Name of Entity

Statement of Financial Position

Regular Agency Fund
As at December 31, 20x1

ASSETS Notes
Current Assets
Cash and Cash Equivalents 45,000.00
Receivables, net 78,000.00
Inventories 12,000.00
Total Current Assets 135,000.00

Noncurrent Assets
Property Plan and Equipment 1 660,000.00
Total Noncurrent Assets 660,000.00

TOTAL ASSETS 795,000.00

LIABILITIES
Current Liabilities
Financial Liabilities 10,000.00
10,000.00

TOTAL LIABILITIES 10,000.00

TOTAL ASSETS less TOTAL LIABILITIES 785,000.00

NET ASSETS/EQUITY
Accumulated Surplus/ (Deficit) 785,000.00
TOTAL NET ASSETS/EQUITY 785,000.00

Name of Entity
Notes to Financial Statements
December 31, 20X1

Note1: Property Plant and Equipment

This account consist of the following

Buidlings 500,000.00
Office Equipment 450,000.00
Total Cost 950,000.00
Accumulated Depreciations- Buildings 200,000.00
Accumulated Depreciations- Equipment 90,000.00
Total Accumulated Depreciation 290,000.00

Propert, Plant and Equipment, net 660,000.00

Note 2: Tax Revenue

This account consist of the following

Immigration Tax 100,000.00

Tax Revenue 100,000.00

Note 3: Service and Business Income

This account consist of the following

Permit Fees 200,000.00

Registration Fees 160,000.00
Other Service Income 10,000.00
Power Supply System Fees 100,000.00
Landing and Parking Fees 80,000.00
Service and Business Income 550,000.00

Note 4: Personnel Services

This account consist of the following

Salaries and Wages, Regular 200,000.00

PERA 50,000.00
Personnel Services 250,000.00

Note 5: Maintenance and Other Operating Expenses

This account consist of the following

Travelling Expenses- Foreign 1,800.00

Office Supplies Expenses 63,000.00
Water Expenses 1,000.00
Electricity Expenses 5,000.00
Telephone Expenses 2,000.00
Janitorial Expenses 10,000.00
Security Expenses 12,000.00
Maintenancce and Other Operating Expenses 94,800.00

Note 6: Non-cash Expenses

This account consist of the following

Depreciation- Buildings & Other Structures 50,000.00

Depreciation- Machinery & Equipment 30,000.00
Impairment Loss- Loans and Receivables 2,000.00
Non-cash Expenses 82,000.00
 Name of Entity
Statement of Financial Perfomance
Regular Agency Fund
For the year Ended December 31, 20x1

REVENUE Notes
Tax Revenue 2 100,000.00
Service and Business Income 3 550,000.00
TOTAL REVENUE 650,000.00

Less: CURRENT OPERATING EXPENSES

Personnel Services 4 250,000.00
Maintenancce and Other Operating Expenses 5 94,800.00
Non-cash Expenses 6 82,000.00

TOTAL CURRENT OPERATING EXPENSES 426,800.00

SURPLUS/ (DEFICIT) FROM CURRENT OPERATIONS 223,200.00

Net Financial Assitance/ Subsidy 667,000.00

SURPLUS/ (DEFICIT) FOR THE PERIOD 890,200.00

s