You are on page 1of 3

CJL Car Care Centre

Balance Sheet as at 31 May, 2009


$ $ $
FIXED ASSETS
Property 420 000
Fixtures & Fittings 185 000
Equipment 190 800
Motor Vehicles 98 000
Total Fixed Assets 893 800

CURRENT ASSETS
Stock (Closing) 56 800
Debtors 45 000
Bank 10 500
Cash 1 500
Total Current Assets 113 800

Less: CURRENT LIABILTIES


Creditors (38 900)
Working Capital (CA-CL) 74 900
968 700
Less: LONG TERM LIABILITIES
10-year Bank Loan (320 000)
648 700

Financed by:
Opening Capital 629 852
Add: Net Profit 33 848
663 700
Less: Drawings (15 000)
Closing Capital 648 700
CJL Car Care Centre
Balance Sheet as at 31 May 2009
$ $ $
FIXED ASSETS

Property 420 000

Furniture & Fittings 185 000

Equipment 190 800

Motor Vehicle 98 000

Total Fixed Assets 893 800

CURRENT ASSETS

Stock (closing) 56 800

Debtors 45 000

Bank 10 500

Cash 1 500

Total Current Assets 113 800

Less: CURRENT LIABILITIES

Creditors (38 900)

WORKING CAPITAL (CA – CL) 74 900

968 700

Financed by:

LONG TERM LIABILITIES

10 yr bank loan 320 000

Owner’s Equity

Opening Capital 629 852

Add: Net Profit 33 848

663 700

Less: Drawings (15 000)

Closing Capital 648 700 968 700

Notes to write:
Balance Sheet = Statement of Financial Position (shows Accounting Equation)
Horizontal Balance Sheet = Accounting Equation = Assets = Capital + Liabilities
Vertical Balance Sheet = Capital = Assets – Liabilities

You might also like