Accounting Process & - Accounting Process & Working P Working Paper Prepar Aper Preparation Ation
Accounting Process & - Accounting Process & Working P Working Paper Prepar Aper Preparation Ation
Working Paper
Paper Preparation
Preparation
Exercises: Indicate your answer
answer by encircling the letter that contains your
your choice in each
of the following questions.
1. One is using
using periodi
periodic
c inventory
inventory system
system.. For the
the year, its total
total purchas
purchases
es amounted
amounted to
P2!,!!!. Its unsold merchandise
merchandise at the end
end of the year has a cost of P,!!! which is
"!# of its beginning
beginning inventory. One$s cost of sale is
a. P 2
2!,!!! b. P 21,2! c. P 2%&,!!! d. P 2%",'!
2. (wo$s
(wo$s purchase
purchase per
per purchase
purchase invoi
invoice
ce is P1!,!!
P1!,!!!. !. (he purch
purchase
ase discoun
discountt is 2)1!,
2)1!, n)*!.
n)*!.
Freigh
Freightt is P!!, FO+ shippi
shipping
ng point collect
collect.. (he net purchas
purchase
e amount
amounts s under
under net
method is
a. P P1
P1%',
%',!!! b. P 1%',!! c. P 1%",!! d. P 1!,!!
*. sing the
the informat
information
ion in Item
Item 2, the amoun
amountt paid by the buyer
buyer is
a. P P1
P1%'
%',,!!! b. P 1%',!! c. P 1%",!! d. P 1!,!!
%. (he purchase
purchase invoice
invoice shows
shows the amount
amount of P2!,!!!,
P2!,!!!, 2)1!,
2)1!, 1)2!, n)*!-
n)*!- FO+ destinatio
destination
n
collect,
collect, P2!!. If the account
account is paid 1 days after the invoice
invoice date, the net payment
payment
should be
a. P 2%,!!! b. P 2%',!! c. P 2%',*!! d. P 2%%,"!!
. (hree
(hree purcha
purchased
sed merchan
merchandis
dise
e for P,!!!
P,!!! and paid
paid P2!!
P2!! for freight
freight,, FO+ destina
destinatio
tion
n
collect. (he merchandise
merchandise was sold at 12!# of cost. (he gross profit is
a. P 1,!!! b. P 1,!%! c. P ,!!! d. P ,2%!
1
1!. 5i6 sold merchandise
merchandise at list price of P2!,!!!- 1!- - n)*!. Part of the sale amounting
amounting
to P1!,!!! was returned
returned due to defect. (he amount to be collected
collected by 5i6 is
a. P 2!
2!,2!! b. P 2!*,'! c. P 2!%,!!! d. P 1&,2!!
12.3ndoy ompany
ompany paid
paid P'2,!!
P'2,!!!
! on 8une
8une 1, 2!!2
2!!2 for a two0y
two0year
ear insuran
insurance
ce policy
policy and
recorded
recorded the entire amount
amount as insurance
insurance e6pense.
e6pense. (he 7ecember
7ecember *1, 2!!2 adusting
adusting
entry is
a. 7ebit insura
insurance
nce e6pense
e6pense and
and credit prepaid
prepaid insura
insurance,
nce, P21,!!!
P21,!!!..
b. 7ebit insura
insurance
nce e6pense
e6pense and
and credit prepaid
prepaid insura
insurance,
nce, P1,!!!
P1,!!!..
c. 7ebit prepai
prepaid
d insuranc
insurance
e and credit
credit insuran
insurance
ce e6pense,
e6pense, P21,!!
P21,!!!.
!.
d. 7ebit prepaid
prepaid insura
insurance
nce and
and credit insura
insurance
nce e6pense,
e6pense, P1,!!
P1,!!!.
!.
1.3stillo
1.3stillo ompan
ompany y loa
loaned
ned P*!!,!
P*!!,!!!!! to anoth
another
er compan
company y on 7ecemb
7ecemberer 1, 2!!2
2!!2 and
received
received a *0month,
*0month, 1#, interest0bea
interest0bearing
ring note with a face value
value of P*!!,!!!. 9hat
adusting entry should 3stillo ompany ma/e on 7ecember *1, 2!!2:
a. 7ebit interes
interestt receivabl
receivable e and credit
credit interest
interest income,
income, P',!!.
P',!!.
b. 7ebit cash and credit
credit interest
interest income,
income, P*,'!.
P*,'!.
c. 7ebit interes
interestt receivab
receivablele and credit
credit interes
interestt income,
income, P*,'!.
P*,'!.
d. 7ebit cash
cash and
and credit
credit intere
interest
st receiva
receivable,
ble, P',!!
P',!!..
.
1. (he supplies inventory
inventory account
account balance at the beginning
beginning of the period was P,!!!.
P,!!!.
5upplies totaling P12",2! were purchased during the period and debited to supplies
invent
inventory
ory.. 3 physic
physicalal count
count shows
shows P*",2!
P*",2! of suppli
supplies
es inventor
inventoryy at the end of the
period. (he year0end
year0end adusting
adusting entry is
a. 7ebit supplie
suppliess inventory
inventory and
and credit
credit supplies
supplies e6pense,
e6pense, P&!,!!!
P&!,!!!..
b. 7ebit supplie
suppliess e6pense
e6pense and credit
credit supplies
supplies invento
inventory,
ry, P12",2!.
P12",2!.
c. 7ebit suppli
supplies
es inventor
inventory y and credit
credit supplie
suppliess e6pense,
e6pense, P1,!!
P1,!!!.
!.
d. 7ebit supplie
suppliess e6pense
e6pense and credit
credit supplies
supplies invento
inventory,
ry, P1,!!!.
P1,!!!.
2
1!. 5i6 sold merchandise
merchandise at list price of P2!,!!!- 1!- - n)*!. Part of the sale amounting
amounting
to P1!,!!! was returned
returned due to defect. (he amount to be collected
collected by 5i6 is
a. P 2!
2!,2!! b. P 2!*,'! c. P 2!%,!!! d. P 1&,2!!
12.3ndoy ompany
ompany paid
paid P'2,!!
P'2,!!!
! on 8une
8une 1, 2!!2
2!!2 for a two0y
two0year
ear insuran
insurance
ce policy
policy and
recorded
recorded the entire amount
amount as insurance
insurance e6pense.
e6pense. (he 7ecember
7ecember *1, 2!!2 adusting
adusting
entry is
a. 7ebit insura
insurance
nce e6pense
e6pense and
and credit prepaid
prepaid insura
insurance,
nce, P21,!!!
P21,!!!..
b. 7ebit insura
insurance
nce e6pense
e6pense and
and credit prepaid
prepaid insura
insurance,
nce, P1,!!!
P1,!!!..
c. 7ebit prepai
prepaid
d insuranc
insurance
e and credit
credit insuran
insurance
ce e6pense,
e6pense, P21,!!
P21,!!!.
!.
d. 7ebit prepaid
prepaid insura
insurance
nce and
and credit insura
insurance
nce e6pense,
e6pense, P1,!!
P1,!!!.
!.
1.3stillo
1.3stillo ompan
ompany y loa
loaned
ned P*!!,!
P*!!,!!!!! to anoth
another
er compan
company y on 7ecemb
7ecemberer 1, 2!!2
2!!2 and
received
received a *0month,
*0month, 1#, interest0bea
interest0bearing
ring note with a face value
value of P*!!,!!!. 9hat
adusting entry should 3stillo ompany ma/e on 7ecember *1, 2!!2:
a. 7ebit interes
interestt receivabl
receivable e and credit
credit interest
interest income,
income, P',!!.
P',!!.
b. 7ebit cash and credit
credit interest
interest income,
income, P*,'!.
P*,'!.
c. 7ebit interes
interestt receivab
receivablele and credit
credit interes
interestt income,
income, P*,'!.
P*,'!.
d. 7ebit cash
cash and
and credit
credit intere
interest
st receiva
receivable,
ble, P',!!
P',!!..
.
1. (he supplies inventory
inventory account
account balance at the beginning
beginning of the period was P,!!!.
P,!!!.
5upplies totaling P12",2! were purchased during the period and debited to supplies
invent
inventory
ory.. 3 physic
physicalal count
count shows
shows P*",2!
P*",2! of suppli
supplies
es inventor
inventoryy at the end of the
period. (he year0end
year0end adusting
adusting entry is
a. 7ebit supplie
suppliess inventory
inventory and
and credit
credit supplies
supplies e6pense,
e6pense, P&!,!!!
P&!,!!!..
b. 7ebit supplie
suppliess e6pense
e6pense and credit
credit supplies
supplies invento
inventory,
ry, P12",2!.
