Accounting Assignment

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

D:\Awais\MBA\Accounts\Assignment

X, Y COMPANY LTD
INCOME STATEMENT
For the Period ended June 30, 2011
Particular Amount Amount Amount
Sales 800000
Less: Sales Returnes and allownces -20000
Net Sales 780000

Less: COST OF GOOD SOLD


Opening Inventory 225000
Add: Purchases 900000
Add: Transportation-in 40000
Delivered Purchases 940000
Less: Purchases returnes and allowances 40000
Net Purchases 900000
Total Goods Available for Sale 1125000
Less: Ending Inventory 260000
Cost Of Good Sold 865000
Gross Loss -85000

Less: Operating Expense


Salaries Expense 40000
Rent Expense 30000
Advertising Expense 5000
Depreciation Expense 135000
Bad Dabts Expense 500
Total Operating Expense 210500
Net Loss before other income and income taxes -295500
Add: Commission Income 706000
Profit Before Taxes 410500
Less: Income Taxes -10000
Net Income 400500

X, Y COMPANY LTD
STATEMENT OF RETAINED EARNING
For the Period ended June 30, 2011
Particular Amount Amount
Retained Earning Opening 310000
Add: Net Income 400500
Total Retained Earning 710500
Less: Divident And Reserve
Reserve for Plants Extention 50000
Reserve for Contingences 40000
Cash Dividents (800000 X 10%) 80000
Total Divident and reserves 170000
Retained Earning Ending Balance 540500

D:\Awais\MBA\Accounts\Assignment
X, Y COMPANY LTD
Balance Sheet
For the Period ended June 30, 2011
Assets Amount Liabilities & Equities Amount
Current Assets Current Liabilities
Cash in bank 94500 Account Payable 40000
Account Receivable 150000 Rent Payable 4000
Less: Allownce for bad debts (5000) 145000 Cash Divident Payable 80000
Office Supplies 18000
Marchandise Inventory 260000 Long Term Liabilities
Prepaid Insurance 12000 10% Bond Payable 200000

Fixed Assets Share Holder Equities


Machinery-Cost 1500000 Ordinery Share (80000 X 10 Each) 800000
Less: Allownce for depreciation (285000) 1215000 Reserve for Plants extention 50000
Premilinery Expense 10000 Reserve for contingencies 40000
Retained Earning 540500

Total 1754500 Total 1754500

D:\Awais\MBA\Accounts\Assignment

You might also like