accounting

5110U1-Financial.xlsx

Balance Sheet

Polly's Pet Products
Balance Sheet as of December 31, 2018
ASSETS
CURRENT ASSETS
Cash
Accounts receivable	50,000
Other assets	25,000
Total current assets
LONG TERM ASSETS
Fixed Assets	75,000
TOTAL ASSETS
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable	75,000
Accrued expenses
Income tax payable	5,000
Current portion of notes payable	12,000
Deferred income taxes	1,500
Total current liabilities	123,500
LONG TERM LIABILITIES
Notes payable (long term)
TOTAL LIABILITIES	161,500
STOCKHOLDERS' EQUITY
Common stock	5,000
Additional paid-in capital	15,000
Retained Earnings
Total stockholders' equity
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY

Diamond Gem Cleaning and Maintenance Service Balance Sheet Year Ended December 31, 20XX

Polly's Pet Products
Income Statement as of December 31, 2018
Revenues	650,000
Operating Costs
Gross Profit	205,000
General and Administrative Expenses	75,000
Operating Income
Other Expense	60,000
Income Before Provision for Income Taxes
Provision for Income Taxes	5,000
Net Income
Retained Earnings, Beginning Balance	103,500
Net Income
Retained Earnings, Ending Balance

Diamond Gem Cleaning and Maintenance Service &"-,Bold"Statement of Income and Retained Earnings Year Ended December 31, 20XX

Polly's Pet Products
Statement of Cash Flows as of December 31, 2018
Cash Flows from Operating Activities
Cash received from customers	600,000
Cash paid out to suppliers and employees
Interest paid	(5,000)
Taxes paid	(10,000)
Net cash provided by operating activities	185,000
Cash Flows from Investing Activities
Purchase of fixed assets	(25,000)
Net cash used in investing activities	(25,000)
Cash Flows from Financing Activities
New loans	50,000
Repayments on loans	(45,000)
Issuance of common shares of stock	5,000
Net cash provided by financing activities
Net change in Cash
Cash balance, beginning of year	30,000
Cash balance, end of year