Beruflich Dokumente
Kultur Dokumente
60
4. a) Salaries Expense 1,350
Salaries Payable 1,350
(450 x 3)
60
Medical Supplies 56,500
b) Medical Supplies Medical Supplies Used
72,000 12/31 12/31
AE 56,500 AE 56,500
SFP 15,500 IS 56,500
f) Operating Expenses -
Depreciation P115,000
Insurance 5,000
60
12. a) Accounts Receivable 5,500,000
Professional Fees 5,500,000
Cash 3,500,000
Accounts Receivable 3,500,000
e) 162,500
13. AR balance P5,250,000 x .05= P262,500- P162,500 = P100,000 bad debts estimated for IS purposes and adjusting entry.
In the SFP, Allowance for Bad Debts should be P262,500
Net realizable value (5,250,000 – 262,500) = P4,987,500
60
Accum. Depn.- Office Equipment 40
(280-40/5x10/12)=40
f) Salaries Expense 9
Withholding Tax Payable 3
SS Payable 2
PH Payable 1
HDMF Payable 1
Cash 2
SS Premium Expense 2
PH Premium Expense 1
EC Premium Expense 1
HDMF Premium Expense 1
SS Premium Payable 2
PH Premium Payable 1
EC Premium Payable 1
HDMF Payable 1
h) Taxes Expense 3
Taxes Payable 3
Trial Balance Adjustments Adjusted TB
Account Title Debits Credits Debit Credit Debit Credit
Cash P191 f) 2 189
Accounts Receivable 27 c) 7 20
Notes Receivable 60 60
Office Supplies 39 b) 27 12
Furniture & Fixtures 65 65
Office Equipment 280 280
Accounts Payable P 5 5
Unearned Legal Fees Revenue 17 h) 10 7
Atty. Timothy, Capital 175 175
60
Atty. Timothy, Personal 16 16
Legal Fees Revenue 658 h) 10 668
Rent Expense 93 93
Taxes & Licenses 15 i) 3 18
Utilities Expense 69 ___ 69
855 P855
Interest Recble a) .5 .5
Interest Income a) .5 .5
Supplies Expense b) 27 27
Bad Debts c) 7 7
Depreciation- Furn d) 9 9
Accum Depn- Furn d) 9 9
Depreciaton- Office Equip e) 40 40
Accum Depn- Office Equipt e) 40 40
Salaries f) 9 9
WH Tax Payable f) 3 3
SS Payable f) 2 4
g) 2
PH Payable f) 1 2
g) 1
HDMF f) 1 2
g) 1
Payroll Expenses g) 4 4
Taxes Payable i) 3 3
918.5 918.5
60
16. a) and b) Trial Balance Adjustment Adjusted Trial B Income Statement Statement of Fin Pos
Cash 18 218 218
Accounts Receivable 180 180 180
Allowance for Bad Debts 3 g) 6 9 9
Prepaid Insurance 4 e) 2 2 2
Leasehold Improvements 504 504 504
Accumulated Depn- LhI 42 d) 63 105 105
Furniture & Fixtures 30 30 30
Accum. Depn. Furn. & Fix 3 f) 4 7 7
Accounts Payable 35 35 35
Notes Payable 400 400 400
Advance from Client 15 c) 5 10 10
SS & EC P)rem Pay 3 3 3
PH Prem Pay 2 2 2
HDMF Prem Pay 2 2 2
WT Payble 4 4 ` 4
Jasmin, Capital 144 144 144
Jasmin, Personal 85 85 85
Parking Fees 654 c) 5 659 659
Interest Income 14 14 14
Rent 180 180 180
Office Supplies Expense 8 b) 1 7 7
Salaries 186 a) 4 190 190
Utilities 96 96 96
Taxes 18 i) 1.5 19.5 19.5
HDMF 4 4 4
PhilHealth 4 4 4
SS & EC 4 4 4
Salaries Payable a) 4 4 4
Office Supplies b) 1 1 1
Depn. Exp.- Leasehold Im. d) 63 63 63
Interest Expense h) 8 8 8
Interest Payable h) 8 8 8
60
Insurance Expense e) 2 2 2
Depn Exp-Furn & Fix f) 4 4 4
Bad Debts g) 6 6 6
Taxes Pay i) 1.5* 1.5 1.5
Total 1,321 1,321 94.5 94.5 1,607.5 1,607.5 589.5 673
Net Income 83.5 83.5
673 673 1,020 1,020
50 x .03= 1.5
60
PROBLEMS
60
6. a) 2012 Accounts Receivable 1,250,000
Service Income 1,250,000
Service Income 950,000
Unearned Income 950,000
2013 Accounts Receivable 1,350,000
Service Income 1,350,000
Service Income 975,000
Unearned Income 975,000
b) Service Income Accounts Receivable
2012 1,250,000 2012 1,250,000 2012 950,000
2013 1,350,000 2013 300,000 2013 975,000
1,350,000
675,000
Bad Debts
2012 AE 9,000 2012 CE 9,000
2013 AE 11,250
Allowance for BD
2012 AE 9,000
2013 AE 11,250
20,250
Cash 34,227.50
Accounts Receivable 34,227.50
d) Depreciation expense being a nominal account is recorded and presented only for a particular
accounting period, while Accumulated Depreciation being a real account is always brought forward.
