Module 2 PDF
Module 2 PDF
Notes
Structure
6.1 Introduction
6.2 Adjustments
6.2.1 Types of Adjustments
6.3 Preparing Income Statement
6.3.1 Trading Account
6.3.2 Profit & Loss Account
6.4 Preparing Balance Sheet
6.5 Linkage Between Income Statement and Balance Sheet
6.6 Proforma Balance Sheet as per Schedule VI
6.7 Relevant Accounting Standards
6.8 Summary
Objectives
Objectives of this unit is to make student aware of the process of preparing
Income Statement (Trading & Profit and Loss accounts) and Balance sheet.
Student have also been given brief exposure to the important Accounting
Standards.
6.1 Introduction
Microeconomics is the study of human behavior and choices as they relate to
relatively small units, such as an individual, a firm, an industry, or a single market.
Macroeconomics is the study of human behavior and choices as they relate to an
entire economy. Economic analysis attempts to explain why problems arise in the
economy and how these problems can be dealt with. It is, therefore, indispensable
for formulating and conducting economic policy. However, before studying
macroeconomic theory and policy, one must know the macroeconomic goals of
the economy. There is no point in formulating a policy without definite objectives.
Macroeconomic policy operates within a framework of goals and constraints. The
most important goals of economic policy are;
i. Full employment- full utilization of human and non-human resources
ii. High living standards
iii. Price Stability
iv. Reduction of economic inequality and removal of poverty
v. Rapid economic growth
Final accounts consists of trading a/c P&L a/c and balance sheet. All the amounts
from trial balance are taken to prepare these accounts. In Trading a/c all the
transactions which are related to a factory are recorded such as sales purchases wages
etc. the profit in this a/c is known as gross profit and it is carried forwarded to P&L a/c.
In P&L a/call the transactions which are related to administration or office are recorded.
Such as office expenses salaries interest on investments. The profit in this a/c after
balancing is known as net profit which is added to the capital in thebalance sheet. If
there's loss its known as net loss and it is deducted from the capital. In balance sheet
there are assets & liabilities assets include buildings investments debtors etc. Liabilities
6.2 Adjustments
1. It is necessary to emphasize again that all accounts are prepared on 'Accrual'
basis. In other works all expenses paid for or not are to be accounted if they
relate to the period. Similarly, all incomes earned and due are credited to Income
statements whether they are actually received or not. Before an accountant can
proceed to prepare the financial statements from the Trial Balance, he has to
process some additional information, which he either already knows or receives
from some other agencies. The following are a few examples showing where
adjustments entries would be required.
(a) The accountant would ascertain that the salary of three workers of January is
unpaid at the end of the audit period.
(b) The accountant is informed by the storekeeper that the goods lying unsold in
the store (representing closing stock) is worth Rs. 17,000 at cost.
(c) The accountant knows that the insurance premium was paid for the whole year,
whereas the accounts are being prepared after six months.
6.2.1 Types of Adjustments
1. In view of the above information certain "Adjustments" will have to be made in the
books of accounts. Adjustment usually represents the recording of additional
information to reflect true affair of the profitability of business and not actual
transactions. Different types of Important adjustments are discussed below.
(a) Closing lnventorv Under the periodic verification method, the closing inventory
of every item is arrived at by physically counting the inventory available and
assigning a value to the same. In the business organisations, the value of
closing inventory will be brought into the books of accounts of Business by
debiting Closing Inventory AIC and crediting the Trading A/C. While the closing
inventory appears on the credit side of the Trading Account to reduce the cost
of goods sold, it also appears as an asset in the Balance Sheet.
(c) Prepaid Expense. Certain expenses paid m ay relate to more than one
Notes accounting period. In such cases, it is necessary to identify that portion of
the expenditure of which the benefit is yet to be received by the concern and
treat that part of the expenditure as prepaid. The adjustments to record any
prepaid expense is debit the <related expense> prepaid A/C and credit the <
related expense> A/C. For example - X Ltd , took an insurance cover for all
assets against fire on 1st October, 2005 and paid the annual premium of Rs.
2,400 on the same day. Since the benefit of the entire expenditure will expire
only on 30th September, 2006, it becomes necessary to recognize this aspect
while preparing the financial statements as on 31st March, 2006. The amount of
expense prepaid on 31st March, 2006= (1/2) 2,400=Rs. 1,200. This is adjusted
by debiting prepaid insurance A/C with an amount of Rs 1,200/- and crediting
Insurance A/C by the same amount. This entry ensures that the insurance
expense is reported at the correct figure of Rs. 1,200 in the profit and loss
account and the prepaid amount is shown as an asset in the Balance Sheet.
