Sunteți pe pagina 1din 1

M & M APPLIANCE CENTER

INCOME STATEMENT
JANUARY 31, 2008

SALES ₱68,357.15
LESS: SALES RETURN & ALLOWANCE ₱446.43
SALES DISCOUNT ₱314.29 ₱760.72
NET SALES ₱67,596.43

COST OF SALES
MERCHANDISE INVENTORY 01/01/08 ₱74,672.50
ADD NET COST OF PURCHASES
PURCHASES ₱34,767.86
LESS: PURCHASES DISCOUNT ₱ 148.66 ₱34,619.20
TOTAL AVAILABLE FOR SALE ₱109,291.70
LESS: MERCHANDISE INVENTORY JAN. 31 2008 ₱ 75,500.00 ₱33,791.70
GROSS PROFIT ON SALES ₱33,804.73

OPERATING EXPENSES
SELLING
SALARIES ₱5,400.00
SS,MCR,EC & HDMF ₱ 456.70
UTILITIES ₱445.00
DEPRECIATION-DELIVERY EQUIPMENT ₱388.89
GAS & OIL ₱300.00
DEPRECIATION- BUILDING ₱250.00
DELIVERY ₱230.00
SUPPLIES ₱150.00
MISCELLANEOUS ₱105.00
DEPRECIATION- FURNITURE & EQUIPMENT ₱66.70 ₱7,792.29

GENERAL
SALARIES ₱11,000.00
BAD DEBTS ₱ 556.90
SS,MCR,EC & HDMF ₱ 494.00
UTILITIES ₱445.00
INSURANCE ₱338.33
SUPPLIES ₱300.00
DEPRECIATION- BUILDING ₱250.00
DEPRECIATION- FURNITURE & EQUIPMENT ₱66.70 ₱ 13,450.93 ₱21,640.62
NET OPERATING PROFIT ₱12,561.51
LESS NET OTHER EXPENSE:
INTEREST EXPENSE ₱2,550.00
BANK SERVICE CHARGES ₱25.00
LESS: INTEREST INCOME ₱12.00 ₱2,563.00
NET INCOME BEFORE TAX PROVISION ₱ 9,998.51
32% TAX PROVISION ₱3,199.52

NET INCOME AFTER TAX PROVISION ₱6,798.99

S-ar putea să vă placă și