.00

    Closing
    Stock

    171,400.00

    Cost of
    Goods Sold Gross Profit

    Gross
    Profit
    Margin

    142,800.00

    %
    28.57%

    57,120.00

    GILBERT FARRUIA - 2G - 'Forecast 2015'

    2014
    Cost
    Quarte Books Books Price/Uni
    Selling
    Books
    r
    Bought Sold
    t
    Price/Unit Bought
    2
    3
    4
    5
    6
    7
    8

    Gross Profit

    Gross
    Profit
    Margin

    REPORT - STOCKS BOUGHT & SOLD - 2014

    1
    2
    3
    4
    TOTAL

    units
    4550
    4700
    4600
    5200

    units
    3400
    3900
    4200
    4800

    42
    43.5
    43.5
    46

    =D4*1.3
    =D5*1.3
    =D6*1.3
    =D7*1.32

    =B4*D4
    =B5*D5
    =B6*D6
    =B7*D7

    Books Sold

    =C4*E4
    =C5*E5
    =C6*E6
    =C7*E7
    =SUM(G4:G7)

    Opening
    Stock

    4200
    =I4
    =I5
    =I6

    Closing Stock

    =$H4+$F4-($C4*$D4)
    =$H5+$F5-($C5*$D5)
    =$H6+$F6-($C6*$D6)
    =$H7+$F7-($C7*$D7)

    Cost of
    Goods Sold

    =H4+F4-I4
    =H5+F5-I5
    =H6+F6-I6
    =H7+F7-I7
    =SUM(J4:J7)

    =G4-J4
    =G5-J5
    =G6-J6
    =G7-J7
    =SUM(K4:K7)

    %
    =K4/G4
    =K5/G5
    =K6/G6
    =K7/G7
    =K8/G8

    GILBERT FARRUIA - 2G - 'Profits 2014 F'

    REPORT - STOCKS BOUGHT & SOLD - 2015

    2015

    Books

    Books

    Sold
    2 Quarter Bought
    3
    units
    units
    4 1
    4550
    3400

    Cost
    Price/
    Selling
    Unit Price/Unit

    42

    =D4*1.4

    Books
    Bought

    =B4*D4

    Books
    Sold

    =C4*E4

    Opening Stock

    ='Profits 2014 F'!I7

    Closing Stock

    =$H4+$F4-($C4*$D4)

    Cost of
    Gross
    Goods Sold Profit

    =H4+F4-I4

    =G4-J4

    Gross
    Profit
    Margin
    %
    =K4/G4

    GILBERT FARRUIA - 2G - 'Forecast 2015 F'

    You might also like