Download as rtf, pdf, or txt
Download as rtf, pdf, or txt
You are on page 1of 5

BALANCE SHEET

Start-up Expenses

Amount

Current Assets

---

Cash

P450,000

Inventory

P50,000

Total Current Assets

P500,000

Non-current Assets

---

Miscellaneous

P70,000

Less: Accumulated Depreciation

---

Total Non-current Assets

P70,000

Total Assets

P570,000

Current Liabilities

---

Salaries and Wages

---
Tax Payable

---

Total Liabilities

---

Owner's Equity

---

Capital

P570,000

Net Income

---

Total Owner's Equity

P570,000

Total Liabilities and Owner's Equity

P570,000

PRE-OPERATING EXPENSES

Licenses, Permits, and Registration

Type of Business Permit

Fees

Transportation Expenses

Total

Barangay Certificate
P500

P50

P550

Bus. Permit (LGU)

P2,000

P50

P2,050

BIR Certificate

P500

P50

P550

Total

P3,000

P150

P3,150

Total Licenses, Permits, and Registration

P3,150

Labor

P175,000

Sales Promotion

P30,000

Trial Product Runs


P100,000

Total Pre-Operating Expenses

P308,150

SOURCES OF REVENUE

Sources

Amount

Owner's Equity

P570,000

Loan

P150,000

Total

P420,000

CASH FLOW

Total Revenue

P420,000

Pre – Operating Expense

P308,150

Total
P111,850

You might also like