16. From a given Trial Balance we can prepare a Trading and Profit and Loss Account
to determine the profit or loss made by a business organisation during a particular
period. At the time of preparation of these, the following points may be kept in
mind:
(a) All expenses are debited in these accounts & respective losses & expenses are
credited at the end of year thereby closing the A/C.
(b) All incomes are credited in these account & respective incomes are debited &
closed.
(c) The value of stock on hand at the end of the final period will have to be properly
ascertained and all other adjustments as discussed in the last chapter are
accounted for.
(e) A fair amount should be written -off by way of depreciation on assets, such as
furniture, fitting etc as per rates applicable.
(f) In addition to treating the incomes and expenses found in the Trial Balance, we
may have to give special treatment to certain 'Adjustments' also .
(g) Profit is credited to Capital and net loss is debited to Capital AJC as it belongs
to owner. However, in case of companies these can be shown separately.
lllustration-2
Notes 4. Format of Trading account is given below as an illustration:
Dr. Cr.
2,37,000 2,37,000
2. While preparing a Profit and Loss A/C, it is necessary to remember that all the items
shown in Trial Balance do not necessarily figure in Profit and Loss Account. Only
such items which represent income and expenses are taken to Profit and Loss
Account. Other items representing assets and liabilities (including capital) go to the
Balance Sheet.
Illustration 3
7. From the following Trial Balance of a M/S SMITA, prepare a Profit and Loss account
for the year ended March 31, 2005.
Dr Cr
2,37,000 2,37,000
Adjustments:
(e) A sum of Rs. 3,000 represents Discount received in advance but not yet due.
Notes
Solution
What we are attempting in this illustration is only Profit and Loss Account. In the
next chapter we will prepare Balance Sheet based on the same data.
MIS Smita & Co., Trading and Profit and Loss Account for the year ended March 31,2005
Dr Cr
Rs. Rs. Rs. Rs.
25,000
To freight 20,000
To Gross Profit c/d 2,10,000
6,75,000
39,000
To Depreciation on 10,500
Properties:
To Net profit 1,22,500
transferred to Capital.
Total 2,27,000
Total 2,27,000
Illustration 4
Liabilities Rs Rs Assets Rs Rs
GMF 2,30,000 Properties 2,80,000
----------- -----------
4,87,500 4,87,500
6.5 Linkage Between Trial Balance, Profit & Loss Account and
Balance Sheet
It is necessary to understand the linkage between Trial Balance, Profit and Loss
Account and Balance Sheet as shown in Fig down
I
I I
Item s relating to Items relating
Income and to Assets and
Expenses Liabilities
Double
Entry
Profit and Loss Effect
Account Balance
Sheet
Tr ansferred to
I Balance Sheet
-
-
Figures f or Figures Figures for Figures for
the forthe the the current
previous current prev ous year
Authorised Cap1t,.
XXX XXX
... Preference Share of Rs. ..each
6.Rl!nt and Machinery
Subscribed Capit,.
B. Oevdt>pment of Property
...Preference Share of As ...each Rs.. ..
CAd up XXX
XXX 5.Surplus, that Is balance In Prom and Loss XXX 4.Stock In trade
account after providing for proposed
allocation namely:
Dividend,Bonus or Reserves
XXX 2.Loans and Advances from Banks. XXX B.(a) Advances and loans to subsiciaries
(b) advances and loans to partnership firma in
whichthe Company or anyoflts subsidaries
is a partner
XXX 4.0ther loans and Advances XXX 10.Advances recoverableincash orin kind
(e.g.Rates,Taxes,Insurance ,etc.prepaid)
XXX 5.1nterest accrued and due on secured XXX 11.Balances with customs,Port Trusts,and
loans excise authorities etc.