P12",2!.
c. 7ebit suppli
supplies
es inventor
inventory y and credit
credit supplie
suppliess e6pense,
e6pense, P1,!!
P1,!!!.
!.
d. 7ebit supplie
suppliess e6pense
e6pense and credit
credit supplies
supplies invento
inventory,
ry, P1,!!!.
P1,!!!.
2
1'. 3t the end of 2!!2, 3vila ompany made four adusting
adusting entries for the following items;
<1= depreciation e6pense, P*,!!!- <2= e6pired insurance, P2,2!! <originally recorded as
prepaid
prepaid insuranc
insurance=-
e=- <*= interest
interest payable,
payable, P&,!!!-
P&,!!!- and <%= rental
rental revenue
revenue receivabl
receivable,
e,
P1!,!!!.
In the normal situation, to facilitate subsequent entries, the adusting entry or entries
that may be reversed is)are
a. >ntry 1 c. >ntries * and
and %
b. >ntry % d. >ntries 2, *, and %
1". +agaipo
+agaipo ompany reported an allowance
allowance for doubtful
doubtful accounts
accounts of P12,!!! <credit= at
7ecember *1, 2!!2 before
before performing an aging
aging of accounts
accounts receivable. 3s a result of
the aging, +agaipo ompany determined that an estimated P2!,!!! of the 7ecember
*1, 2!!2 account
accountss receiv
receivabl
able
e would
would prove uncolle
uncollecti
ctible
ble.. (he
(he adust
adusting
ing entry at
7ecember *1, 2!!2 would be
a. 7oubtful accounts e6pense ",!!!
3llowance for doubtful accounts ",!!!
b. 7oubtful accounts e6pense 2!,!!!
3ccounts receivable 2!,!!!
c. 3llowance for doubtful accounts ",!!!
7oubtf
7oubtful
ul acc
accoun
ounts
ts e6pens
e6pensee ",!!!
",!!!
d. 7oubtful accounts e6pense ",!!!
Interest revenue ",!!!
1&. 3ssuming
3ssuming that the company
company does not reverse the adusting
adusting entries,
entries, what should be
made on 3pril 1, 2!! when the annual interest payment is received:
a. 7ebit cash and credit
credit interest
interest revenue,
revenue, P&,*'
P&,*'..
b. 7ebit cash
cash and
and credit
credit intere
interest
st receiva
receivable,
ble, P2",12
P2",12..
c. 7eb
7ebit
it cas
cash,
h, P*'
P*',!
,!!-
!- cre
credit
dit interest
interest receivab
receivable,
le, P2",12-
P2",12- and int
intere
erest
st rev
revenu
enue,
e,
P&,*'.
d. 7ebit cash
cash and
and credit
credit intere
interest
st revenue,
revenue, P*',!!.
P*',!!.
Answer:
1. b 2. b 3. a 4. c 5. b 6. a 7. d 8. d 9. c 10. a
11.a 12.d 13.a 14.c 15.c 16.d 17.c 18.a 19.c 20.d
3
Problem 1
(he following is the post0closing trial balance of 3bagon 5hop dated February 1, 2!!;
7ebit redit
ash 12!,!!!
3ccounts ?eceivable 2"!,!!!
3llowance for doubtful accounts 2,"!!
nused shop supplies "!!
5hop >quipment 2%!,!!!
3ccumulated depreciation 0 shop %",!!!
equipment
3ccounts payable "","!!
4otes payable 1!!,!!!
3ccrued interest payable 1,2!!
3bagon, apital %!!,!!!
(otal %!,"!! %!,"!!
For the month of February, the following are the transactions of 3bagon 5hop.
1. 3bagon
3bagon withdrew
withdrew P1!!,!!!
P1!!,!!! cash
cash from the business
business for her
her personal
personal use.
use.
2. Paid
Paid P12,!!
P12,!!! ! insura
insurance
nce prem
premium
ium..
*. Paid
Paid P2%,
P2%,!!
!!!! ren
rent.
t.
%. (otal service
service rendere
rendered d to various
various customers,
customers, P1%!,!!!,
P1%!,!!!, %!#
%!# of total sales are
are on cash
basis and the balance on open account.
. ?eceived
?eceived promissory
promissory notenote from customer
customer to replace
replace P%!,!!!
P%!,!!! accounts
accounts receivable.
receivable.
. ollected
ollected in cash
cash P1%,!!!
P1%,!!! ofof account
accountss receivabl
receivable.
e.
'. Paid the
the notes payab
payable
le of P1!!,!!!
P1!!,!!! plus
plus the
the P2,%!!
P2,%!! interest.
interest.
". Purchase
Purchasedd P2,%!!
P2,%!! shop
shop supplies
supplies on cash
cash basis.
basis.
&. Paid
Paid salar
salaries
ies,, P2%,!
P2%,!!!.
!!.
3t the end of the month, the following information are available to effect adustments.
a. (he insuranc
insurancee in number 2 for P12,!!!
P12,!!! is applicab
applicable
le for si6 months
months starting
starting February.
February.
b. (he rent
rent of P2%,!!!
P2%,!!! paid in number
number * is for
for * months,
months, starting
starting Februar
February.y.
c. (he note
note recei
receiva
vable
ble is numbe
numberr is earning
earning 12#
12# intere
interest
st per year
year.. (he
(he note is date
dated
d
February 1, and is due on 3pril *!.
d. +ad debts
debts e6pense
e6pense is estimate
estimated d at 2# of accounts
accounts receiv
receivable
able balanc
balance.
e.
e. (he annu
annual
al depre
deprecia
ciatio
tion
n is P%",!
P%",!!!.
!!.
f. (he unused
unused suppli
supplies
es bala
balance
nce is P
P1,!
1,!!!.
!!.
Questions
1. ash
ash at end of Febr
Februa
uary
ry is;
is;
a. P 1!*,2!! b. P ",2!! c. P ',2!! d. P '2,"!!
2. 4et ?eali@abl
?eali@able
e value of 3ccou
3ccounts
nts ?eceivab
?eceivable
le at end of Februa
February
ry is
a. P 1,"!! b. P 1',2!! c. P 1&,"!! d. P 1&',2!!
*. nus
nused
ed shop
shop supp
upplies
lies at en
end of
of Feb
Febrruary
uary is
a. P 1,"!! b. P 1,!!! c. P "!! d. P 2!!
4
. 3ccounts
3ccounts Payable
Payable at
at end
end of February
February is
a. P 12","!! b. P "","!! c. P ",%!! d. P %","!!
. 4otes
4otes Payab
Payable
le at end
end of Febr
Februar
uary
y is
a. P 1!!,!!! b. P 1!2,%!! c. P &',!! d. P !
'. 3bag
3bagon
on api
apita
tal,
l, net
net of
of dra
drawi
wing
ng at end
end of
of Feb
Febru
ruar
ary
y is
is
a. P *&",!! b. P *&',%!! c. P *&',"!! d. P *"",!!
". 4et
4et in
incom
come of
of the
the comp
compa any at
at en
end of
of Feb
Febru
rua
ary is
a. P &",!! b. P &',%!! c. P &',"!! d. P "",!!
Solution
1 Abagon, drawing 100,000
CaCas 100,000
2 !nsurance e"#ense 12,000
Ca
Cas 12,000
3 $ent e"#ense 24,000
Cas 24,000
4 Cas 56,000
Accounts recei%ab&e
recei%ab&e 84,000
$e
$e%enue 140,000
5 'otes recei%ab&e 40,000
Accounts recei%ab&e 40,000
6 Cas 164,000
Accounts recei%ab&e 164,000
7 'otes #a(ab&e 100,000
!nterest e"#ense 2,400
CaCas 102,400
8 )u##&ies e"#ense 2,400
Cas 2,400
9 )a&aries 24,000
Cas 24,000
Ad*usting +ntr(:
+ntr(:
5
$!A AA'C+ A)+') !'C+ )A++' AA'C+ );++
75,20
CA); 0 75,200
ACC') $+C+!< 160,000 160,000
A=. >$ 2,800 400 3,200
'+) $+C+!< 40,000 40,000
')+ )!+) 800 1,000 800 1,000
); +Q!+' 240,000 240,000
ACC. +' 48,000 4,000 52,000
ACC') A? 88,800 88,800
'+) A?A+ @ @
ACC. !'. A? 1,200 1,200 @
AA', $A=!' 100,000 100,000
AA', CA!A 400,000 400,000
$+<+'+ 140,000 140,000
!')$A'C+ +B 12,000 10,000 2,000
$+' +B+')+ 24,000 16,000 8,000
)!+) +B 2,400 800 1,000 2,200
)AA$!+) 24,000 24,000
!'+$+) +B 2,400 1,200 1,200
680,800 680,800
$+A! !') 10,000 10,000
$+A! $+' 16,000 16,000
!'+$+) $+C+! 400 400
!'+$+) !'C 400 400
A +) 400 400
+$+C!A!' 4,000 4,000
33,800 33,800 41,800 140,400
'+ !'C+ 98,600 98,600
140,400 140,400 642,600 642,600
Answer:
1. C 2. A 3. 4. A 5. 5. 8. A 9. A 9. C 10.
Problem 2
(he following selected transactions were completed during Aear 1 of operations by Bicar
orporation;
a. 5old of its 2!,!!! shares of its own common stoc/, par P1 per share, for P1 per
share and received cash in full.
c. Purchased equipment for use in operating the business at a net cash cost of
P1%,!!!- paid in full.
d. Purchased merchandise for resale at cash cost of P1%!,!!!- paid cash. 3ssume a
periodic inventory system- therefore, debit Purchases.
