Sales
Less: return inwards
Less: cost of sales Opening finished goods
Add: total cost of production Less: closing finished goods
Gross profit
Less: Expenses
Administration expenses Heating and lightning 1/6(180,342+ 3,642)
Rent 1/6(570,144+6,963) Rates 1/6(60,348-9420)
Insurance 1/6(498,039-10,080)
Depreciation
Buildings 2%x390,000
Office equipment(10%×330,000)
General administrative expenses
Director salaries
Increase in allowance for bad debts 1%x 1,500,000-300,000
Bank interest
Selling and distribution expenses
Advertising expenses Transport expenses
Depreciation
Motor vehicles (600,000-240,000)×25%
Office salaries
Profit before tax
Less corporation tax
Profit after tax
Less preference dividends (10%×600,000)
Interim -30,000 Final -30,000 -accured
Profit for the year
Add :retained profits
Retained profits balance b/d
|
Sh 000
7,800,441
(45,318)
750,000
5,186,656
(345,777)
30,664
96,184.5
8,488
81,326.5
7,800
33,000
189,033
6,069
12,000
21,210
150,513
255,039
90,000
64,237
|
Sh 000
7,755,123
(5.590.879)
2,164,244
1,045,564
1,118,680
(100,000) 1,018,680
(60,000)
958,680 127,425
1,086,105
|