(4)UNSECURED LOANS: (4) MISCELLANEOUSEXPENDmJRE:
XXX 1. Fixed Deposits XXX 1. Preliminary Expenses
XXX 2. Loans and Advances from subsidiaries XXX 2. Expenses ,including commission or
Brokerage on under writingofSharesor
Debentures
XXX 3. Short Term loans and Advances XXX 3. Discount allowed on the issue of Shares or
a. From Banks Debentures
b. From Others
XXX 4.0ther loans and Advances XXX 4.1nterestpaid out of capital during
a. From Banks construction period
b. From Others
(5) CURRENT LIABILmES AND 5. Development expenciture not adjusted
PROVISIONS:
(A) Currant liabiiHiea: 6.0ther sums (specif)ling nature)
XXX 1. Acceptances XXX 5. PROFIT a LOSS ACCOUNT{This Is
shown only when Hs debit balance count not
be written off out of others reserves)
XXX 2. Sundry Creditors XXX
XXX 3. SubsidiaryCompanies XXX
XXX 4. Unclaimed Dividends XXX
XXX 5.1nterest accrued but not due on loans XXX
XXX 6.Advance payments and unexpired XXX
discounts for the portionfor which value has
strll to be given,e.g.lnthe case of the
followingclasses of companies:Newspaper,
Fire lnsurance ,Theatres ,Ciubs,Banking,
Steamship Companies etc.
XXX
3. Useful life may be reviewed periodically after taking into consideration the expected
physical wear and tear, obsolescence and legal or other limits on the use of the
asset.
4. Basis for providing depreciation must be consistently followed and disclosed. Any
change to be quantified and disclosed.
5. In cases of addition or extension which becomes integral part of the existing asset
depreciation to be provided on adjusted figure prospectively over the residual useful
life of the asset or at the rate applicable to the asset.
6. Where the historical cost undergoes a change due to fluctuation in exchange rate,
price adjustment etc. depreciation on the revised unamortized amount should be
provided over the balance useful life of the asset.
2. Revenue from sales and services should be recognised at the time of sale of goods
or rendering of services if collection is reasonably certain; i.e., when risks and
rewards of ownership are transferred to the buyer and when effective control of the
seller as the owner is lost.
Cost to include purchase price and attributable costs of bringing asset to its working
condition for the intended use. It includes financing cost for period up to the date of
readiness for use.
Gross and net book values at beginning and end of year showing additions,
Notes deletions and other movements, expenditure incurred in course of construction and
revalued amount if any be disclosed.
6.7 Summary
Accounts made up only at the end of a firm's financial year. For a manufacturing
firm, the final accounts consist of (1) manufacturing account, (2) trading account, (3)
profit and loss account, and (4) Balance Sheet A trading firm's final accounts will
include all of the above except the manufacturing account. Together, these accounts
generate the gross profit, net income, and distribution of net income figures of the firm.
3. Given below is the trial balance of Mr. Mohan as on 31st March 2002. You are
required to prepare Trading and Profit & Loss Account for the year ended 31st
March 2002 and Balance Sheet as on that date.
Trial Balance
Particulars Debit Credit
Purchases and Sales 1 '18,0 1 ,54,5
Debtors and 00 00
Creditors
Returns 42,000 30,000
Furniture
Building 2,000 1,000
Cash in hand
Cash at bank 25,000
Salaries
Discount 60,000
Printing and
Stationary 1,250
Stock as on 250
01.04 .2001 6,750
Postage and
telegram 14,000
Advertisement
Carriage inward 500
Carriage outward
Drawings and 2,000 1 ,58,7
Capital 50
Rent received 12,500
Machinery 1,500
750
3,46,0
4,500 00
1,500
1,250
4,000
50,000
3,46,0
00 Adjustments:
1.1.2006 31.12.2006
Cash 40,000 36,000
Bank 60,000 66,000
Debtors 34,000 50,000
Stock 80,000 1,20,000
Fixed Assets 58,000 58,000
Creditors 1,04,000 64,000
Loan 20,000 20,000
Rs. 10,000 p.m. was withdrawn by the proprietor for household expenses during
2006. Interest on drawing is charged on total amount withdrawn during the year@ 18%
p.a. for six months. Rs. 60,000 realised by the proprietor as maturity value of National
Saving Certificates was invested in the business. He further introduced in the business
Rs. 30,000 borrowed from his wife. Manager was given salary for the month of January,
2007 in advance. Manager is entitled to a salary@ Rs. 12,000 p.m.
An unrecorded liability of Rs.10,000 relating to year 2005 was paid during the year
2006.
Depreciate fixed assets@ 15% p.a. ProvideRs. 2,000 for doubtful debts.
Prepare a statement showing Net Profit (or net loss) for the year 2006 and prepare
Balance Sheet as at 31.12.2006.