11.
Business Solution Company
Cash on hand P 9,730 9,730
Cash in bank 40,000 40,000
Accounts Receivable 6,000 6,000
Computer Supplies 1,420 c) 920 500
Computer System 20,000 20,000
Office Equipment 80,000 80,000
Ty, Capital P100,000 100,000
5% 30-day note issued 45,000 45,000
Dec 15
Ty, Drawings 3,000 3,000
Computer Fees 33,400 d) 25,900
Revenue 7,500
Advertising 1,500 1,500
Repairs 1,750 1,750
Salaries 15,000 _______ f) 30,000
15,000
Totals P178,400 P178,400
Depreciation- a) 500 500
Computer Sys
Accum Depn- a) 500 500
Computer Sys
Depreciation-Office 2,000 2,000
Equipt
Accum Depn-Office 2,000 2,000
Equipt
Supplies Expense c) 920 920
Unearned computer d) 7,500
Fees 7,500
Utilities Expense e) 5,000
5,000
Utilities Payable e) 5,000 5,000
Salaries Payable f) 15,000
15,000
200,900 P200,900
60
12. Sleepy Hallow
Trial Balance Adjustments Adjusted Trial Balance
Account Title Debits Credits Debit Credit Debit Credit
Cash on Hand P 5,000 P5,000
Cash in Bank 20,000 20,000
Prepaid Insurance 24,000 a) 4,000 20,000
Linen Supplies 19,000 b) 10,000 9,000
Land 150,000 150,000
Lodge 700,000 700,000
Furniture 168,000 168,000
Accounts Payable P 53,000 53,000
Unearned Rent 46,000 e) 25,000 21,000
Mortgage Payable 350,000 350,000
Sawyer, Capital 500,000 500,000
Sawyer, Personal 10,000 10,000
Rent Revenue 192,000 e) 25,000 217,000
Advertising Expense 5,000 5,000
Salaries Expense 30,000 f) 8,000 38,000
Utilities Expense 10,000 ________ 10,000
Total P1,141,000 P1,141,000
Insurance Expense a) 4,000 4.000
Supplies Expense b) 10,000 10,000
Depreciation-Lodge c) 35,000 35,000
Accum Depn- Lodge c) 35,000 35,000
Depreciation-Furn 8,400 8,400
Accum Depn-Furn 8,400 8,400
Interest Expense d) 25,667 25,667
Interest Payable d) 25,667 25,667
Salaries Payable f)8,000 8,000
P1,218,067 P1,218,067
CASE STUDY
60
Rubio, Capital 180,650 180,650
Rubio Personal 42,000 42,000
Medical Fees Earned 729,000 c) 12,500 716,500
Salaries 72,000 72,000
SS & EC Premium Expense 4,974 434 5,408
HDMF Premium Expense 1,100 100 1,200
W/T Payable 825 75 900
Rent 110,000 a)10,000 120,000
Taxes 9,.000 e) 2,500 17,970
i) 6,720
Utilities 75,700 g) 6,000 81,700
Interest Expense 20,000 f) 6,000 26,000
Totals 1,153,502 1,153,502
Rent Payable a) 10,000 10,000
Depreciation-Library b)15,500 15,500
Depreciation-Furn & Fix b) 9,200 9,200
Unearned Medical Fees c) 12,500 12,500
Supplies Used d) 8,750 8,750
Taxes Payable e) 2,500 8,970
i) 6,720
Interest Payable f) 6,000 6,000
Utilities Payable g) 6,000 6,000
Bad Debts h) 2,700 2,700
Totals 80,229 80,229 361,328 716,500
Net Income 355,172 355,172
716,500 716,500 851,153 851,153
Reversing Entries:
1. Unearned Medical Fees 12,500
Medical Fees Earned 12,500
2. Rent Payable 10,000
Rent Expense 10,000
3. Taxes Payable 8,970
