SYMPHONY

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

CASH ACCOUNT (FOR THE YEAR ENDED 31st DECEMBER 2001)

TO OPENING BALANCE 1875000.00 By salary expenses


ToCafeteria rent income 60000.00 By stationery
To Advertisement 300000.00 By cleaning expenses
To Rent revenue -1st By electricity expenses
175000*30-45000 5205000.00 By Insurance premium
To Rent revenue -2nd By property taxex
195000*10 1950000.00 By rent expenses
205000*5 1025000.00 By loan repayment
To Rent revenue - 3rd By Interest Expenses
215000*7 1505000.00
To last week collection 650000.00 By closing balance

12570000.00
2001)
1650000.00
24000.00
360000.00
1320000.00
300000.00
1500000.00
80000.00
1500000.00
1700000.00

4136000.00

12570000.00
PROFIT AND LOSS ACCOUNT

salary expenses 1800000 Theater Rent Revenue


stationery expenses 20000 1st movie - 5250000+350000
electricity expenses 1440000 2nd movie - 1950000+1025000
rent expenses 80000 3rd Movie - 1505000
property expenses 1200000
insurance expenses 100000 cafe rent income
provision of debt 195000 advertisement
interest expenses 1700000
cleaning expenses 360000
depreciation 2272000
building-1000000
sound system -500000
furniture-500000
air conditioner -250000
communication network -22000

net profit 1323000


10490000
10080000

60000
350000

10490000
BALANCE SHEET OF SYMPHONY THEATRE AS OF 31ST DECEMBER 2001
ASSETS LIABILITY & EQUITY
THEATER COST 8000000.00 owner's equity
Building 25000000.00 net retained earnings
accumulated depreciation -1000000.00 financing agency
sound system 10000000.00 personal loan
accumulated depreciation -500000.00 salary payable
air condition 5000000.00 tickets receit payable
accumulated depreciation -250000.00 electricity payable
furniture 5000000.00
accumulated depreciation -500000.00
Integrated communication 110000.00
accumulated depreciation -22000.00
amount receivable from first film dist. 395000.00
provision of debts -195000.00
prepaid municipal tax 300000.00
prepaid insurance 200000.00
prepaid communication 15000.00
stationery in hand 4000.00
receivables from advertisement 50000.00

cash in hand 4136000.00

55743000.00
MBER 2001
LIABILITY & EQUITY
40000000.00
1323000.00
9000000.00
4500000.00
150000.00
650000.00
120000.00

55743000.00

You might also like