Further Readings
1. Accounting Principles. Robert N Anthony.
4. Advanced Accounting, Sehgal Ashok, Sehgal Deepak .Taxman Allied Services (P)
Ltd., New Delhi
6. Advanced Accounts, Shukla M.C., Grewal T.S.: S. Chand & Company Ltd., New
Delhi.
7. Advanced Accountancy, Gupta R.L., M. Radhaswamy: Sultan Chand & Sons, New
Delhi.
Authorised Capital:
Authorised capital is the amount of share capital which a company
is authorised to issue by its Memorandum of Association. The
company cannot raise more than the amount of capital as specified
in the Memorandum of Association. It is also called Nominal or
Registered capital. The authorised capital can be increased or
decreased as per the procedure laid down in the Companies Act. It
should be noted that the company need not issue the entire
authorised capital for public subscription at a time. Depending upon
its requirement, it may issue share capital but in any case, it should
not be more than the amount of authorised capital.
Issued Capital:
It is that part of the authorised capital which is actually issued to the
public for subscription including the shares allotted to vendors and the signatories to the
company's memorandum. The authorised capital which is not offered for public
subscription is known as 'unissued capital'. Unissued capital may be offered for public
subscription at a later date.
Subscribed Capital:
It is that part of the issued capital which has been actually
subscribed by the public. When the shares offered for public
subscription are subscribed fully by the public the issued capital and
subscribed capital would be the same. It may be noted that
ultimately, the subscribed capital and issued capital are the same
because if the number of share, subscribed is less than what is
Amity Directorate of Distance and Online Education
194 Accounting for Managers
offered, the company allot only the number of shares for which
subscription has been received. In case it is higher than what is
offered, the allotment will be equal to the offer. In other words, the
fact of over subscription is not reflected in the books.
Called up Capital:
It is that part of the subscribed capital which has been called up on
the shares. The company may decide to call the entire amount or
part of the face value of the shares. For example, if the face value
(also called nominal value) of a share allotted is Rs. 10 and the
company has called up only Rs. 7 per share, in that scenario, the
called up capital is Rs. 7 per share. The remaining Rs. 3 may be
collected from its shareholders as and when needed.
Paid up Capital:
It is that portion of the called up capital which has been actually
received from the shareholders. When the shareholders have paid
all the call amount, the called up capital is the same to the paid up
capital. If any of the shareholders has not paid amount on calls,
such an amount may be called as 'calls in arrears'. Therefore, paid
up capital is equal to the called-up capital minus call in arrears.
Uncalled Capital:
That portion of the subscribed capital which has not yet been called
up. As stated earlier, the company may collect this amount any time
when it needs further funds.
Shares, refer to the units into which the total share capital of a
company is divided. Thus, a share is a fractional part of the share
capital and forms the basis of ownership interest in a company. The
persons who contribute money through shares are called
shareholders. The amount of authorised capital, together with the
number of shares in which it is divided, is stated in the
Memorandum of Association but the classes of shares in which the
company's capital is to be divided, along with their respective rights
and obligations, are prescribed by the Articles of Association of the
company. As per Section 86 of The Companies Act, a company can
issue two types of shares (1) preference shares, and (2) equity
shares (also called ordinary shares).
1. Preference Shares
According to Section 85 of The Companies Act, 1956, a preference
share is one, which fulfills the following conditions:
(a) That it carries a preferential right to dividend to be paid either as
a fixed amount payable to preference shareholders or an amount
calculated by a fixed rate of the nominal value of each share before
any dividend is paid to the equity shareholders. (b) That with respect
to capital it carries or will carry, on the winding up of the company,
the preferential right to the repayment of capital before anything is
paid to equity shareholders. However, notwithstanding the above
two conditions, a holder of the preference share may have a right to
participate fully or to a limited extent in the surpluses of the
Amity Directorate of Distance and Online Education
Accounting for Managers 195
company as specified in the Memorandum or Articles of the
company.
Thus, the preference shares can be participating and non-
participating. Similarly, these shares can be cumulative or non-
cumulative, and redeemable or irredeemable.
2 Equity Shares
Issue of Shares
A salient characteristic of the capital of a company is that the
amount on its shares can be gradually collected in easy installments
spread over a period of time depending upon its growing financial
requirement. The first installment is collected along with application
and is thus, known as application money, the second on allotment
(termed as allotment money), and the remaining installment are
termed as first call, second call and so on.
