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

Pizaanut Balance sheet as on 30 April 2020

Separate Concept Assets


Dual aspect Bank 44750
Convervatism
Materilality Lease Deposit 40000
Maoney measurement Rent Paid in Advance 0
Accrual Ovan 35000
Going concern Equipment 57000
Inventory (Supplies) 45500
Van 38889
Incorporation Charges 4917

266056

Assets
Bank 8500

Lease Deposit 40000


Rent Paid in Advance 0
Ovan 35000
Equipment 57000
Inventory (Supplies) 20200
Van 37778
Incorporation Charges 4834

203312
t Balance sheet as on 30 April 2020
Equity and Liability Income Statement (P & L) for April 2020
Equity 105000 Sale
RE -53944 Materials consumed
Interest
Bank Loan 75000 Rent
Salary (Delivery boy)
Note Payable 45000 Salary (Vishy)
Advance received from IMT 20000 Depreciation on Van
Accounts Payable 40000 Utilility bill
Outstanding salary 35000 Incor. Written -off

Profit

266056

Income Statement (P & L) for May 2020


Equity and Liability Sale
Equity 105000 Material consumed
RE -26688 Rent
Interest
Bank Loan 75000 Salary (Del)
Dep on Van
Note Payable 0 Utilities
Advance received from IMT 15000 Write-Off
Accounts Payable 0 Vishy's Salaray
Outstanding salary 35000

Profit
Dividend
Tranfeered to RE
203312
Statement (P & L) for April 2020
12000
-2500
-750
-15000
-5500
-35000
-1111
-6000
-83

-53944

Statement (P & L) for May 2020


140000
-25300
-15000 RE till april end 60000 Proft for April 60000
-750 RE till May end 75000
-5500 May 15000 Only solution?
-1111 another solution
-15000
-83
-35000

RE as 31 March 2019 350000


RE as 31 March 2020 420000
42256
15000 A) 2019-20( (FY) 70000 Only possible? Other answ
27256

B) FY 2019-20 200000
Dividend 130000
Transferred to RE 70000
Proft for April 60000

Only solution?
another solution

Only possible? Other answers ?


Income Statement Balance Sheet (BS)
Fees Revenue 7500 Liabilities and Equity Amount
Supplies consumed -800 Equity
Wages -2125 Capital 25000
Rent -800 RE 1050
Utilities -450
Miscell -275
Liabilities
Net Profit 3050 Accounts Payable 400
Cash Dividend* -2000 26450
Profit to BS 1050

*Will discuss about dividend in the class


alance Sheet (BS) Cash Flow Statement
Assets Amount Receipts
Cash 5900 Capital 25000
Land 20000 Fees revenue 7500
Supplies 550 Payments
Purchase of Land -20000
Wages -2125
Rent -800
Utilities -450
26450 Miscell -275
Payment to Creditors -950
Cash dividend -2000

5900

You might also like