0% found this document useful (0 votes)
123 views4 pages

Far - BS - Is - Rak N' Koll

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