Beruflich Dokumente
Kultur Dokumente
Assets Cash
Assets Accounts Receivable
Assets Merchandise Inventory
Assets Prepaid Rent
Assets Supplies
Assets Lease Improvements
Assets Accumulated Depreciation – Lease Improvements
Assets Equipments
Assets Accumulated Depreciation – Equipments
Liability Accounts Payable
Liability Accrued Salaries Payable
Liability SSS, PHIC & HDMF Payables
Liability Income Tax Payable
Equity Common Stocks
Equity Retained Earnings
Income Sales
Income Sales Discount
Expense Purchases
Expense Purchase Returns and Allowances
Expense Purchase Discounts
Expense Salaries and Wages
Expense Employees Benefits
Expense Rent Expense
Expense Advertising and Promotion Expense
Expense Supplies Expense
Expense Permits and Licenses
Expense Depreciation – Lease Improvements
Expense Depreciation – Equipments
Expense Income Tax Expense
Assets Cash
Assets Accounts Receivable
Assets Merchandise Inventory
Assets Prepaid Rent
Assets Supplies
Assets Lease Improvements
Assets Accumulated Depreciation – Lease Improvements
Assets Equipments
Assets Accumulated Depreciation – Equipments
Liability Accounts Payable
Liability Accrued Salaries Payable
Liability SSS, PHIC & HDMF Payables
Liability Income Tax Payable
Equity Common Stocks
Equity Retained Earnings
Income Sales
Income Sales Discount
Expense Purchases
Expense Purchase Returns and Allowances
Expense Purchase Discounts
Expense Salaries and Wages
Expense Employees Benefits
Expense Rent Expense
Expense Advertising and Promotion Expense
Expense Supplies Expense
Expense Permits and Licenses
Expense Depreciation – Lease Improvements
Expense Depreciation – Equipments
Expense Income Tax Expense
WORKSHEET
UNADJUSTED TRIAL BALANCE ADJUSTMENTS ADJUSTED TRIAL BALANCE INCOME STATEMENT BALANCE SHEET CLOSING ENTRIES POST CLOSING TRIAL Bal
ACCOUNTS
Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 Total - - 12
13 Adjustments: 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 Totals - - - - - - - 24
25 Net Income - - 25
26 Totals - - - - 26
27 Income Summary 27
28 Totals - - - - 28
29 29
30 30
31 31
32 32
33 33
34 34
35 35
36 36
37 37
38 38
462610152.xlsx
GENERAL JOURNAL
POST.
DATE ACCOUNTS DEBIT CREDIT
REF.
1
2018 1
2
Jan 2 Cash in Bank GLP1 500,000.00 2
4 Invested Capital 4
5 5
6
5 Taxes and License 1,000.00 6
9 9
10
6 Prepaid Rent 200,000.00 10
13 13
14
7 Laboratory Equipment 100,000.00 14
17 17
21 21
22 Supplies 135,000.00 22
26 26
27
8 Petty Cash 5,000.00 27
30 30
31
9 Prepaid Insurance 2,000.00 31
34 34
35
11 Accounts Receivable 90,000.00 35
38 38
1
2018
2
Jan 14 Representation Expense 700.00
3 Transportation Expense 1,400.00
4 Office Supplies Expense 500.00
5 Employee Benefits 600.00
6 Repairs and Maintenance Expense 1,400.00
7 Cash In Bank GLP1
10
15 Salaries and Wages Expense 105,000.00
11 Cash in Bank GLP1
12 HDMF Payable
13 SSS Payable
14 Philhealth Payable
15 Witholding Tax Payable
16 Check 009 for Payroll
27
20 Cash in Bank GLP1 120,000.00
28 Service Income
29 Income for service rendered
30
31
22 Accounts Receivable 305,000.00
32 Service Income
33 Services rendered
34
35
25 Cash in Bank GLP1 220,000.00
36 Accounts Receivable
37 Collection of Receivable
38
CREDIT
4,600.00 7
10
90,000.00 11
2,000.00 12
3,000.00 13
3,500.00 14
6,500.00 15
16
17
4,000.00 18
19
100,000.00 20
21
22
23
10,000.00 24
25
26
27
120,000.00 28
29
30
31
305,000.00 32
33
34
35
220,000.00 36
37
38
99,000.00
8,000.00
POST.
DATE ACCOUNTS DEBIT
REF.
