Far - BS - Is - Rak N' Koll

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 4

Financial Accounting and Reporting

RAK N' KOLL

Income Statement

For the month ended December 31, 20x1

Revenue:

Service Fees P 5,689,000.00

Less: Expenses:

Salaries P 1,155,000.00

Rent 1,200,000.00

Utilities 187,500.00

Office Supplies 95,000

Insurance 5,000.00

Depreciation 126,250.00

Interest 10,000.00

P 2,778,750.00

Net Profit P 2,910,250.00

RAK N' KOLL

Balance Sheet
December 31, 20x1

Assets

Cash P 650,000.00

Accounts Receivable 34,000.00

Prepaid Office Supplies 9,000.00

Prepaid Insurance 5,000.00

Computer Equipment 1,550,000.00

Accumulated Depreciation -366,250.00

Total Assets P 1,881,750.00

Liabilities

Notes Payable P 1,000,000.00

Interest Payable 10,000.00

Utilities Payable 7,500.00

Total Liabilities P 1,017,500.00

Equity

Owner's Equity P 864,250

Total Equity P 864,250.00

Total Liabilities and Owner's Equity P 1,881,750.00

P.S. For Formal Statement of Financial Position 


RAK N' KOLL

Statement to Financial Position

December 31, 20x1

Assets

Current Assets

Cash P 650,000.00

Trade and Other Receivables 34,000.00

Prepaid Expense 14,000.00

Total Current Assets P 698,000.00

Non- Current Assets

Property Plant and Equipment P 1,183,750.00

Total Assets P 1,881,750.00

Liabilities and Owner's Equity

Current Liabilities

Trade and Other Payables P 1,017,500.00

Owner's Equity

Owner's Capital Ending 864,250

Total Liabilities and Owner's Equity P 1,881,750.00

Notes to Financial Statements


Note 1 Depreciation Expense P 126,250.00

Note 2 Trade and Other Receivables

Accounts Receivable P 34,000.00

Less: Allowance for Doubtful Account 0

P 34,000.00

Note 3 Prepaid Expense

Prepaid Insurance P 5,000.00

Prepaid Office Supplies 9,000.00

P 14,000.00

Note 4 Property Plant and Equipment

Computer Equipment P 1,550,000.00

Less: Accumulated Depreciation 366,250.00

P 1,183,750.00

Note 5 Trade and Other Payables

Notes Payable P 1,000,000.00

Interest Payable 10,000.00

Utilities Payable 7,500.00

P 1,017,500.00

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy