Adjusted Balance Sheet

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Edward Burns' Architectural Firm

Balance Sheet
As of December 31, 2019

ASSET
Current Asset
Cash on Hand P 580.95
Less: Cash in Bank-Metro Bank P -45,351.05
Professional Fees Receivable 23,700
Less: Allowance for Doubtful Account -1,425.00
Office Supplies 12,280
Unused Supplies 2,600
Telephone Deposit 2,780
Refundable Deposits 1,500
Prepaid Insurance 6,838.04
Prepaid Permits and Licenses -401.5
Total Current Asset P 3,101.44
Noncurret Asset
Furniture and Fixtures 54600
Less: Accumulated Depreciation - Furniture and Fixtures -910
Office Equipment 96,500
Less: Accumulated Depreciation - Office Equipment -2010.42
Automobile 210,000
Less: Accumulated Depreciation - Automobile -2,916.67
Leasehold Improvement 15,000
Less: Accumulated Depreciation - Leasehold Improvement -250
Tools 10,000
Less: Accumulated Depreciation - Tools -416.67
Total Noncurrent Asset P 379,596.24
TOTAL ASSET P 382,697.68
LIABILITIES
Current Liabilities
Accounts Payable P 21,620
Unearned Revenue 20,000
Elecricity Payable 1,200
Telephone Payable 280
Consultancy Payable 8,000
Bookkeeping Payable 1,500
Repars and Maintenance Payable 20,000
Total Liabilities P 54,600
OWNER'S EQUITY
Mr. Burn's, Capital P 360,630.75
Less: Burns' Drawing P -23,000
Net Loss -9,533.07 P 328,097.68
TOTAL LIABILITIES AND OWNERS EQUITY P 382,697.68
P 328,097.68

You might also like