Scribd Logo
Upload

Welcome to Scribd!

  • Sales 72000000 93600000: Income Statement

    Uploaded by

    Sri Ram
    12 views3 pages
    dasd

    Original Title

    Cf 2das

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    dasd

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views3 pages

    Sales 72000000 93600000: Income Statement

    Uploaded by

    Sri Ram
    dasd

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Income statement

    Sales

    Operating expense
    Depreciation
    Interest expense
    Notes payable
    LT debt
    PBT
    Tax, 30%
    PAT
    Dividends

    9-10
    72000000

    10-11
    93600000

    1500000
    57500

    1875000
    50250

    100000
    84655
    600000
    570000
    69742500
    91020095
    20922750 27306028.5
    48819750 63714066.5

    Balance Sheet
    Assets
    CA
    Accounts receivables
    Inventory
    Branded computers
    Accessories

    9-10

    10-11

    4500000
    93600000
    4500000
    1400000

    1872000
    2496000
    5900000

    Fixed Assets
    Furniture
    Office computers

    425000
    75000

    382500
    60000
    500000
    10900000

    Total Assets
    Liabilities
    Current liabilities
    Accounts payable
    10% notes payable

    4368000

    1500000
    1000000

    442500

    846550
    2500000

    Long term liabilities


    Share capital
    12% Long tem loan
    Total liabilities

    3400000
    5000000
    Total

    52219750
    4000000
    8400000
    10900000

    56219750

    56160000 1872000
    37440000 2496000

    You might also like