6
e. Purchased merchandise for resale on credit terms of 2)1!, n)!. (he merchandise
will cost P&,"!! if paid within 1! days- after 1! days, the payment will be P1!,!!!. (he
company always ta/es the discount- therefore, such purchased are recorded at net of
the discount.
f. 5old merchandise for P1"!,!!!- collected P1,!!! cash, and the balance is due in
one month.
h. Paid C of the balance for the merchandise purchased in <e= within 1! days- the
balance remains unpaid.
i. ollected !# of the balance due on the sale in <f=- the remaining balance is
uncollected.
. Paid cash for an insurance premium, P!!- the premium was for two years$ coverage
<debit Prepaid insurance=.
/. Purchased a tract of land for a future building for company operations, P*,!!! cash.
l. Paid damages to a customer who was inured on the company premises, P1!,!!!
cash.
Questions
sing the unadusted trial balance, answer the following;
7
2. 5ales balance is;
a. P 1"!,!!! b. P 1!,!!! c. P 1!!,!!! d. P "!,!!!
*. Purchases balance is;
a. P 1%&,"!! b. P 1%&,!! c. P 1!,!!! d. P 1!,2!!
Solution
Cas 157,400
Accounts recei%ab&e 7,500
re#aid insurance 600
and 63,000
+Eui#-ent 164,000
Accounts #a(ab&e 2,500
'otes #a(ab&e 100,000
Co--on stocD 20,000
re-iu- on ca#ita& stocD 280,000
)a&es 180,000
urcases 149,800
#erating e"#enses 30,000
urcase disc. &ost 200
oss on da-ages 10,000
ota& 582,500 582,500
A')=+$
1. b 2. d 3. a 4. d 5. b 6. b 7. c 8. d 9. b 10. a
11. a 12. b
Problem 3
8
(he post0closing trial balance of the general ledger of 9ilson orporation at 7ecember *1,
2!I, reflected the following;
(he following transactions occurred during 2!8 in the order given <use the number at the
left to indicate the date=;
1. 5ales revenue at P*!,!!!, of which P1!,!!! was on credit- cost provided by perpetual
inventory record, P1&,!!.
2. ollected P1',!!! on accounts receivable.
*. Paid income ta6es payable <2!I=, P%,!!!.
%. Purchased merchandise, P%!,!!!, of which P",!!! was on credit.
. Paid accounts payable, P,!!!.
. 5ales revenue of P'2,!!! <in cash=- cost, P%,"!!.
'. Paid operating e6penses, P1&,!!!.
". On 8anuary 1, 2!8, sold and issued 1,!!! shares of common stoc/, par P1, for P1,!!!
cash.
&. Purchased merchandise, P1!!,!!!, of which P2',!!! was on credit.
1!. 5ales revenue of P&",!!!, of which P*!,!!! was on credit- cost P*,'!!.
11. ollected cash on accounts receivable, P2,!!!.
. Paid cash on accounts payable, P2",!!!.
. Paid various operating e6penses in cash, P1",!!!.
3ssume a bad debt rate of G# of credit sales for the period and a *2# income ta6 rate. 3t
7ecember *1, 2!8, accrued wages were P*!!. se straight0line depreciation.
Questions
1. ash at 7ecember *1, 2!8 is;
a. P 1,!!! b. P !,!!! c. P %,!!! d. P %1,!!!
9
*. Inventory at 7ecember *1, 2!8 is;
a. P %,!! b. P %,!!! c. P *,!!! d. P *2,!!
Solution
1 Cas 20,000
Accounts recei%ab&e 10,000
)a&es 30,000
Cost o sa&es 19,500
!n%entor( 19,500
2 Cas 17,000
Accounts recei%ab&e 17,000
3 !nco-e ta"es #a(ab&e 4,000
Cas 4,000
4 !n%entor( 40,000
Cas 32,000
Accounts #a(ab&e 8,000
5 Accounts #a(ab&e 6,000
Cas 6,000
6 Cas 72,000
)a&es 72,000
Cost o sa&es 46,800
!n%entor( 46,800
7 #erating e"#enses 19,000
Cas 19,000
8 Cas 1,000
Co--on stocD 1,000
9 !n%entor( 100,000
Cas 73,000
Accounts #a(ab&e 27,000
10 Cas 68,000
Accounts recei%ab&e 30,000
)a&es 98,000
Cost o sa&es 63,700
!n%entor( 63,700
11 Cas 26,000
Accounts recei%ab&e 26,000
10
12 Accounts #a(ab& e 2 8,000
Cas 28,000
13 #erating e"#enses 18,000
Cas 18,000
Ad*usting +ntr(:
a #erating e"#enses ins. +"# 540
re#aid insurance 540
900 " 1220
b #erating e"#enses de#reciation 2,500
Accu-u&ated de#reciation 2,500
c #erating e"#enses bad debts 200
A&&owance or bad debts 200
d #erating e"#enses 300
=ages #a(ab&e 300
>!'A'C!A )A++')
Cas 51,000
Accounts recei%ab&e 18,000
A&&owance or bad debts 1,200
!n%entor( 45,000
re#aid insurance 360
+Eui#-ent 50,000
Accu-u&ated de#reciation 25,000
ota& Assets 138,160
Answer:
1. a 2. b 3. b 4. a 5. d 6. b 7. d 8. b 9. b 10.c 11.b
Problem 4
(he account of P>HI( OP34A as at 7ecember 1, 2!! are listed below;
ash 21%,!!!
3ccounts receivable **",!!!
ar/etable securities %2,!!!
Office supplies *1,!!!
Prepaid insurance %",!!!
Dand *'!,!!!
+uilding &!!,!!!
3ccum. depreciation J bldg 2!,!!!
>quipment "!!,!!!
3ccum. depreciation J equip. 2!!,!!!
3ccounts payable 1'2,!!!
ortgage payable 1,2!!,!!!
apital EEEEEEE 1,*!,!!!
11
*,12',!!! *,12',!!!
3dditional information
1. 5alaries in the amount of P'*,!!! have accrued on 7ecember *1.
2. Insurance coverage with premium of P2,!!! has e6pired at month0end.
*. 7epreciation on the building and on the equipment for the month amounted to
P*,!!! and P%,!!, respectively.
%. Office supplies on hand at month0end amounted to P',!!!.
. 3 count of the inventory amounted to P%*,!!! on 7ecember *1, 2!!.
Questions
1. ash balance at 7ecember *1, 2!! is;
a. P ''*,'! b. P ''2,'!! c. P '%",%! d. P '2','!!
12
'. 3ccounts payable at 7ecember *1, 2!! is;
a. P 2"&,!!! b. P 2'&,!!! c. P 2'',!!! d. P 2',!!!
Solution
13
1. )a&aries e"#ense 73,000
Accrued sa&aries 73,000
3. e#reciation 7,500
Accu-. e#Gn F b&dg 3,000
Accu-. e#Gn F eEui# 4,500
5. !n%entor( F ) 453,000
!n%entor( F !) 453,000
A')=+$:
1. C 2. C 3. 4. A 5. C 6. A 7. C 8. 9. 10. C
11. A 12. 13. C 14. 15. A
Problem 5
(he ?ighter 5hoe 5tore ompany prepares monthly financial statements for its ban/. (he
4ovember *! and 7ecember *1, 2!!, trial balances contained the following information;
4ov. *! 7ec. *1
7r. r. 7r. r.
5upplies 1,!!! *,!!!
Prepaid insurance ,!!! %,2!
9ages payable 1!,!!! 1,!!!
nearned rent revenue 2,!!! 1,!!!