The word final is suffixed to the last installment. However, this in no
way prevents a company from calling the full amount on shares right
at the time of application.
The important steps in the procedure of share issue are :
Issue of Prospectus:
The company first issues the prospectus to the public. Prospectus is
an invitation to the public that a new company has come into
existence and it needs funds for doing business. It contains
complete information about the company and the manner in which
them money is to be collected from the prospective investors.
Accounting Treatment
Note:- The journal entries (2) and (4) can also be combined as
follows:
Share Application Ale
To Share Allotment Ale
To Bank Ale
(Excess application money adjusted to share allotment and balance
refunded)
On Calls: Calls play a vital role in making shares fully paid-up and
for realizing the full amount of shares from the shareholders. In the
event of shares not being fully called up till the completion of
allotment, the directors have the authority to ask for the remaining
amount on shares as and when they decide about the same. It is
also possible that the timing of the payment of calls by the
When a call is made and the amount of the same is received, the
journal entries are as given below:
Another point to be noted is that the words 'and Final' will also be
added to the last call, say, if second call is the last call it will be
termed as 'Second and Final
Call' and if it is the third call which is the last call, it will be termed as
'Third and Final Call'. It is also possible that the whole balance after
allotment may be collected in one call only. In that case the first call
itself, shall be termed as the 'First and Final Call'.
Forfeiture of Shares
It may happen that some shareholders fail to pay one or more
instalments, viz. allotment money and/or call money. In such
circumstances, the company can forfeit their shares, i.e. cancel their
allotment and treat the amount already received thereon as forfeited
to the company within the framework of the provisions in its articles.
These provisions are usually based on Table A which
authorise the directors to forefeit the shares for non-payment of calls
made. For this purpose, they have to strictly follow the procedure
laid down in this regard.
It may be noted here that when the shares are forfeited, all entries
relating to the forfeited shares must be reversed except the entry
relating to share premium received, if any. Accordingly, the share
capital is debited to the extent to called-up capital and credited
to (i) respective unpaid calls account i.e., calls in arrears and (ii)
share forfeiture account with the amount already received on
shares.
The balance of shares forfeited account is shown as an addition to
the total paid-up capital of the company under the head 'Share
Capital' under title 'Equity and Liabilities' of the Balance Sheet till
the forfeited shares are reissued.
Summary
Company: An organisation consisting of individuals called
'shareholders' by virtue of their holding the shares of a company,
who can act as legal person as regards its business through board
of directors.
The procedure for the issue of debentures is the same as that for
the issue of shares.
The intending investors apply for debentures on the basis of the
prospectus issued by the company. The company may either ask for
the entire amount to be paid on application or by means of
instalments on application, on allotment and on various calls.
Debentures can be issued at par, at a premium or at a discount.
They can also be issued for consideration other than cash or as a
collateral security.
Note: Similar entries may be made for the second call and final call.
However, normally the whole amount is collected on application or
in two instalments, i.e., on application and allotment.
When the company pays the whole amount in lump sum, the
following journal entries are recorded in the books of the company:
SEBI's Guidelines
Securities and Exchange Board of India (SEBI) has issued
guidelines for redemption of debentures. The salient points of these
guidelines are:
1. Recorded Facts:
Financial statements are prepared on the basis of facts in the form
of cost data recorded in accounting books. The original cost or
historical cost is the basis of recording transactions. The figures of
various accounts such as cash in hand, cash at bank, trade
receivables, fixed assets, etc., are taken as per the figures recorded
in the accountina books . The assets purchased at different times
Amity Directorate of Distance and Online 8fucation
210 Accounting for Managers
and at different prices are put together and shown at costs. As these
are not based on market prices, the financial statements do not
show current financial condition of the concern.
2. Accounting Conventions:
Certain accounting conventions are followed while preparing
financial statements. The convention of valuing inventory at cost or
market price, whichever is lower, is followed. The valuing of assets
at cost less depreciation principle for balance sheet purposes is
followed. The convention of materiality is followed in dealing with
small items like pencils, pens, postage stamps, etc. These items are
treated as expenditure in the year in which they are purchased even
though they are assets in nature. The stationery is valued at cost
and not on the principle of cost or market price, whichever is less.
The use of accounting conventions makes financial statements
comparable, simple and realistic.
3. Postulates:
Financial statements are prepared on certain basic assumptions
(pre-requisites) known as postulates such as going concern
postulate, money measurement postulate, realisation postulate, etc.
