Kashato Shirts

October 10, 2017 | Author: Carla Dimaguila | Category: Debits And Credits, Expense, Money, Economies, Accounting
Share Embed Donate


Short Description

Solutions Modified -...

Description

KASHATO SHIRTS WORKSHEET October 31, 2015

NO.

ACCOUNT TITLE

100 Cash

UNADJUSTED TRIAL BALANCE DEBIT CREDIT 854,252.66

ADJUSTMENTS DEBIT CREDIT

ADJUSTED TRIAL BALANCE DEBIT CREDIT

22,400.00

876,652.66

101 Petty Cash

16,000.00

16,000.00

110 Notes Receivable

33,600.00

33,600.00

111 Interest Receivable 112 Accounts Receivable

0.00 188,160.00

113 Allowance for Uncollectible Accounts 120 Merchandise Inventory 130 Supplies 140 Prepaid Insurance

134.40

134.40 22,400.00

2,688.00

165,760.00

4,771.20

871,200.00

7,459.20 871,200.00

32,272.00

22,772.00

12,750.00

2,750.00

10,000.00

150,000.00

50,000.00

100,000.00

150 Furniture and Fixtures

676,000.00

152 Equipment 154 Service Vehicle

161 Utilities Deposit

74,250.00

7,056.00

134,500.00

12,250.00

81,306.00 735,000.00

410,000.00

155 Accum. Dep. - Service Vehicle 160 Rent Deposit

676,000.00

735,000.00

153 Accum. Dep. - Equipment

871,200.00

9,500.00

141 Prepaid Rent 151 Accum. Dep. - Furniture & Fixture

146,750.00 410,000.00

33,000.00

5,500.00

38,500.00

150,000.00

150,000.00

18,500.00

18,500.00

200 Notes Payable

0.00

201 Interest Payable

0.00

202 Accounts Payable

482,048.00

482,048.00

210 Salaries Payable 211 SSS and EC Contribution Payable

0.00

15,650.00

15,650.00

212 Philhealth Contribution Payable

0.00

5,175.00

5,175.00

213 PAG-IBIG Contribution Payable

0.00

1,800.00

1,800.00

214 Withholding Tax Payable

0.00

34,721.02

34,721.02

123,050.40

123,050.40

220 Rent Payable 221 Utilities Payable 230 Value Added Tax Payable

INCOME STATEMENT DEBIT

230-1 Input Vat

0.00

230-2 Output Vat

14,052.00

240 Voucher's Payable

662,444.42

300 Therese Ballada , Capital 301 Therese Ballada, Withdrawals 400 Sales

14,052.00 662,444.42

2,501,008.67

2,501,008.67

205,000.00

205,000.00 1,896,200.00

1,896,200.00

401 Sales Discounts

5,640.00

5,640.00

5,640.00

402 Sales Returns and Allowances

4,000.00

4,000.00

4,000.00

410 Interest Income 500 Purchases 501 Transportation IN

1,600.00

684,400.00

4,000.00

4,000.00

4,000.00

10,400.00

503 Purchases Returns and Allowances

10,000.00

602 Insurance Expense 603 Rent Expense 605 Repairs and maintenance Expense 610 Salaries Expense 611 SSS and EC Contribution Expense 612 Philhealth Contribution Expense 613 PaG-IBIG Contribution Expense

22,772.00

22,772.00

22,772.00

2,750.00

2,750.00

2,750.00

50,000.00

50,000.00

22,300.00

22,300.00

7,400.00

7,400.00

7,400.00

233,000.00

233,000.00

233,000.00

10,563.60

10,563.60

10,563.60

2,587.50

2,587.50

2,587.50

900.00

900.00

900.00

4,771.20

4,771.20

4,771.20

631 Dep. Exp. - Equipment 632 Dep. Exp - Service vehicle

TOTALS

8,000.00

50,000.00

630 Dep. Exp. - Furniture and Fixture

650 Interest Expense

10,000.00 8,000.00

22,300.00

620 Uncollectible Accounts Expense

640 Miscellaneous Expense

10,400.00

8,000.00

601 Supplies Expense

604 Utilities Expense

1,734.40 684,400.00

502 Purchases Discounts 600 Advertising Expense

134.40

684,400.00

7,056.00

7,056.00

7,056.00

12,250.00

12,250.00

12,250.00

5,500.00

5,500.00

5,500.00

784.00

784.00

784.00 3,833.33 5,340,143.09

3,833.33 5,340,143.09

NET INCOME

790,078.02

790,078.02

5,369,854.69

3,833.33 5,369,854.69

1,963,707.63 654,986.77

0.00

2,618,694.40

INCOME STATEMENT CREDIT

BALANCE SHEET DEBIT

CREDIT

876,652.66 16,000.00 33,600.00 134.40 165,760.00 7,459.20 700,360.00

700,360.00 9,500.00 10,000.00 100,000.00 676,000.00 81,306.00 735,000.00 146,750.00 410,000.00 38,500.00 150,000.00 18,500.00

482,048.00 15,650.00 5,175.00 1,800.00 34,721.02

123,050.40

14,052.00 2,501,008.67 205,000.00 1,896,200.00

1,734.40

10,400.00 10,000.00

2,618,694.40

4,106,507.06

3,451,520.29 654,986.77

2,618,694.40

4,106,507.06

4,106,507.06

Kashato Shirt Company Income Statement For the Month Ended Oct. 31, 2015

Net Sales Gross Sales Sales Discounts

5,640.00

Sales Returns and Allowances

4,000.00

Less: Net Sales Cost of Goods Sold Merchandise Iinventory 10/1/10

871,200.00

Add:Purchases

684,400.00

Purchases Discounts

10,400.00

Purchases Returns and Allowances

10,000.00

Less: Add:Transportation IN

20,400.00 4,000.00

Available for Sale Less:Merchandise Iinventory 10/31/10 Cost of Sales Gross Profit Operating Expenses Selling Expenses Advertising Expense Supplies Expense Insurance Expense