1
2018
2
29 SSS Payable 7,000.00
3 Cash in Bank GLP1
4 Payment of Contributions
5
6
30 Hilaro Lo,Drawing 250,000.00
7 Cash in Bank GLP1
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
JP3
CREDIT
7,000.00 3
250,000.00 7
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
CASH PAYMENTS JOURNAL
PURCHASE
ACCOUNTS
CHK POST POST DISC./ CASH
DATE DESCRIPTION PAYABLE SUNDRY ACCOUNTS DEBIT
NO. REF. REF. RET-ALLW CREDIT
DEBIT
CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
CASH RECEIPTS JOURNAL
1
2017 1
2
March 1 Draw Capital 140,000.00 140,000.00 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
SALES JOURNAL
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
30 30
31 31
32 32
33 33
34 34
35 35
36 36
37 37
38 38
PURCHASES JOURNAL
PURCHASE ACCOUNTS
INVOICE INVOICE POST. PURCHASES
DATE CUSTOMER’S ACCOUNT DEBITED TERMS DISCOUNT PAYABLE
NUMBER DATE REF. DEBIT
CREDIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
30 30
31 31
32 32
33 33
34 34
35 35
36 36
37 37
38 38
ACCOUNT:ALLOWANCE FOR DOUBTFUL ACCOUNTS ACCOUNT NO: 103-A
POST. BALANCE
DATE ACCOUNTS REF. DEBIT CREDIT
DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
ACCOUNT:CASH IN BANK ACCOUNT NO: 101
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 2018 1
3 5 JP1 1,000.00 3
4 6 JP1 200,000.00 4
5 7 JP1 100,000.00 5
6 JP1 70,000.00 6
7 JP1 60,000.00 7
8 8 JP1 5,000.00 8
9 9 JP1 2,000.00 9
10 12 JP1 105,000.00 10
11 14 JP2 4,600.00 11
12 15 JP2 90,000.00 12
JP2 100,000.00
17 JP2 10,000.00
20 JP2 120,000.00
25 JP2 220,000.00
28 JP2 99,000.00
29 JP3 7,000.00
13 30 JP3 250,000.00 146,400.00 13
1,045,000.00 898,600.00
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
ACCOUNT: ACCOUNT NO:201
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
- -
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
ACCOUNT: ACCOUNT NO: 303
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
- -
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
ACCOUNT: ADDITIONAL PAID IN CAPITAL ACCOUNT NO: 402
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
ACCOUNT: ACCOUNT NO:
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
- -
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
ACCOUNT: PURCHASE RET. And ALLOWANCE ACCOUNT NO: 701-a
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
- -
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
ACCOUNT:DEPRECIATION EXPENSE ACCOUNT NO: 704
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
- -
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
ACCOUNT:DIVIDENDS ACCOUNT NO: 708
POST. BALANCE
DATE ACCOUNTS DEBIT CREDIT
REF. DEBIT CREDIT
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 - - 13
- -
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
COMPANY NAME
INCOME STATEMENT
For the Month Ended
Sales
Less: Cost Of Goods Sold
Gross Profit -
Less:Operating Expenses
Administrative Expense
Bank Service Charge
Doubtful Account Expense
Depreciation Expense-Equipment
Interest Expense
Income Tax Expense
Total Operating Expenses -
Net Income(Loss) PHP -
COMPANY NAME
Statement of Cash Flow (Indirect Approach)
For the year Ended___________________
Net Income
Add:
Depreciation Expense
Doubtful Account Expense
Increase in Merchandise Inventory
Increase in Accounts Receivable
Increase in Accounts Payable
Increase in Accrued Expense Payable
Net Cash Flow from Operating Expenses PHP -
ASSET
Cash in Bank
Accounts Receivable
Less:Allowance for Doubtful Accounts
Net Realizable Value -
Merchandise Inventory
Equipment
Less: Accumulated depreciation
Book Value -
Total Assets PHP -
LIABILITIES
Accounts Payable
Notes Payable
Accrued Interest Payable
Accrued Income Tax Payable
Total Liabilities -
STOCKHOLDERS' EQUITY
Capital Stock
Retained Earnings
Total Stockholders' Equity -
Total Liabilities and Stockholders' Equity PHP -
COMPANY NAME
Statement of Retained Earnings
As of ______________________
Beginning Balance -
Add: Net Income(Loss)
Less: Dividends Declared -
Ending Balance PHP -
462610152.xlsx
COMPANY NAME
STATEMENT OF CASH FLOW (Direct Approach)
For the Month Ended April 30,2015