Questions
1. 9hat was the cost of supplies purchased during 7ecember:
a. P 1,!!! b. P 2,!!! c. P *,!!! d. P %,!!!
2. 9hat was the adusting entry recorded at the end of 7ecember for prepaid
insurance:
a. Prepaid insurance %,2!
Insurance e6pense %,2!
b. Insurance e6pense %,2!
Prepaid insurance %,2!
c. Insurance e6pense 1,'!
Prepaid insurance 1,'!
d. 4o adusting entry
*. 9hat was the adusting entry recorded at the end of 7ecember for
accrued wages:
a. 9ages e6pense 1,!!!
14
9ages payable 1,!!!
b. 9ages e6pense 1!,!!!
9ages payable 1!,!!!
c. 9ages e6pense ,!!!
9ages payable ,!!!
d. 4o adusting entry
. 9hat adusting entry was recorded at the end of 7ecember for unearned
rent:
a. nearned rent rev. *,!!!
?ent revenue *,!!!
b. ?ent revenue 2,!!!
nearned rent rev. 2,!!!
c. nearned rent revenue 1,!!!
?ent revenue 1,!!!
d. nearned rent revenue 2,!!!
?ent revenue 2,!!!
Solution
1.
)u##&ies on ;and
eg. a& 1,000 Ad*ust-ent 2,000
urcases 4,000 H
+nding ba&. 3,000
H sEueeIed igure
2. C 3. A 4. A 5. C
Problem 6
(he trial balance of 344 O., prior to the closing of its account for the fiscal year ended
5eptember *!, 2!! follows;
ash P22,!!
3ccounts receivable &*,!!
3llowance for doubtful accounts P *,1&!
4ote receivable 1,!!
erchandise inventory, &)*!)!2 ,"&!
Furniture and equipment 1,"!!
3ccumulated depreciation 1",'!
Loodwill *!,!!!
3ccounts payable *,!!
4otes payable 1!,!!!
apital 5toc/ 1!!,!!!
?etained >arnings ,2!
5ales *'2,!!!
5ales return and allowances %,'!
Purchases 21,&*!
Purchase return and allowances *,!
3dvertising &,1!
5ales salaries 2","!
ommission e6pense 1,2!!
iscellaneous e6pense 2,&&!
15
?ent e6pense 1*,!!!
Office salaries 1&,'2!
Dight and 9ater 1,!!
Insurance e6pense 1,!"!
(a6es and licenses %,'"!
Leneral e6pense 1,*%!
Interest e6pense %,12!
Interest income &1!
Aour e6amination of the company$s account has the need for adustments based on the
following items;
d. 3 physical inventory of merchandise ta/en at the end of the fiscal year 2!!
amounted to P!,12!.
. ?ent e6pense account considered of rent for the store and office space for
thirteen months starting 3ugust 1, 2!!.
16
3ccounts receivable !!
b. ash !!
Leneral e6penses !!
c. Leneral >6penses !!
ash !!
d. 4o adustment
17
". (he adusting entry on item K is
a. 3ccrued 5alaries >6pense ,!!!
5ales salaries ,!!!
b. 3ccrued salaries e6p. ,!!!
Office salaries ,!!!
c. Office salaries ,!!!
7epreciation e6pense ,!!!
d. 5ales salaries ,!!!
3ccrued salaries e6pense ,!!!
11.ash
a. P2%,!!! b. P21,!!! c. P2!,!! d. P2!,!!!
18
1". Prepaid insurance
a. P*! b. P%! c. P1,!"! d. P!!
Answer:
1. C 2. C 3. 4. A 5. A 6. 7. A 8. 9. 10. C
11. C 12. 13. 14. 15. A 16. A 17. 18. 19. A
Problem 7
5elected pre0adustment account balances and adusting information of 43PPA OP34A for
the year ended 7ecember *1, 2!!, are as follows;
3dusting information;
1. ost of inventory in the possession of consignee as of 7ecember *1, 2!!, was not
included in the ending inventory balance, P**,!!.
2. 3fter preparing an analysis of aged accounts receivable, a decision was made to increase
the allowance for bad debts to a percentage of the ending account receivable balance to
*#. 3ccounts totaling P',%"! were written off as uncollectible during the year.
19
%. 5ales commission for the last day of the year had not been accrued. (otal sales for the
day, P*,!!. 3verage sales commission as a percent of sales is *#.
. 4o accrual has been made for a freight bill received on 8anuary *, 2!!', for goods
received on 7ecember 2&, 2!!, P"!!.
. 3n advertising campaign for P1,"1" was initiated 4ovember 1, 2!!. (his amount was
recorded as Mprepaid advertisingN and should be amorti@ed over a 0month period. 4o
amorti@ation was recorded.
'. Freight charges paid on sold merchandise and not passed to the buyer were netted
against sales. Freight charges on sales during 2!! is P%,2!!.
&. 7epreciation e6pense on a new for/lift <estimated life is 1! years= purchased for P',"!!
on arch 1, 2!! had not been recogni@ed. <3ssume all equipment will have no salvage
value and the 5D is used. 7epreciation is calculated to the nearest month.=
1!. 3 MrealN account is debited upon the receipt of supplies. 5upplies on hand at year0end is
P1,!!.
Questions
1. 4et 5ales is
a. P %&&,2!! b. P %"&,*!! c. P %"",!! d. P %"',*2!
*. Freight0in is
a. P ,*2 b. P ,2!! c. P ,!!! d. P %,12
%. Inventory J 12)*1)!2 is
a. P %,'!! b. P %,1! c. P *,!! d. P 2,2!!
. ost of sales is
a. P 2,%%! b. P 2!,*! c. P 2!%,%& d. P 11%,'&
20
1!. 7oubtful accounts e6pense is
a. P ',!! b. P ',%! c. P ',*!! d. P ',2!!
Solution
er booD Ad*ust-ents er Audit
)a&es 495,200 4,200 499,400
)a&es ret. And a&&ow. 11,200 11,200
)a&es discount 880 880
483,120 487,320
Cost o )a&es
eginning in%entor( 89,700 89,700
urcases 173,000 173,000
urc. $et and a&&ow. 10,380 10,380
urc. iscount @
>reigt@in 5,525 800 6,325
ota& oods A%ai&. >or )a&e 268,225 258,645
+nding in%entor( 20,550 33,600 54,150
247,675 204,495
21
)u##&ies e"#ense 580 580
141,984
A')=+$:
1. 2. C 3. A 4. 5. C 6. A 7. 8. 9. 10.
11. 12. C 13. C
Problem 8
Presented below are unaudited balances of selected accounts of +aluyot ompany as at
7ecember *1, 2!! J its first year of operation. 7uring the course of your audit of
+aluyot$s boo/s you obtained additional information affecting these accounts;
7ebit redit
ash !!,!!!
3ccounts receivable 1,*!!,!!!
3llowance for bad debts ",!!!
5ales <net= ,'!,!!!
3ccounts payable !!,!!!
Purchases <net= %,*!,!!!
ars and truc/s 1,2!!,!!!
achinery and equipment &!,!!!
3ccumulated depreciation &,!!!
3dditional information;
a. On 7ecember *1, 2!!, +aluyot recorded and wrote chec/ payments to creditors
amounting to P*!!,!!!. 3 number of chec/s amounting to P1!,!!! were mailed on
8anuary *, 2!!'.
b. On 7ecember 2", 2!!, +aluyot purchased and received goods amounting to P1!!,!!!,
terms 2)1!, n)*!. 3s a policy, +aluyot records purchases in accounts payable at net
amounts. (his particular invoice was recorded and paid on 8anuary %, 2!!'.
c. On 7ecember 2, 2!!, a supplier authori@ed +aluyot to return goods shipped and billed
at P"!,!!! on 7ecember *, 2!!. (he goods were returned on 7ecember *!, 2!!.
(he supplier$s credit memo was received and recorded on 8anuary , 2!!'.
d. Loods amounting to P!,!!! were invoiced for the account of Palmes ompany and
recorded on 8anuary 2, 2!!' with terms of net ! days, FO+ shipping point. (he goods
were shipped to Palmes on 7ecember *!, 2!!.
e. (he ban/ returned on 7ecember 2&, 2!!, a customer chec/ for P,!!! mar/ed M4o
5ufficient FundN but no entry was made.
f. +aluyot estimates that allowance for uncollectible accounts should be one and one0half
percent <1G#= of the accounts receivable balance as of year0end. 4o provision has yet
been made for 2!!.
22
g. 3ll the cars and truc/s were acquired on ay 1, 2!! at a total cost of P1,2!!,!!!.