8,000.00 22,772.00 2,750.00

Total:Selling Expenses Rent Expense

50,000.00

Utilities Expense

22,300.00

Repairs and maintenance Expense Salaries Expense SSS and EC Contribution Expense Philhealth Contribution Expense PaG-IBIG Contribution Expense

7,400.00 233,000.00 10,313.60 2,587.50 900.00

Uncollectible Accounts Expense

4,771.20

Dep. Exp. - Furniture and Fixture

7,056.00

Dep. Exp. - Equipment Dep. Exp - Service vehicle Miscellaneous Expense Interest Expense Total:Admistrative Expenses Total:Operating Expense Add: Interest Income

12,250.00 5,500.00 784.00 3,833.33

Profit

y

1, 2015

1,896,200.00

9,640.00 1,886,560.00

1,539,200.00 700,360.00 838,840.00

33,522.00

360,695.63 394,217.63 1,734.40

655,236.77

Kashato Shirt Company Statement of Changes in Equity For the Month Ended Oct. 31, 2015

Therese Ballada , Owners Equity 10/1/13 Add:Profit Total Less:Withdrawal Therese Ballada , Owners Equity 10/31/13

2,501,008.67

655236.77 3,156,245.44 205,000.00

2,951,245.44

Kashato Shirt Company Balance Sheet Oct. 31, 2015

ASSETS Current Assets Cash Petty Cash Notes Receivable Interest Receivable Accounts Receivable Allowance for Uncollectible Accounts Merchandise Inventory Supplies Prepaid Insurance Prepaid Rent Total Current Assets Non-current Assets Furniture and Fixtures Accum. Dep. - Furniture & Fixture Equipment Accum. Dep. - Equipment Service Vehicle Accum. Dep. - Service Vehicle Rent Deposit Utilities Deposit Total Non-current Assets Total Assets

876,653.66 16,000.00 33,600.00 134.40 165,760.00 700,360.00 9,500.00 10,000.00 100,000.00

676,000.00 735,000.00 410,000.00 150,000.00 18,500.00

LIABILITIES Current Liabilities Accounts Payable SSS and EC Contribution Payable Philhealth Contribution Payable PAG-IBIG Contribution Payable Withholding Tax Payable Value Added Tax Payable Total Liabilities OWNERS EQUITY Therese Ballada , Owners Equity 10/31/13 Total Liabilities and Owners Equity

pany

7,459.20

1,904,548.86

81,306.00 146,750.00 38,500.00

1,722,944.00 3,627,492.86

482,049.00 15,400.00 5,175.00 1,800.00 34,721.02

14,052.00 123,050.40 676,247.42

Y

2951245.44 3,627,492.86

0.00

Kashato Shirts Bank Reconciliation 31-Oct-15 Balance per book Add: Note collected by bank Adjusted book balance

Balance per Bank Add: Deposit in Transit Total Less: Outstanding Checks Check No. 81213 Check No. 81214 Check No. 81215 Adjusted bank balance

16,800.00 8,176.00 8,960.00

876,653.66

22,400.00 854,253.66

₱865,588.66 45,000.00

33,963.00 ₱876,625.66

(₱22,372.00)

Kashato Shirt Company Post closing Trial Balance 31-Oct-15

Cash Petty Cash Notes Receivable Interest Receivable Accounts Receivable Allowance for Uncollectible Accounts Merchandise Inventory Supplies Prepaid Insurance Prepaid Rent Furniture and Fixtures Accum. Dep. - Furniture & Fixture Equipment Accum. Dep. - Equipment Service Vehicle Accum. Dep. - Service Vehicle Rent Deposit Utilities Deposit Accounts Payable SSS and EC Contribution Payable Philhealth Contribution Payable PAG-IBIG Contribution Payable Withholding Tax Payable Value Added Tax Payable Therese Ballada , Owners Equity 10/31/13 Total

876,653.66

16,000.00 33,600.00 134.40 165,760.00 700,360.00

9,500.00 10,000.00 100,000.00 676,000.00 735,000.00 410,000.00 150,000.00 18,500.00

3,901,508.06

7,459.20

81,306.00 146,750.00 38,500.00

482,049.00 15,400.00 5,175.00 1,800.00 34,721.02

14,052.00

123,050.40 2951245.44

3,901,508.06

KASHATO SHIRTS STATEMENT OF CASH FLOWS For the month ended October 31, 2015

CASH FLOWS FROM OPERATING ACTIVITIES Cash received from clients Payments to suppliers Payments to employess Payments to office rent Payments for maintenance Payments to office rent Payments for merchandise inventory Net cash provided by (used in ) operating activities CASH FLOWS FROM INVESTING ACTIVITIES Payments to acquire service vehicle Payments to acquire equipment Payments to acquire equipment Payments to acquire equipment Net cash provided by (used in ) financing activities CASH FLOWS FROM FINANCING ACTIVITIES Cash received as investments by owner Payments for withdrawals by owner Net Increase in Cash Cash balance 3/01/10 Cash balance 3/31/10

S 015

87808 26880

2688 1120

View more...

Comments

Copyright ©2017 KUPDF Inc.
SUPPORT KUPDF