copy of princess dress shop copy
DESCRIPTION
acct nakoTRANSCRIPT
Accounts Dr CrDecember
1 Cash in bank ₱450,000.00 FPShop equipment ₱300,000.00 FP
Accounts payable ₱200,000.00 FPCapital ₱550,000.00 FP
To set up investment
2 Furniture and fixtures ₱120,000.00 FPAccounts payable ₱120,000.00 FP
Purchase of furniture
3 Shop supplies inventory ₱30,000.00 FPCash in bank ₱30,000.00 FP
Purchase of shop supplies
5 Prepaid rent ₱18,000.00 FPPrepaid advertising fee ₱20,000.00 FPTaxes and licenses ₱5,000.00 CI
Cash in bank ₱43,000.00 FPPayment of various expenses
8 Accounts Receivable ₱180,000.00 FPService income ₱180,000.00 CI
Bill customers of services rendered
10 Cash in bank ₱60,000.00 FPService income ₱60,000.00 CI
Receipt of cash for services rendered
12 Accounts payable ₱120,000.00 FPCash in bank ₱120,000.00 FP
Payment of account
14 Cash in bank ₱60,000.00 FPDeferred service income ₱60,000.00 FP
Received service fee in advance
15 Salaries expense ₱18,000.00 CICash in bank ₱18,000.00 FP
Paid half-month worth salaries
Notes Receivable ₱50,000.00 FPAccounts Receivable ₱50,000.00 FP
Received a 10% 30-day note from customer
20 Cash in bank ₱45,000.00 FPService income ₱45,000.00 CI
Received cash for services rendered
25 Drawing ₱15,000.00 FPCash in bank ₱15,000.00 FP
Withdraw cashfor personal use
28 Accounts payable ₱24,000.00 FPCash in bank ₱24,000.00 FP
Paid 20% of account on furniture
30 Cash in bank ₱60,000.00 FPAccounts Receivable ₱60,000.00 FP
Receipt of customer's payment
31 Accounts receivable ₱15,000.00 FPService income ₱15,000.00 CI
Rendered services on account
Salaries expense ₱18,000.00 CISalaries payable ₱18,000.00 FP
Unpaid salaries
Depreciation expense ₱6,999.83 CIAccumulated depreciation - shop equipment ₱4,999.92 FPAccumulated depreciation - furniture&fixtures ₱1,999.92 FP
Depreciation of equipment and furniture
Shop Supplies expense ₱26,000.00 CIShop supplies inventory ₱26,000.00 FP
Usage of shop supplies
Deferred service income ₱24,000.00 FPService income ₱24,000.00 CI
Rent expense ₱6,000.00 CIAdvertising exense ₱4,000.00 CI
Prepaid rent ₱6,000.00 FPPrepaid advertising ₱4,000.00 FP
Amortization of prepaid expenses
Service income ###Taxes and licenses
Salaries expenseDepreciation expenseShop Supplies expenseRent expenseAdvertising exenseCapital
Acquisition cost Salvage value Life in years Annual depreciationShop equipment 300000 5 5 59999Furniture and fixtures 120000 5 5 23999
₱5,000.00
₱36,000.00₱6.83
₱26,000.00₱6,000.00₱4,000.00
₱246,993.17
Monthly depreciation 4,999.92 1,999.92
Princess Dress ShopStatement of Comprehensive income
For the period ended December 31, 2015
Service income 324000Less: operating expenses
Taxes and licenses 5,000.00 Salaries expense 36,000.00 Depreciation expense 6,999.83 Shop Supplies expense 26,000.00 Rent expense 6,000.00 Advertising exense 4,000.00 83,999.83
Operating income 240,000.17
Princess Dress ShopStatement of Changes in equity
As of period ended December 31, 2015
Capital, beg -
Investment 550,000.00 Withdrawal 15,000.00
Net operating income 240,000.17
Capital, end 775,000.17
ASSETSCashAccts ReceivableNotes ReceivablePrepaid RentPrepaid advertising
Total Assets
LIABLITIESAccoutn sPayableDeferred Service Income
Total Liabilties
EQUITYCapital 775,000.17
Total Liabilities and Equity
Taxes and licensesSalaries expenseDepreciation expenseShop Supplies expenseRent expenseAdvertising exense