+aluyot estimates the useful life of the cars and truc/s at five0years and depreciates
these assets based on 1!# declining balance. 3s a policy, depreciation is computed to
the nearest month and rounded0off to the nearest peso. 4o depreciation has been
recorded for cars and truc/s as at 7ecember *1, 2!!.
Questions
1. (he adusted amount of ash is;
a. P !,!!! b. P %,!!! c. P !!,!!! d. P %&,!!!
. (he adusted amount of 2!! 7epreciation >6pense J achinery and >quipment is;
a. P &,! b. P &,!! c. P &,%1' d. P &,!!!
Solution
a Cas 150,000
Accounts #a(ab&e 150,000
b urcases 98,000
Accounts #a(ab&e 98,000
c Accounts #a(ab&e 80,000
urcase returns 80,000
d Accounts recei%ab&e 50,000
)a&es 50,000
e Accounts recei%ab&e 5,000
Cas 5,000
ad debts 28,325
A&&owance or bad debts 28,325
1,355,000 " 1K/ L 20,325 M 8,000 debit ba&ance o A&&owance
A')=+$:
1. 2. A 3. 4. 5. 6. 7. C
Problem 9
(he trial balance of (?34HID34 O?PO?3(IO4, prior to the closing of is accounts for the
fiscal year0ended 5eptember *!, 2!! follows;
7>+I( ?>7I(
ash 22,!!!
3ccounts receivable &*,!!!
3llowance for doubtful accounts *1,&!!
4otes receivable 1,!!!
erchandise inventory, 5ept. *!, 2!! ",&!!
Furniture and >quipment 1",!!!
3cc. 7epreciation J Furniture >quipment 1"',!!
23
Loodwill *!!,!!!
3ccounts payable *,!!!
4otes payable 1!!,!!!
apital stoc/ 1,!!!,!!!
?etained earnings 2,!!
5ales *,'2",2!!
5ales returns and allowances %',!!
Purchases 2,1&,*!!
Purchase returns and allowances *,!!
3dvertising &,1!!
5ales salaries 2"",!!
ommission e6pense 12,!!!
iscellaneous selling e6penses 2&,&!!
?ent e6pense 1*!,!!!
Office salaries 1&',2!!
Dight and water 1,!!!
Insurance e6pense 1!,"!!
(a6es and licenses %',"!!
iscellaneous general e6penses 1*,%!!
Interest e6pense %1,2!!
Interest income EEEEEEEE &,1!!
,1"1,'!! ,1"1,'!!
Aour e6amination of the company$s accounts had indicated the need for adustments based
on the following information;
1. (he ash account include a customers$ chec/ for P1,!!! deposited on 5eptember 2,
2!!, but returned by the ban/ on 5eptember 2&, 2!! for lac/ of countersignature. 4o
entry was made by the company for the return of the chec/ or for its redeposit on
October , 2!!.
*. 3 physical inventory ta/en of the merchandise stoc/ as of the end of the fiscal year
amounted to P!1,2!!.
%. 3 purchase of merchandise FO+ shipping point, for which goods costing P%!,!!! were
still in transit on 5eptember *!, 2!! was neither ta/en as a liability nor included in the
inventory on that date.
. Loods received on consignment, still unsold, were included in the inventory at the
agreed selling price of P2%,!!!.
'. On 8uly 1, 2!!, equipment acquired on October 1, 2!!* with a boo/ value of P*2,!!!
on 5eptember *!, 2!! was sold for P*,!!! in cash. (he sales proceeds were credited
to the Furniture and >quipment account.
". 7epreciation for the fiscal year 2!!02!! has not been recorded. 7epreciation rate
being used is 1!# annually.
24
&. 3n insurance policy was ta/en on the inventory and equipment on 3pril 1, 2!! with the
annual premium of P1!,"!! paid on that date.
1!. ?ent e6pense account consisted of rent paid for stoc/ and office space for thirteen <1*=
months ending October *1, 2!!.
11. (he 12!0day 4ote Payable of P1!!,!!! bearing interest of 12# was discounted at the
ban/ on 5eptember 1, 2!!.
12. (he Loodwill account was set0up by a credit to ?etained >arnings under a resolution of
the +oard of 7irectors.
Questions
1. ash for the fiscal year0ended 5eptember *!, 2!! is;
a. P 1&,!!! b. P 21!,!!! c. P 22,!!! d. P 2%!,!!!
2. 3ccounts receivable for the fiscal year0ended 5eptember *!, 2!! is;
a. P &!,!!! b. P &21,!!! c. P &1,!!! d. P &*,!!!
*. 3llowance for doubtful accounts for the fiscal year0ended 5eptember *!, 2!! is;
a. P 1,! b. P %,"!! c. P %,*!! d. P %',!
%. erchandise inventory for the fiscal year0ended 5eptember *!, 2!! is;
a. P 1',2!! b. P %1,2!! c. P '',2!! d. P 1,2!!
. +oo/ value of the Furniture and >quipment for the fiscal year0ended 5eptember *!,
2!! is;
a. P *!,2!! b. P *'2,2!! c. P *',2!! d. P %"&,"!!
'. 3ccounts payable for the fiscal year0ended 5eptember *!, 2!! is;
a. P %&,!!! b. P *,!!! c. P 2,!!! d. P ',!!!
". 4et income for the fiscal year0ended 5eptember *!, 2!! is;
a. P *2,'! b. P **2,'! c. P *%,'! d. P *%','!
&. ?etained earnings for the fiscal year0ended 5eptember *!, 2!! is;
a. P 22,!! b. P !!,2! c. P "",2! d. P &!!,2!
1!. Insurance e6pense for the fiscal year0ended 5eptember *!, 2!! is;
a. P ,%!! b. P &,2!! c. P 1!,"!! d. P 1,2!!
Solution
25
4. urcases 40,000
ercandise !n%entor( 40,000
Accounts a(ab&e 40,000
!nco-e )u--ar( 40,000
$A'Q!A' C$$A!'
=$!' $!A AA'C+
)e#te-ber 30, 2003
26
oodwi&& 300,000 300,000 @0@
A 536,000 40,000 576,000
' 100,000 100,000
C) 1,000,000 1,000,000
$+ 552,500 300,000 252,500
)a&es 3,728,200 3,728,200
)a&es $P A 47,600 47,600
urcases 2,159,300 40,000 2,199,300
urc $PA. 36,500 36,500
Ad% 96,100 96,100
)a&es sa& 288,500 288,500
Co-. e"# 152,000 152,000
isc.se&& 29,900 29,900
$ent e"# 130,000 10,000 120,000
ice sa& 197,200 197,200
igt P = 15,000 15,000
!ns. e"# 10,800 5,400 5,400
a" P &icen 47,800 47,800
isc. e 163,400 163,400
!nt. e"# 41,200 3,000 38,200
!nt inc 9,100 9,100
6,181,700 6,181,700
A 15,650 15,650
ain 6,000 6,000
e#ren 64,300 64,300
re ins 5,400 5,400
re rent 10,000 10,000
isc on ' 3,000 3,000
464,350 464,350 4,049,250 4,397,00 2,564,600 2,216,850
0
'+ !'C 347,750 347,750
4,397,000 4,397,000 2,564,600 2,564,600
A')=+$:
1. 2. C 3. 4. A 5. 6. 7. 8. 9. 10. A
Problem 10
Aour audit client, (ortor orporation, presents to you the unadusted trial balance shown
below, which was drawn from its general ledger as at 8une *!, 2!!, the end of its fiscal
year.
(O?(O? O?PO?3(IO4
nadusted (rial +alance
8une *!, 2!!
ash '21,"!!
(rading 5ecurities 2!!,!!!
3ccounts receivable 2,12",!!!
Inventory, 8une *!, 2!! ,1&%,*!!
Invest. in associates <>quity ethod= 1,2!!,!!!
>quipment 1,21,!!!
Prepaid e6penses 11,2!!
Loodwill !!,!!!
3ccounts payable 2,%2,%!!
3ccrued e6penses 12,!!
3ccrued interest payable 22,!!!
3llowance for bad debts *,1!!
3llowance for depreciation %!,'!!
Doans payable 2,!!,!!!
apital stoc/ *,!!!,!!!
27
3dditional paid0in capital 2!,!!!
?etained earnings 1,"!","!!
5ales 21,!2,!!!
Interest income 1%!,!!!
Purchases 1*,&2",!!!
5alaries and wages *,2!,!!!
?ent, light and water '!,!!!
3dvertising %!!,!!!
5upplies *!!,!!!
(a6es 2!,!!!
iscellaneous e6penses 1,'&*,*!!
Interest e6pense 2!,!!! EEEEEEEEE
*2,!2,!! *2,!2,!!
