You are on page 1of 7

MEDI PEARL PHARMACIA

BALANCE SHEET
AS ON FEB 28 , 2019

ASSETS: LIABILITIES AND OWNERS EQUITY


CURRENT ASSETS: LIABILITIES:
CASH---------------------- 98,896,000 ACCOUNTS PAYABLE------- 503,000
A/C RECIEVABLE-------- 2,000 NOTES PAYABLE-------------- 78,000
MEDICINES REVENUE RECIEVABLE------ 50,000 INTEREST PAYABLE------------- 300
UNEXPIRED INSURANCE------ -3000 INCOME TAXES PAYABLE------ 5,000
OFFICE FURNITURE------ 20,000 SALARIES PAYABLE-------- 15,000
RAW MATERIALS--------- 50,000 UTILITIES PAYABLE--------- 5,000
PREPAID OFFICE RENTAL------ -10,000
OFFICE SUPPLIES---------- 1,000 TOTAL LIABILITY: 596,300
PRINTING EQUIPMENT------- 20,000 CAPITAL:
COMPUTER EQUIPMENT------- 13,000 CAPITAL STOCK----- 100,020,000
MANUFACTURING EQUIPMENT---- 20,000 CLOSING RETAINED EARNINGS------ -214,300
ACCUMULATED DEPRECIATION: MACHINERY ------ -20,000
ACCUMULATED DEPRECIATION: BUILDING------------- TOTAL LIABILITY + CAPITAL + CLOSING RETAINED
-20,000 EARNINGS= 596,300 + 100,020,000 -214,300
INVENTORY-------------- 15,000 = 100,402,000
MED STOCK--------- -2000
PACKAGING INSTRUMENTS: 50,000
TOTAL CURRENT ASSETS: 99,082,000
NON CURRENT ASSETS:
OFFICE BUILDING: 480,000
OFFICE LAND----- 300,000
DELIVERY TRUCKS----300,000
MACHINERY:240,000
TOTAL NON CURRENT ASSETS: 1,320,000 LIABILITY+OWNERS EQUITY = 100,402,000
TOTAL ASSETS:100,402,000

MEDI PEARL PHARMACIA


BALANCE SHEET
AS ON FEB 28 , 2019

ASSETS: LIABILITIES AND OWNERS EQUITY


CURRENT ASSETS: LIABILITIES:
CASH---------------------- 98,796,000 ACCOUNTS PAYABLE------- 403,000
A/C RECIEVABLE-------- 2,000 NOTES PAYABLE-------------- 80,000
MEDICINES REVENUE RECIEVABLE------ 50,000 INTEREST PAYABLE------------- 300
UNEXPIRED INSURANCE------ -3000 INCOME TAXES PAYABLE------ 5,000
OFFICE FURNITURE------ 20,000 SALARIES PAYABLE-------- 15,000
RAW MATERIALS--------- 52,000 UTILITIES PAYABLE--------- 5,000
PREPAID OFFICE RENTAL------ -10,000
OFFICE SUPPLIES---------- 1,000 TOTAL LIABILITY: 596,300
PRINTING EQUIPMENT------- 20,000 CAPITAL:
COMPUTER EQUIPMENT------- 13,000 CAPITAL STOCK----- 100,020,000
MANUFACTURING EQUIPMENT---- 20,000 CLOSING RETAINED EARNINGS------ -214,300
ACCUMULATED DEPRECIATION: MACHINERY ------ -20,000
ACCUMULATED DEPRECIATION: BUILDING------------- TOTAL LIABILITY + CAPITAL + CLOSING RETAINED
-20,000 EARNINGS= 596,300 + 100,020,000 -214,300
INVENTORY-------------- 15,000 = 100,402,000
MED STOCK--------- -2000
PACKAGING INSTRUMENTS: 50,000
TOTAL CURRENT ASSETS: 99,082,000
NON CURRENT ASSETS:
OFFICE BUILDING: 480,000
OFFICE LAND----- 300,000
DELIVERY TRUCKS----300,000
MACHINERY:240,000
TOTAL NON CURRENT ASSETS: 1,320,000 LIABILITY+OWNERS EQUITY = 100,304,000
TOTAL ASSETS:100,304,000

