Please fill out statement of profit or loss using transaction worksheet and events listed above

Thank you

Event Event 1 Transaction The company repays $50326 of its borrowings. This amount includes $6564 of interest. The remaining borrowings are to be repaid over the following five years. Event 2 The accountant determines that depreciation should be recorded at $14638. The accountant estimates that 10 percent of the depreciation is related to selling activities, with the remaining related to administration. Event 3 The company declares and pays a dividend of $9005 to its shareholders Event 4 The company uses up the remainder of its previous prepaid insurance contract for the first six months of the fiscal year. The company then commences a new contract of total value $7200 costing $3600 upfront for the following 12 months at equal cost per month, including the last six months of the year. The rest forming an other liability due within 12 months. The insurance related to administration. The accountant informs you that Other current assets related to prepaid accounts. The company purchased $348800 of inventory from its suppliers. The inventory was purchased on credit Event 5 Event The company receives a dividend from one of its investments of $4423. Event The company makes payments to inventory suppliers of $330735. Event The company purchased an additional $25000 of motor vehicles. Half was paid in cash, with the remaining on credit. The accountant determines that the credit amount should be allocated to other current liabilities. Event 9 The company collects $473376 from its trade receivables during the year. Event 10 The company pays rent of $5500 per month on a 12-month lease. The rent related to administrative offices. Fvent 11 The company makes total sales of normal goods and services of $549000 of this amount $60000 was received in cash at the time of the sale. The value of goods sold in these transactions was $349800 Event 12 The company issued 10260 shares to new investors. These shares were issued at an average price of $5 per share. Event 13 The company paid all corporate income tax owing from the previous period. In addition, the company incurs a further $29166 in corporate income that it will pay next year. Event 14 The company paid all wages owing from the previous period, which made up the total opening balance of other current liabilities. In addition, the company paid wages costs of $12000. These wages relate 30 percent to administrative expenses, and the remainder to selline expenses. TRANSACTION ANALYSIS WORKSHEET Details Cash Trade receivables Inventories Other current assets Property, plant & equipment Investments Trade payables Current tax payable Other current liabilities Borrowings Contributed equity Retained earnings Opening balance - Retained earnings 90,053 Opening balances 84,844 33,276 34,602 2,738 146,383 135,904 19,905 3,275 3,145 218,810 102,559 Income Dividends Event 1 (50,326) (43,762) Expenses (6,564) (14,638) Event 2 (14,638) Event 3 (9,005) (9,005) (3,600) Event 4 862 3,600 (6,338) Event 5 348,800 348,800 Event 6 4,423 Event 7 (330,735) Event 8 25,000 12,500 (473,376) Event 9 Event 10 Event 11 Event 12 Event 13 4,423 (330,735) (12,500) 473,376 (66,000) 60,000 51,300 (3,275) (15,145) (66,000) (349,800) 489,000 (349,800) 549,000 51,300 25,891 Event 14 (3,145) (29,166) (12,000) 553,423 (484,506) Closing balance - Retained earnings Closing balances 183,357 48,900 33,602 3,600 156,745 135,904 37,970 29,166 16,100 175,048 153,859 (9,005) 149,965 Statement of Profit and Loss for the year ended $ Sales Cost of sales Gross profit Selling expenses Depreciation expense Finance expenses Administrative expenses Profit before tax Income tax expense Gross profit