1. (he cash account included an 45F chec/ returned by the ban/ on 8une *!, 2!!, but
recorded as a cash reduction in 8uly, 2!!, P%%,!!!, and a voucher for suppliers paid in
cash on 8une 2', 2!! but not entered in the boo/s, P2,!!.
2. ar/etable 5ecurities which cost P2!!,!!! have a mar/et value of P21!,!!!. Dong0
(erm Investments have a mar/et value of P1,2!,!!! as at balance sheet date.
*. (he company has been providing an allowance for bad debts at # of the
outstanding customers$ balances. ncollectible accounts were charged off against the
allowance during the year.
'. 5alaries unpaid as of 8une *!, 2!!, P1*,!!! were not ta/en up under accrued
e6penses.
". (he Loodwill account was set0up with a credit to ?etained >arnings on the basis of a
resolution of the +oard of 7irectors.
&. 3 1!# cash dividend declared on 8une 1, 2!!, payable on 8uly *1, 2!!, has not
been recorded.
1!. (he +oard of 7irectors approved a resolution on 8une 2, 2!! appropriating out of
?etained >arnings the amount of P*!!,!!! to meet possible future losses on inventories.
28
Questions
1. ash for the fiscal year0ended 8une *!, 2!! is;
a. P **,"!! b. P 1,*!! c. P '',"!! d. P &,*!!
2. ar/etable securities for the fiscal year0ended 8une *!, 2!! is;
a. P ! b. P 1&!,!!! c. P 2!!,!!! d. P 21!,!!!
*. 3ccounts receivable for the fiscal year0ended 8une *!, 2!! is;
a. P 2,1'2,!!! b. P 2,12",!!! c. P 2,1!!,!!! d. P 2,!"%,!!!
%. 3llowance for doubtful accounts for the fiscal year0ended 8une *!, 2!! is;
a. P '2,!! b. P 1!%,2!! c. P 1!,%!! d. P 1!",!!
'. 3ccumulated depreciation for the fiscal year0ended 8une *!, 2!! is;
a. P *&!,'!! b. P 2,"!! c. P 2,"!! d. P 22,"!!
". ?etained earnings before net income for the fiscal year0ended 8une *!, 2!! is;
a. P '!","!! b. P 1,!!","!! c. P 1,*!","!! d. P 1,!",!!!
&. ?etained earnings after net income for the fiscal year0ended 8une *!, 2!! is;
a. P 2,*&,'!! b. P 2,%!,!! c. P 1,"%!,!! d. P 1,"!,!!
Solution
$$ C$$A!'
=$!' $!A AA'C+
une 30, 2006
29
#a(ab&e
Ca#ita& stocD 3,000,000 3,000,000
A!C 260,000 260,000
$+ 1,808,800 500,000
300,000
300,000 708,800
)a&es 21,602,000 21,602,000
!nt. inc. 140,000 140,000
urc. 13,928,000 13,928,000
)a&. P wages 3,250,000 13,000 3,263,000
$ent, &igt R 750,000 750,000
30
10/ " 1,621,000 M 100,000
6. !nsurance e"#ense 7,500
re#aid e"#enses 7,500
30,000 " 312
7. )a&aries and wages 13,000
Accrued e"#enses 13,000
8. $etained earnings 500,000
oodwi&& 500,000
9. $etained earnings 300,000
i%idends #a(ab&e 10/ " 300,000
3,000,000
10. $etained earnings 300,000
$+ A##ro#riated or ossib&e 300,000
osses in !n%.
A')=+$:
1. 2. C 3. A 4. 5. A 6. 7. C 8. A 9. 10. C
Problem 11
>rasmo orporation was incorporated on 7ecember 1, 2!!, and began operations one
wee/ later. 8esus is a nonpublic enterprise. +efore closing the boo/s for the fiscal year
ended 4ovember *!, 2!!, >rasmo orporation$s controller prepared the following financial
statements;
+alance 5heet
4ovember *!, 2!!
355>(5
urrent 3ssets;
ash 1!,!!!.!!
ar/etable securities, at cost !,!!!.!!
3ccounts receivable %!,!!!.!!
3llowance for doubtful accounts <&,!!!.!!=
Inventories %*!,!!!.!!
Prepaid insurance 1,!!!.!!
(otal current assets 1,!%,!!!.!!
Property, plant and equipment %2,!!!.!!
3ccumulated depreciation <%!,!!!.!!=
?esearch and developments 12!,!!!.!!
(otal assets 1,2,!!!.!!
urrent Diabilities
3ccounts payable accrued e6penses &2,!!!.!!
Income ta6 payable 22%,!!!.!!
(otal current liabilities "1,!!!.!!
5toc/holders$ >quity
ommon stoc/, P1! par value %!!,!!!.!!
?etained earnings **,!!!.!!
(otal stoc/holders$ >quity '*,!!!.!!
(otal liabilities 5toc/holders$ >quity 1,2,!!!.!!
5tatement of Income
For the year ended 4ovember *!, 2!!
31
ost e6penses;
ost of sales 1,'!,!!!.!!
5elling and 3dministrative !,!!!.!!
7epreciation %!,!!!.!!
?esearch and 7evelopment *!,!!!.!!
2,*&!,!!!.!!
Income before income ta6es !,!!!.!!
Provision for income ta6es 22%,!!!.!!
4et income **,!!!.!!
>rasmo is in the process of negotiating a loan for e6pansion purposes and the ban/ has
requested audited financial statements. 7uring the course of the audit, the following
additional information was obtained;
*. Inventories at 4ovember *!, 2!!, did not include wor/ in process inventory costing
P12,!!! sent to an outside processor on 4ovember 2&, 2!!.
%. 3 P*,!!! insurance premium paid on 4ovember *!, 2!!, on a policy e6piring one year
later was charged insurance e6pense.
. On 8une 1, 2!!, a machine purchased for P2%,!!! was charged to repairs and
maintenance. >rasmo depreciates machines of this type on the straight0line method over
a five year life, with no salvage value, for financial and ta6 purposes.
'. 7uring 4ovember 2!!, a competitor company filed suit against >rasmo for patent
infringement claiming P2!!,!!! in damages. >rasmo orporation$s legal counsel believes
that an unfavorable outcome is probable. 3 reasonable estimate of the court$s award to
the plaintiff is P!,!!!.
". (he %!# effective ta6 rate was determined to be appropriate for calculating the
provision for income ta6es for the fiscal year ended 4ovember *!, 2!!. Ignore
computation of deferred income ta6es.
Questions
1. In the income statement for the year ended 4ovember *!, 2!!, >rasmo should report
for the mar/etable securities
a. 3 reali@ed loss of P,!!!. c. 3 reali@ed gain of P,!!!
b. 3n unreali@ed loss of P,!!!. d. 3n unreali@ed gain of P,!!!
2. In the 4ovember *!, 2!!, balance sheet, >rasmo should report in respect of the
investment portfolio
32
ar/etable 5ecurities Baluation 3llowance
a. P,!!! P 0!0
b. P,!!! P,!!!
c. P!,!!! P 0!0
d. P!,!!! P,!!!
*. In the 4ovember *!, 2!!, balance sheet, >rasmo should report the allowance for
doubtful accounts at
a. P2*,!!! b. P*,!!! c. P&,!!! d. P&,!!!
%. +ad debts e6pense for the year ended 4ovember *!, 2!!, is
a. P 0!0 b. P2*,!!! c. P*,!!! d. P&,!!!
. ost of goods sold for the year ended 4ovember *!, 2!!, reported as
a. P1,%*,!!! b. P1,%,!!! c. P1,",!!! d. P1,'!,!!
". 3t 4ovember *!, 2!!, property, plant and equipment should be reported at
a. P%!2,!!! b. P%2,!!! c. P%%',!! d. P%!,!!!
&. 7epreciation e6pense for the year ended 4ovember *!, 2!!, should be
reported at
a. P1,!!! b. P*',!! c. P%!,!!! d. P%2,%!!
11. In the 4ovember *!, 2!! balance sheet, research and development costs
should be reported at
a. P 0!0 b. P12!,!!! c. P1*,!!! d. P1!,!!!
12. ?esearch and development e6pense for the year ended 4ovember *!, 2!! is
a. P 0!0 b. P1,!!! c. P*!,!!! d. P1!,!!!
1*. In the 4ovember *!, 2!! balance sheet, >rasmo should report an estimated
liability from lawsuit at
a. P 0!0 b. P!,!!! c. P1!!,!!! d. P2!!,!!!