MEDI PEARL PHARMACIA


BALANCE SHEET
AS ON FEB 28 , 2019

ASSETS: LIABILITIES AND OWNERS EQUITY


CURRENT ASSETS: LIABILITIES:
CASH---------------------- 98,710,000 ACCOUNTS PAYABLE------- 317,000
A/C RECIEVABLE-------- 00 NOTES PAYABLE-------------- 76,000
MEDICINES REVENUE RECIEVABLE------ 50,000 INTEREST PAYABLE------------- 300
UNEXPIRED INSURANCE------ -3000 INCOME TAXES PAYABLE------ 5,000
OFFICE FURNITURE------ 20,000 SALARIES PAYABLE-------- 15,000
RAW MATERIALS--------- 50,000 UTILITIES PAYABLE--------- 5,000
PREPAID OFFICE RENTAL------ -10,000
OFFICE SUPPLIES---------- 1,000 TOTAL LIABILITY: 596,300
PRINTING EQUIPMENT------- 20,000 CAPITAL:
COMPUTER EQUIPMENT------- 13,000 CAPITAL STOCK----- 100,020,000
MANUFACTURING EQUIPMENT---- 20,000 CLOSING RETAINED EARNINGS------ -214,300
ACCUMULATED DEPRECIATION: MACHINERY ------ -20,000
ACCUMULATED DEPRECIATION: BUILDING------------- TOTAL LIABILITY + CAPITAL + CLOSING RETAINED
-20,000 EARNINGS= 596,300 + 100,020,000 -214,300
INVENTORY-------------- 15,000 = 100,402,000
MED STOCK--------- -2000
PACKAGING INSTRUMENTS: 50,000
TOTAL CURRENT ASSETS: 99,082,000
NON CURRENT ASSETS:
OFFICE BUILDING: 480,000
OFFICE LAND----- 300,000
DELIVERY TRUCKS----300,000
MACHINERY:240,000
TOTAL NON CURRENT ASSETS: 1,320,000 LIABILITY+OWNERS EQUITY = 100,214,000
TOTAL ASSETS:100,214,000

MEDI PEARL PHARMACIA


BALANCE SHEET
AS ON FEB 28 , 2019
ASSETS: LIABILITIES AND OWNERS EQUITY
CURRENT ASSETS: LIABILITIES:
CASH---------------------- 98,896,000 ACCOUNTS PAYABLE------- 493,000
A/C RECIEVABLE-------- 2,000 NOTES PAYABLE-------------- 158,000
MEDICINES REVENUE RECIEVABLE------ 50,000 INTEREST PAYABLE------------- 300
UNEXPIRED INSURANCE------ -3000 INCOME TAXES PAYABLE------ 5,000
OFFICE FURNITURE------ 20,000 SALARIES PAYABLE-------- 15,000
RAW MATERIALS--------- 50,000 UTILITIES PAYABLE--------- 5,000
PREPAID OFFICE RENTAL------ 0
OFFICE SUPPLIES---------- 1,000 TOTAL LIABILITY: 676,300
PRINTING EQUIPMENT------- 100,000 CAPITAL:
COMPUTER EQUIPMENT------- 13,000 CAPITAL STOCK----- 100,020,000
MANUFACTURING EQUIPMENT---- 20,000 CLOSING RETAINED EARNINGS------ -214,300
ACCUMULATED DEPRECIATION: MACHINERY ------ -20,000
ACCUMULATED DEPRECIATION: BUILDING------------- TOTAL LIABILITY + CAPITAL + CLOSING RETAINED
-20,000 EARNINGS= 676,300 + 100,020,000 -214,300
INVENTORY-------------- 15,000 = 100,402,000
MED STOCK--------- -2000
PACKAGING INSTRUMENTS: 50,000
TOTAL CURRENT ASSETS: 99,046,000
NON CURRENT ASSETS:
OFFICE BUILDING: 480,000
OFFICE LAND----- 300,000
DELIVERY TRUCKS----300,000
MACHINERY:240,000
TOTAL NON CURRENT ASSETS: 1,320,000 LIABILITY+OWNERS EQUITY = 100,322,000
TOTAL ASSETS:100,322,000
MEDI PEARL PHARMACIA
BALANCE SHEET
AS ON FEB 28 , 2019

ASSETS: LIABILITIES AND OWNERS EQUITY


CURRENT ASSETS: LIABILITIES:
CASH---------------------- 98,393,000 ACCOUNTS PAYABLE------- 21,000
A/C RECIEVABLE-------- 2,000 NOTES PAYABLE-------------- 78,000
MEDICINES REVENUE RECIEVABLE------ 50,000 INTEREST PAYABLE------------- 300
UNEXPIRED INSURANCE------ -3000 INCOME TAXES PAYABLE------ 5,000
OFFICE FURNITURE------ 20,000 SALARIES PAYABLE-------- 15,000
RAW MATERIALS--------- 50,000 UTILITIES PAYABLE--------- 5,000
PREPAID OFFICE RENTAL------ -10,000
OFFICE SUPPLIES---------- 21,000 TOTAL LIABILITY: 596,300
PRINTING EQUIPMENT------- 20,000 CAPITAL:
COMPUTER EQUIPMENT------- 13,000 CAPITAL STOCK----- 100,020,000
MANUFACTURING EQUIPMENT---- 20,000 CLOSING RETAINED EARNINGS------ -214,300
ACCUMULATED DEPRECIATION: MACHINERY ------ -20,000
ACCUMULATED DEPRECIATION: BUILDING------------- TOTAL LIABILITY + CAPITAL + CLOSING RETAINED
-20,000 EARNINGS= 113,000 + 100,020,000 -214,300
INVENTORY-------------- 15,000 = 100,402,000
MED STOCK--------- -2000
PACKAGING INSTRUMENTS: 50,000
TOTAL CURRENT ASSETS: 9,859,6,000
NON CURRENT ASSETS:
OFFICE BUILDING: 480,000
OFFICE LAND----- 300,000
DELIVERY TRUCKS----300,000
MACHINERY:240,000
TOTAL NON CURRENT ASSETS: 1,320,000 LIABILITY+OWNERS EQUITY = 99,916,000
TOTAL ASSETS:99,916,000

You might also like