Profit and Loss Account Expenses Income

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

Profit and Loss Account

Expenses Income

Opening Inventory 29835 Sales


Credit Sales
Accounts Receivable*
Purchases:
*Cash Purchases 14715 Closing Inventory
*Credit Purchases 21315
Accounts Payable (-8517)
Payment on Accounts Payable (+8517)
36030
Wages 5888
Utilities Paid 900
Supplies 600

Gross Profit c/d 24192

TOTAL 97445 TOTAL

Depriciation Gross Profit b/d


*Building 157950
-156000
1950
*Equipment 5928
-5304
624
Insurances 3150
-2826
324
Miscellaneous 135

3033

Income before income tax 24192


-3033
21159

Income tax expense 7224


-5700
1524

Net Profit c/d 21159


-1524
19635
TOTAL 24192 TOTAL

Dividends 11700 Net Profit b/d


Retained Earnings 229446
-221511
7935

TOTAL 19635 TOTAL


Income Wages to be debited to PnL A/c
Cash paid during the month
44420 less: o/s at the beginning
21798 add: o/s at the end
4707
70925
26520

Supplies = 5559+1671-6630 =

Accounts Receivable = 26505-21798 = 4707

97445

24192
24192

19635

19635
Rs.
5660
1974
2202

5888

600

5-21798 = 4707
Profit and Loss Account
Expenses

Opening Inventory 29835

Purchases:
*Cash Purchases 14715
*Credit Purchases 21315
Accounts Payable (-8517)
Payment on Accounts Payable (+8517)
36030
Wages 5888

Gross Profit c/d 25692

TOTAL 97445

Utilities Paid 900


Supplies* 600

Depriciation
*Building 157950
-156000
1950
*Equipment 5928
-5304
624
Insurances 3150
-2826
324
Miscellaneous 135

4533

Income before income tax 25692


-4533
21159

Income tax expense 7224


-5700
1524

Net Profit c/d 21159


-1524
19635

TOTAL 25692

Dividends 11700
Retained Earnings 229446
-221511
7935

TOTAL 19635
and Loss Account
Income

Sales 44420
Credit Sales 21798
Accounts Receivable* 4707
70925
Closing Inventory 26520

TOTAL 97445

Gross Profit b/d 25692


TOTAL 25692

Net Profit b/d 19635

TOTAL 19635
Wages to be debited to PnL A/c Rs.
Cash paid during the month 5660
less: o/s at the beginning 1974
add: o/s at the end 2202

5888

Supplies = 5559+1671-6630 = 600

Accounts Receivable = 26505-21798 = 4707

You might also like