1%. For the year ended 4ovember *!, 2!!, which one of the following adustments
increases the nadusted income, before income ta6es of P!,!!!:
a. Pension e6pense
b. 9or/ in process inventory at outside processor
c. >stimated loss from lawsuit
d. ?esearch and development cost
1. For the year ended 4ovember *!, 2!!, which of the following adustments
decreases the unadusted income, before income ta6es, of P!,!!!:
a. ?ecognition of prepaid insurance
33
b. ?eduction in allowance for doubtful accounts
c. 7epreciation on machine purchased 8une 1,2!!
d. ?ecognition of research and development cost
Solution
A')=+$:
1. 2. 3. 4. C 5. C 6. C 7. 8. 9. 10. C
11. A 12. 13. 14. 15. C
Problem 12
In connection with your audit of the >ddie Bic Farms orp., the accountant prepared the
following balance sheet;
>ddie Bic Farms orp.
+alance sheet
7ecember *1, 2!!
3ssets
ash P %&*,!!!
ar/etable securities *!,!!!
3ccounts receivable %!,!!!
Inventories 1,!!2,!!!
(otal current assets 2,,!!!
Dand, buildings, and equipment 2,&!%,!!!
(otal assets P,&,!!!
Diabilities and 5toc/holders$ >quity
3ccounts payable P "%,"%!
>stimated losses from future crop failures '!,!!!
5alaries payable *!!,!!!
(otal current liabilities 1,%,"%!
1!# +onds payable <due in 1! years= 1,!!,!!!
apital stoc/ &!!,!!!
?etained earnings 1,&%,1!
(otal liabilities and stoc/holder$s equity P ,&,!!!
3dditional information;
a. ash is held in a chec/ing account and a savings account with balances of P1*!,'!! and
P*2,*!!, respectively. (he cash in the savings account will be used to support
operations in the event of a crop failure.
34
b. (he mar/etable securities represents the cost of treasury bills with a total mar/et value
of P!!,!!! at year0end.
d. Inventories include;
e. MDand, buildings, and equipmentN includes tractors that were purchased near the end
of the year for P'2!,!!! <shown net of a P!!,!!!, 0year loan used to buy the
tractors=. (he balance of the account consists of land that was purchased for
P2,%!!,!!! and buildings that were purchased for P1!,!!! <shown net of depreciation
of P12,!!!=.
g. (he company has 1"!,!!! shares of P par common stoc/ issued and outstanding. (he
common stoc/ was originally sold for P' per share, and the premium was included in
M?etained >arnings.N
h. 3fter reading a P3L353 report, the president believes that ne6t year will be a bad crop
year due to prolonged M>l 4inoN phenomenon and estimates the company will lose about
P'!,!!!. 3n appropriation of ?etained >arnings has been made for this amount.
Questions
+ased on the above and the result of your audit, determine the adusted balances of the
following as of 7ecember *1, 2!!;
1. ash
a. P 1*!,'!! b. P 2*1,!! c. P *2,*!! d. P %&*,!!!
2. 3ccounts receivable
a. P 1'1,!!! b. P 1*,!!! c. P *1,!!! d. P %!,!!!
*. urrent assets
a. P 2,%%*,!!! b. P 2,2**,!!! c. P 2,!"!,'!! d. P 2,!!,'!!
. 4oncurrent assets
a. P %,%!&,*!! b. P %,2"&,*!! c. P %,!%',!!! d. P *,&2',!!!
. (otal assets
a. P ,%2,*!! b. P ,%&!,!!! c. P ,*%!,!!! d. P,&'','!!
35
'. urrent liabilities
a. P 1,1&%,"%! b. P 1,%,"%! c. P &"%,"%! d. P ''%,"%!
Solution
a. ash J restricted *2,*!!
ash *2,*!!
b. Kolding loss *!,!!!
3llowance for holding loss *!,!!!
c. Other receivable J noncurrent *!,!!!
3ccounts receivable *!,!!!
Other receivable J current 12!,!!!
Other receivable J noncurrent 12!,!!!
+ad debts &,!!!
3llowance for bad debts &,!!!
<1"!,!!! 6 #=
d. 5upplies *&,!!!
Dand, building equipment 1"*,!!!
Inventories 222,!!!
e. D and, building equipment !!,!!!
Dong0term liability !!,!!!
f. 3dvances to suppliers 21!,!!!
3ccounts payable 21!,!!!
g. O>; ?etained earnings '!,!!!
>st. liability '!,!!!
>; ?etained earnings '!,!!!
?etained earnings J appropriated '!,!!!
3d; >stimated liability '!,!!!
?etained earnings '!,!!!
3nswer;
1. 3 2. 3 *. 7 %. + . +
. '. 3 ". + &. + 1!. 3
Problem 13
. 5enaon hired an attorney to help her start 5>438O4 ?>P3I? 5>?BI> O?PO?3(IO4.
On arch 1, . 5enaon deposited P11,!! cash in ban/ account in the name of the
corporation in e6change for 1,1! shares of P1! par value common stoc/. 9hen he paid the
attorney$s bill of P'!!, the attorney advised her to hire an accountant to /eep his records.
. 5enaon was so busy that it was arch *1 before she as/ed you to straighten out his
records. Aour tas/ is to develop the financial statements on the arch transactions.
3fter investing in her business and paying her attorney, . 5enaon borrowed P,!!! from
the ban/. 5he later paid P2!, including interest of P!, on this loan. 5he also purchased a
used pic/up truc/ in the company$s name, paying P2,!! down and financing P',%!!. (he
first payment on the truc/ is due 3pril 1. . 5enaon then rented an office and paid three
months$ rent P&!!, in advance. redit purchases of office equipment of P"!! and repair
tools of P!! must be paid by 3pril 1!.
36
9ages of P%! were paid to employees. On arch *1, the company received a P' bill for
the arch utilities e6pense and a P! chec/ from a customer for wor/ to be completed in
3pril.
Questions
1. (he ash balance of 5>438O4 ?>P3I? 5>?BI> O?PO?3(IO4 at arch *1 is;
a. P12,*&! b. P12,*1 c. P12,%%! d. P11,!!
'. (he (otal Diability of 5>438O4 ?>P3I? 5>?BI> O?PO?3(IO4 at arch *1 is;
a. P1,!2 b. P1%,'2 c. P1*,2 d. P,22
". (he (otal Diability and 5toc/holders$ >quity of 5>438O4 ?>P3I? 5>?BI>
O?PO?3(IO4 at arch *1 is;
a. P2,2" b. P2,%1 c. P2%,"%! d. P2%,&1
&. (he (otal Operating e6penses and other e6penses of 5>438O4 ?>P3I? 5>?BI>
O?PO?3(IO4 at arch *1 is;
a. P1," b. P1,!* c. P1,!1 d. P"&'
1!. (he 4et Income of 5>438O4 ?>P3I? 5>?BI> O?PO?3(IO4 at arch *1 is;
a. P%1 b. P%!* c. P<"= d. P<2"=
Solution
Cas 11,500
Co--on stocD 11,500
re@o#erating cost 700
Cas 700
Cas 5,000
'otes #a(ab&e 5,000
!nterest e"#ense 60
'otes #a(ab&e 200
Cas 260
+Eui#-ent 9,900
Cas 2,500
'otes #a(ab&e 7,400
$ent e"#ense 300
re#aid rent 600
Cas 900
37
+Eui#-ent 800
A F oters 800
oo&s 500
Accrued e"#enses 500
Cas 400
Accounts recei%ab&e 900
$e%enue 1,300
Cas 300
Accounts recei%ab&e 300
=ages 450
Cas 450
ti&ities 75
Accrued e"#enses 75
Cas 50
Ad%ances ro- custo-er 50
Answer:
1. C 2. 3. 4. 5. C 6. A 7. C 8. C 9. A 10.
Problem 14
O3473 O?PO?3(IO4 has ust completed its third year of operations, 7ecember *1,
2!!. (he newly selected president was ama@ed, to say the least, when told that the
Mcompany$s boo/s have never been in balance.N In fact, he has learned that they are
P1%,"!! out of balance. onsequently, he has decided to as/ an independent P3 to Mget
things straightened out.N Aou are the luc/y P3Q 9hile getting an overview of the situation
you learn that the boo//eeper ournali@e and posts all of the daily transactions, but the
adusting and closing entries are entered directly into the ledger accounts. 3 wor/sheet is
not used. 3fter recording the adusting entries, the boo//eeper prepares an adusted trial
balance, which is then used to prepare the financial statements.
3t your request the boo//eeper prepared the following post0closing trial balance following
his usual procedures;
O3473 O?PO?3(IO4
Post0closing (rial +alance
7ecember *1, 2!!
ash 1',"!!
3ccounts receivable ,!!!
4ote receivable ,!!!
erchandise inventory <periodic system= 12!,!!!
