Scribd
Upload
51 views3 pages

Obj FN 60 50 Soln Obj STC Ass 4 10 100 Insp 2 1 22 STRG 3 3 39

This document appears to be a company's balance sheet and profit and loss statement summarized over a 10 year period. It shows assets, liabilities, equity, income, expenses, dividends, and net profit broken down annually and in total. It also calculates the profit distribution between two shareholders over the 10 years.

Uploaded by

vikas upadhyay
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
51 views3 pages

Obj FN 60 50 Soln Obj STC Ass 4 10 100 Insp 2 1 22 STRG 3 3 39

This document appears to be a company's balance sheet and profit and loss statement summarized over a 10 year period. It shows assets, liabilities, equity, income, expenses, dividends, and net profit broken down annually and in total. It also calculates the profit distribution between two shareholders over the 10 years.

Uploaded by

vikas upadhyay
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Obj Fn 60 50

Soln
Obj

STC
Ass 4 10 100
Insp 2 1 22
Strg 3 3 39
Assets
Cash Patent Bank Acc EquipmentComp PartSupplies Equity Other Equi
120000 120000
80000 80000
-2500 -2500
-85000 85000
-25000 -25000
-212100 212100
30000
-30500 -500
-145000 -145000
-62000 -62000
-63000 -63000
-20000 -20000
-196600 -196600
-8500 -8500
598500 598500
83900 100000 -500 76500 15500 0 200000 75400

Asset 275400 Liabilities 275400

DOC 200000
Hynes 60% 120000
Others 40% 80000

Euipment Depriciation
8500 per annum

Dividends
5000
IT exp
22500
Liabilities
Creditors

30000
-30000

Profit 75400 95400


Dividend -5000 -5000
Net Profit 70400 90400 70400
-22500
From 2-6 y 239500 47900
For the firs 70400
For 10 year 509000

Total Profit 818900

Profit/Year 51181.25

Haynes 30708.75
Others 20472.5

You might also like