Going concern postulate assumes that the enterprise is treated as a
going concern and exists for a longer period of time. So the assets
are shown on historical cost basis. Money measurement postulate
assumes that the value of money will remain the same in different
periods. Though there is drastic change in purchasing power of
money, the assets purchased at different times will be shown at the
amount paid for them. While, preparing statement of profit and loss
the revenue is included in the sales of the year in which the sale
was undertaken even though the sale price may be received over a
number of years. The assumption is known as realisation postulate.
4. Personal Judgements:
Under more than one circumstance, facts and figures presented
through financial statements are based on personal opinion,
estimates and judgements. The depreciation is provided taking into
consideration the useful economic life of fixed assets. Provisions for
doubtful debts are made on estimates and personal judgements. In
valuing inventory, cost or market value, whichever is less is being
followed. While deciding either cost of inventory or market value of
inventory, many personal judgements are to be made based on
certain considerations. Personal opinion, judgements and estimates
are made while preparing the financial statements to avoid any
possibility of over statement of assets and liabilities, income and
expenditure, keeping in mind the convention of conservatism. Thus,
financial statements are the summarised reports of recorded facts
and are prepared the following accounting concepts, conventions
and requirements of Law.
Forms and Contents of the Balance Sheet and Profit and Loss
Account
Where the profit and loss account and the balance-sheet of the
company do not comply with the accounting standards, such
companies shall disclose in its profit and loss account and balance-
sheet, the following, namely:-
(a) The deviation from the accounting standards;
(b) The reasons for such deviation; and
(c) The financial effect, if any, arising due to such deviation.
I
Particulars Note As at 31 As at 31
No. March, 20X2 March, 20X1
' '
1 hareholders' funds
(a) Share capital
(b) Reserves and surplus
(c) Money received against
share warrants
3 Non-current liabilities
(a) Long-term borrowings
(b) Deferred tax liabilities (net)
(c) Other long-term liabilities
(d) Long-term provisions
4 urrent liabilities
(a) Short-term borrowings
(b) Trade payables
(c) Other current liabilities
(d) Short-term provisions
TOTAL
I
. SSETS
I
Amity Directorate of Distance and Online Education
1 Non-current assets
Accounting for M '"Y"''" LIP
(a) Fixed assets
(i) Tangible assets
(ii) Intangible assets
(iii) Capital work-in-progress
(iv) Fixed assets held for sale
I II
(b) Non-current investments
(c) Deferred tax assets (net)
(d) Long-term loans and
advances
(e) Other non-current assets
2 purrent assets
(a) Current investments
(b) Inventories
(c) Trade receivables
(d) Cash and cash equivalents
(e) Short-term loans and
advances
(f) Other current assets
TOTAL
ee accompanying notes forming
part of the financial statements
2 Other income
4 Expenses
(a) Cost of materials consumed
(b) Purchases of stock-in-trade
(c) Changes in inventories of finished goods,
work-in-progress and stock-in-trade
(d) Employee benefits expense
(e) Finance costs
(f) Depreciation and amortisation expense
(g) Other expenses
Total expenses
8 Extraordinary items
10 rrax expense:
(a) Current tax expense for current year
(b) (Less): MAT credit (where applicable)
(c) Current tax expense relating to prior years
(d) Net current tax expense
(e) Deferred tax
B DISCONTINUING OPERATIONS
c OTAL OPERATIONS
ABC International
Statement of Financial Position
as of as of as of
12L31L20X3 12L31L20X2 12/31/20X1
Current assets
Cash $1,200,000 $900,000 $750,000
Accounts receivable 4,800,000 3,600,000 3,000,000
Inventory 3,600,000 2,700,000 2 300 000
Total current assets $9,600,000 $7,200,000 $ 6,050,000
Total fixed assets 6,200,000 5,500,000 5 000 000
Total Assets $15,800,000 $12,700,000 $11 050 000
Current liabilities
Accounts payable $2,400,000 $1,800,000 $ 1,500,000
Accrued expenses 480,000 360,000 300,000
Short-term debt 800,000 600,000 400 000
Total current $3,680,000 $2,760,000 $ 2,200,000
liabilities
Long-term debt 9,020,000 7.740,000 7 350 000
Total liabilities 12,700,000 10,500,000 9,550,000
Shareholders' equity 3,100,000 2,200,000 1 500 000
Total liabilities and $15,800,000 $12,700,000 $11 050 000
equity