You are on page 1of 4

page no 10th f handbook

30/01/11
a) Accounting Equation as on 31st july

Bank Receivable Epuipment RM FG Prepayment Total


B/F 54600 75600 125000 22000 14050 0 291250
1 25100 -25100
2-a -11000 11000
2-b -3000 3000
3 -21250
4-a -8000
4-b 12500
5 10000
6 5500
7 -3000
8-a 7250
8-b -4500
9-a -6000 6000
9-b -1000 1000
10 -1500
57200 63000 135000 10500 22550 0 288250

Adjustments:
i) Gas
ii) Obsolete stock -500
iii)Depreciation -2250
iv)Rent 2000

57200 63000 132750 10000 22550 2000 287500

b) Profit and loss of july 31st


Sales 12500+7250) 19750
Less COS (-8000-4500-500) -13000

Gross profit 6750

Less expenses
Rent 1000
Advertising 1500
Gas 3000
Depreciation 2250 -7750
loss for july -1000
p&l balance b/f 93750
P&l balance c/f 92750
Working note
Depreciation-11 month depreciation is already given or made,only one month is needed to calculate. So 20 x13500

Balance sheet as at 31st july


Fixed Assets
Equipment 132750

Current Assets
Stock: RM 10000
Stock :FG 22550
Receivables 63000
Prepayments 2000
Bank 57200
154750
Less Current Liability
A/C Payable 41750
Accruals 3000 44750
44750
Working Capital 110000
242750

Financed by
Share capital:
Ordinary shares 150000

Reserves
P&L 92750
242750
Share Cap P&L Ac Receivable Accrual Total
150000 93750 47500 0 291250

-21250
-8000
12500
10000
5500
-3000
7250
-4500

-1500
150000 96500 41750 0 0

-3000 3000 0
-500
-2250
2000

150000 92750 41750 3000 287500


ded to calculate. So 20 x135000x1/12= 2250

You might also like