Scribd Logo
Upload

Welcome to Scribd!

  • L2 - Written Work #4

    Uploaded by

    Wen
    11 views4 pages
    The income statement shows the company's revenues and expenses for June 2021. Total revenues were ₱96,545 consisting of delivery fees and interest income. Total expenses were ₱70,900 resulting in a net income of ₱25,645. The statement of changes in equity shows an increase in the owner's equity from ₱50,000 to ₱66,645 from additional investment and net income, less withdrawals. The balance sheet lists the company's assets (including cash, accounts receivable, and equipment), liabilities (such as notes and accounts payable), and owner's equity as of June 30, 2021. The statement of cash flows shows cash from

    Original Description:

    Original Title

    L2_ Written Work #4

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The income statement shows the company's revenues and expenses for June 2021. Total revenues were ₱96,545 consisting of delivery fees and interest income. Total expenses were ₱70,900 resulting in a net income of ₱25,645. The statement of changes in equity shows an increase in the owner's equity from ₱50,000 to ₱66,645 from additional investment and net income, less withdrawals. The balance sheet lists the company's assets (including cash, accounts receivable, and equipment), liabilities (such as notes and accounts payable), and owner's equity as of June 30, 2021. The statement of cash flows shows cash from

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    11 views4 pages

    L2 - Written Work #4

    Uploaded by

    Wen
    The income statement shows the company's revenues and expenses for June 2021. Total revenues were ₱96,545 consisting of delivery fees and interest income. Total expenses were ₱70,900 resulting in a net income of ₱25,645. The statement of changes in equity shows an increase in the owner's equity from ₱50,000 to ₱66,645 from additional investment and net income, less withdrawals. The balance sheet lists the company's assets (including cash, accounts receivable, and equipment), liabilities (such as notes and accounts payable), and owner's equity as of June 30, 2021. The statement of cash flows shows cash from

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    L2: Written Work #4 Income Statement

    Corpuz's Delivery Services


    Income Statement
    For the Month of June 2021

    Revenues
    Delivery Fees ₱95,000.00
    Interest Income ₱1,545.00
    Total Revenues ₱96,545.00

    Expenses
    Salaries Expense ₱35,500.00
    Utilities Expense ₱6,800.00
    Rent Expense ₱10,000.00
    Supplies Expense ₱7,100.00
    Insurance Expense ₱5,000.00
    Depreciation Expense-Del. Equipt. ₱4,000.00
    Depreciation Expense-Office Equipt.₱2,500.00 ₱70,900.00

    Net Income (Net Loss) ₱25,645.00

    1/12/2022 1
    L2: Written Work #4 Equity

    Corpuz's Delivery Services


    Statement of Changes in Equity
    For the Month of June 2021

    Corpuz, Owner's Equity, June 1, 2021 ₱50,000.00


    Add: Additional Investment ₱2,000.00
    Interest Income ₱24,645.00
    Total ₱76,645.00
    Less: Withdrawals ₱10,000.00
    Corpuz, Owner's Equity, June 30, 2021 ₱66,645.00

    1/12/2022 2
    L2: Written Work #4 Balance Sheet

    Statement of Financial Position (Balance Sheet)


    For the Month of June 2021

    Asset Liabilities
    Current Assets Current Liabilities
    Cash ₱22,200.00 Notes payable ₱330,000.00
    Accounts Receivable ₱17,300.00 Accounts Payable ₱178,645.00
    Supplies ₱15,000.00 Salaries Payable ₱15,500.00
    Prepaid Rent ₱10,000.00 Utilities Payable ₱6,355.00
    Prepaid Insurance ₱5,000.00 Interest Payable ₱12,500.00
    Total Current Assets ₱69,500.00 Total Liabilities ₱543,000.00

    Owner's Equity
    Property, Plant & Equipt.
    Delivery Equipt. ₱420,000.00
    Acc. Depreciation ₱4,000.00 ₱416,000.00 Corpuz's Capital, June 30, 2021
    Office Equipment ₱60,000.00
    Acc. Depreciation ₱2,500.00 ₱57,500.00
    Total Property, Plant & Equipt. ₱473,500.00
    Tota Assets ₱543,000.00 Total Liabilities & Equity ₱543,000.00

    1/12/2022 3
    L2: Written Work #4 Cash Flow

    Corpuz's Delivery Services


    Statement of Cash Flow
    For the month of June 2021
    Cash Flow from Operating Activity
    Cash received from clients ₱60,400.00
    Cash Payment to suppliers -10,000.00
    Cash Payment to employees -13,800.00
    Cash Payment for office rent -10,000.00
    Cash Payment for insurance -14,000.00
    Cash Payment for utilities -3,000.00
    Net cash provided by (used in) operating activities ₱9,600.00

    Cash Flows from Investing Activities


    Payments to acquire delivery equipment
    -420,000.00
    Payments to acquire office equipment-15,000.00
    Net cash provided by (used in) investing activities -435,000.00

    Cash Flow from Financing Activities


    Cash received as investments by owner
    ₱250,000.00
    Cash received from borrowings ₱230,000.00
    Payments for withdrawals of owners-14,000.00
    Net Cash provided by (used in) financing activities ₱446,000.00
    Net increase (decrease in cash) ₱20,600.00
    Cash balance at the beginning of the period 0
    Cash balance at the end of the period P 22,200.00

    1/12/2022 4

    You might also like