Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

AK2_13_Kheisya Siva_P1

Statement of Financial Position

As of 13th Period 2213


10/12/2022
20.43.49

Assets
Current Assets
Petty Cash -23.377.817,50
Cash in Bank 320.107.107,72
Marketable Securities 53.040.000,00
Accounts Receivable 116.171.880,00
Allowance for Uncollectible Ac -12.657.469,00
Employee Receivable 1.750.000,00
Merchandise Inventory 36.641.541,10
Office Supplies 9.362.500,00
Value Added Tax - In (VAT-In) 14.853.500,00
Prepaid Income Tax 52.440.000,00
Total Current Assets 568.331.242,32
Fixed Assets
Land 200.000.000,00
Vechiles 135.000.000,00
Acc Depreciation-Vechiles -80.156.250,00
Equipment 817.000.000,00
Acc Depreciation-Equipment -735.875.000,00
Total Fixed Assets 335.968.750,00
Other Assets
Building in Process 883.000.000,00
Total Other Assets 883.000.000,00
Total Assets 1.787.299.992,32

Liabilities
Current Liabilities
Accounts Payable 134.292.400,00
Insurance Liability 3.597.665,00
Wages & Salaries Payable 23.125.000,00
Elect, Phone & Water Payable 1.850.000,00
Value Added Tax-Out (VAT-Out) 38.147.392,50
Income Tax Payable 23.803.320,00
Dividend Payable 31.500.000,00
Total Current Liabilities 256.315.777,50
Long-Term Liabilities
Bank Loan 299.564.950,02
Total Long-Term Liabilities 299.564.950,02
Total Liabilities 555.880.727,52

Net Assets 1.231.419.264,80

Equity
Common Stock 125.000.000,00
Retained Earnings 1.030.305.281,28
Dividend -35.000.000,00
Current Year Earnings 111.113.983,52
Total Equity 1.231.419.264,80

You might also like