Taxes Expense 8,970
4. Interest Payable 6,000
Interest Expense 6,000
5. Utilities Payable 6,000
Utilities Expense 6,000
Accum. Depn. Off. Equip. 202 Accounts Payable 301 Unearned Service Revenue 306
60
12/31 bal 30000 20,000 12/31 bal 55,000 55,000 12/31 32,000 40,000
AE 10,000 bal 8,000
30000 30,000 1/1 bal 55,000 1/1 8,000
1/1 bal 30,000
Taxes Payable 307 EC & Premium Payable 302 Pag-ibig Premium Payable 303
AE 3,090 533 200
AE 1,150.60 AE 200
SS & EC Premium Expense 605 Pag-ibig Premium Expense 606 PH Premium Expense 607
10,897 1,100 1,100
AE 1,150.60 AE 200 AE 200
14. b)
Lakbay Tours
Balance Sheet
As of Dec. 31, 2008
Current Assets:
Cash P441,453.00
Accounts Receivable 10,000.00
Notes Receivable 16,000.00
60
Interest Receivable 360.00
Office Supplies 800.00
Prepaid Rent 19,000.00 487,613.00
Fixed Assets
Office Equipment 112,000
Accumulated Depreciation 30,000 82,000
Total Assets P569,613
Liabilities & Owner's Equity
Liabilities:
Accounts Payable P55,000.00
Unearned Service Revenue 8,000.00
W/ Tax Payable 1,617.00
EC & SS 1,683.60
Pag-ibig 400.00
PH 400.00
Salaries Payable 4,000.00
Taxes Payable 3,090.00 P74,190.60
Owner's Equity
Solomon, Capital 495,422.40
Total Liabilities & Owner's Equity P569,613.00
Lakbay Tours
Income Statement
For the year ended Dec. 31, 2009
Service Revenue P748,800.00
Interest Revenue 360.00
Total Revenues 749,160.00
Expenses: Salaries 180,000
Advertising 26,000
Utilities 93,000
Rent 74,000
SS & EC 12,047.60
Pag-ibig 1,300
Phil Health 1,300
Office Supplies 2,900
Depreciation 10,000
Bad Debts 15,000
Taxes Expense 23,090 438,637.60
Net Income P310,522.40
Lakbay Tours
Capital Statement
For the year ended Dec. 31, 2009
Solomon Capital, Jan. 1 P 94,500
Additional Investment 100,000
Net Income 310,522.40
Solomon, Drawings (9,600)
Solomon, Capital Dec. 31 P495,422.40
Entity principle is violated when personal assets and liabilities are included. Independence in mental attitude may also be
violated when officers and employees are related because their judgment may be influenced and they may be pressured to
violate policies and principles.
Assets of P5,000,000 should only be P2,600,000 because the land of P2,250,000 is to be delisted and the furniture and
equipment should be decreased by P150,000.
Decrease liabilities by P625,000.
Partners’ Equity should only be P1,975,000.
1. Families go to church and pray together because their religion is important and creates a strong bond, marking God as
the center of their lives.
2. Families make sure to have quality time together especially after a day's works like watching television or eating a
family meal will be valued and prioritized in everybody's schedules.
3. Usually, at 6 p.m. it’s Oracion time, where family gather to say the Angelus.
60
60