Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

bank 10172 Bank Loan 21000 Mr.

Antoine 16000
0 Mrs. Antoine 16000
Fixed Assets Mrs. Landers 16000
Equipment 53200
Cash Register 1400
Inventory 2800
license 1428
69000 21000 48000
Asset 69000 69000
Assets Liability Capital
Liability+ Capital
Balance sheet as on Nov 2, 2009
Cash 870 Bank Loan 18900 Mrs. Antoine 11811.67
Bank 1341 suppliers 1583 Contribution from
other two partners
570.33
Fixed Assets Mrs. Antione's share 12382
Equipment 53200 Mr. Antoine 12382
Less Depriciation 2445 Less Withdrawal 855.5
50755 Mr.Antoine share 11526.5
Inventory 2430 Mrs. Landers 12382
license 833 Less Withdrawal 855.5 1428
Cash Register 1400 Mrs.Landers Share 11526.5 595
57629 20483 37146 69000
11371
9788
38212
Sales 44350
Sales cost 11969
Gross margin 32381
Expenses
Salary A/c 23150
Wages Part time 5480
Telephone and
Electricity
3270
Misc. 255
Rent 7500
Bank Loan
repayment
2100
41755
Retained earnings 2430
Assets Liability Capital
Conventions
1 Depriciation for Cash Register not
considered
2 Bank Interest not calculated
3 Depriciation for License
considered with respect to
approval for a year
Revenue Expenses
Net Sales
Sales 43480 Salary A/c 23150
Cost of Sales
Sales
recievable
870 Wages Part time 5480
Gross Margin
Telephone and Electricity 3270
Expenses
Misc. 255
Net Income
Rent 7500
Depreciation 2445
Licence depriciation 595
Interest 540
44350 43235
Net Sales 44350
Cost of sales 11969
Gross Margin 32381
Expenses 43235
Net Income -10854
Income Statement
Lone Pine Caf
For the period Nov 2,2009 to Mar 30,2010
Lone Pine Caf
For the period Nov 2,2009 to Mar 30,2010
Income Statement
44350
11969
32381
43235
-10854
Lone Pine Caf
For the period Nov 2,2009 to Mar 30,2010
Income Statement

You might also like