Prepaid insurance 2,%!!
>quipment 2%!,!!!
Dand <future site= %!,!!!
3ccounts payable 2!,!!!
Income ta6 payable 1!,!!!
ortgage payable 1!!,!!!
ommon stoc/, par P1! <2!,!!! shares outstanding= *2!,!!!
7ividends declared and paid %,!!!
?etained earnings !,!!!
(o balance 1%,"!! EEEEEEE
(otal !!,!!! !!,!!!
3fter spending considerable time digging into the records and files of the company, you
discovered the following;
38
a. >stimates of bad debts e6pense that total P,!!! have been credited directly to
3ccounts ?eceivable.
b. 3ccrued interest e6pense of P%,!!! was recorded, but the credit was omitted.
c. (he 2!! ending inventory of P1%!,!!! was not recorded- the beginning inventory
was P12!,!!!.
d. Prepaid insurance of P2,%!! was for two full years, 2!! and 2!!'.
f. 3ccounts payable of P2,!!! were paid, but the debit was not recorded.
Questions
1. ash at 7ecember *1, 2!! is;
a. P 11,"!! b. P 1*,"!! c. P 1,"!! d. P 1',"!!
39
1%. ?etained earnings at 7ecember *1, 2!! is;
a. P !,!!! b. P *,2!! c. P 1",!!! d. P 2%,!!!
Solution
Cas 17,800
Accounts recei%ab&e 60,000
A&&owance or bad debts 5,000
'ote recei%ab&e 6,000
ercandise in%entor( 140,000
re#aid insurance 1,200
+Eui#-ent 300,000
Accu-u&ated de#reciation 90,000
and 40,000
Accounts #a(ab&e 18,000
!nterest #a(ab&e 4,000
!nco-e ta" #a(ab&e 10,000
ortgage #a(ab&e 100,000
Co--on stocD 200,000
A!C 120,000
$etained earnings 18,000 sEueeIed igure
565,000 565,000
Answer
1. 2. C 3. C 4. 5. C 6. A 7. A 8. C 9. 10. A
11. 12. C
Problem 15
Aour new audit client, api@ ompany, prepared the trial balance below as of 7ecember *1,
2!!. (he company started its operations on 8anuary 1, 2!!. Aour e6amination resulted in
the necessity of applying the adusting entries indicated in the additional data below.
api@ ompany
(?I3D +3D34>
7ecember *1, 2!!
7ebits redits
ash P1!,!!!
3ccounts receivable, net allowance of P2!,!!! !!,!!!
Inventories, 7ecember *1, 2!! &,!!!
Dand !,!!!
+uildings &&!,!!!
3ccumulated depreciation, building P1&,"!!
achinery %%%,!!!
3ccumulated depreciation, machinery %,!!!
5in/ing fund assets ',!!!
+ond discounts ',!!!
(reasury stoc/, common 1!,!!!
3ccounts payable ',!!!
3ccrued bond interest 11,2!
First mortgage, # sin/ing fund bonds '&,!!
ommon stoc/ 1,!!,!!!
40
Premium on common stoc/ 1!,!!!
5toc/ donation 1"!,!!!
?etained earnings, 7ecember *1, 2!! 222,%!
4et sales 2,2,!!!
Purchases "!,!!
5alaries and wages !',!!!
Factory operating e6penses *%,!!
3dministrative e6penses 1!,!!!
+ond interest %,!!! EEEEEEEEE
P,!!!,!!! P,!!!,!!!
3dditional data are as follows;
<1= (he 1,!!,!!! common stoc/ was issued at a 1! percent premium to the owners of
the land and buildings on 7ecember *1, 2!!%, the date of organi@ation. 5toc/ with a par
value of P1"!,!!! was donated bac/ by the vendors. (he following entry was made;
(he stoc/ was donated because the proceeds from its subsequent sale were to be
considered as an allowance on the purchase price of land and buildings in proportion to
their values as first recorded. (he treasury stoc/ was sold in 2!! for P',!!!, which
was credited to treasury 5toc/.
<2= On 7ecember *1, 2!!, a machine costing P1,!!! when the business started was
removed. (he machine had been depreciated at 1! percent during the first year. (he
only entry made was one crediting the achinery account with its sales price of P,!!!.
<%= (he first mortgage, # sin/ing fund bonds, par value P'!,!!! will mature in ten
years from 8anuary 1, 2!!, interest payable 3pril 1 and October 1. (he bonds were sold
on 8anuary 1, 2!!, at &!- the discount is to be amorti@ed over the life of the bonds on
straight0line basis.
<= 3 sin/ing fund is built up on the straight0line basis, with a provision that each
installment after the first shall be decreased y the amount of the annual percent
interest, which interest is to be added to the fund. (he audit disclosed that the proper
installment to the sin/ing fund was paid by the company on 7ecember *1, 2!!, but
that the amount was charged in error o the firs ortgage, # 5in/ing Fund +onds
account.
<= (he trustee of the sin/ing fund reported an addition of P%,!! interest to the fund on
7ecember *1, 2!!. this had not been recorded by the company.
Questions
+ased on the above and the result of your audit, you are to provide the answers to the
following;
41
a. P!,!!! b. P*!,!!! c. P"",!!! d. P!
2. (he adusted net boo/ value of the +uilding as of 7ecember *1, 2!! was
a. P &!',2!! b. P&!,%!! c. P&!,%!! d. P&%,!!!
*. (he correct net boo/ value of the machinery as of 7ecember *1, 2!! was
a. P*&&,!!! b. P*%,!!! c. P*%,!!! d. P*%",!!!
. Kow much was the gain or loss on sale of machinery on 7ecember *1, 2!!:
a. P,!!! loss b. P,!!! gain c. P',!! loss d. P',!! gain
. (he adusted net carrying amount of # sin/ing fund bonds as of 7ecember *1,
2!! was
a. P',!!! b. P'&,!! c. P&!,!!! d. P'*,!!!
'. (he correct balance of sin/ing fund assets as of 7ecember *1, 2!! was;
a. P',!!! b. P'&,!! c. P1!,!!! d. P1%,!!
". (he correct balance of (reasury 5toc/ as of 7ecember *1, 2!! was;
a. P! b. P1!,!!! c. P1"!,!!! d. P',!!!
&. (he correct balance of ommon 5toc/ as of 7ecember *1, 2!! was;
a. P1,*2!,!!! b. P1,!!,!!! c. P1,!,!!! d. P1,*&,!!!
1!. (he correct balance of stoc/ donation as of 7ecember *1, 2!! was;
a. P1"!,!!! b. P1!,!!! c. P! d. P',!!!
Solution
1. +: reasur( stocD 180,000
)tocD donation 180,000
C+: e-o entr(
Ad*: )tocD donation 180,000
reasur( stocD 180,000
@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@@
+: Cas 75,000
reasur( stocD 75,000
C+: Cas 75,000
and 30,000
ui&ding 45,000
Ad*: reasur( stocD 75,000
and 30,000
ui&ding 45,000
2. +: Cas 6,000
aciner( 6,000
C+: Cas 6,000
Accu-. e#Gn 3,000
oss on sa&e 6,000
aciner( 15,000
Ad*: Accu-. e#Gn: -ac 3,000
oss on sa&e 6,000
aciner( 9,000
3. e#reciation 63,900
Accu-. e#Gn F ac 45,000 H
Accu-. de#Gn @ b&dg 18,900
42
H 444,000 M 6,000 F 15,000 " 10/ L 45,000
HH 990,000 F 45,000 L 945,000 " 2/ L 18,900
Accu-. e#Gn F b&dg 900
$etained earnings 900
4. iscount on bonds 75,000
)inDing und bonds 75,000
$etained earnings 7,500
!nterest e"#ense 7,500
iscount on bonds 15,000
75,00010 (rs L 7,500 F 2002
7,500 F 2003
5. +: )inDing und bond 70,500
Cas 70,500
C+: )inDing und 70,500
Cas 70,500
Ad*: )inDing und 70,500
)inDing und bond 70,500
6. )inDing und 4,500
!nterest inco-e 4,500
Answer:
1. 2. A 3. 4. 5. A 6. C 7. C 8. A 9. 10. C
Problem 16
Instructions;
1. Prepare the audit adustments required in the problems.
2. Post the net adustment at the 9or/ing +alance 5heet <9+5= and 9or/ing Profit and
Doss <9PD=.
*. ompute the final balances of each account on your 9+5 and 9PD, proceed to the
questionnaires and transfer all answers to the final answer sheet.
%. 3ssume no other issues, e6cept those discussed on the problem.
On 4ovember 2!, 2!! you have substantially completed your fieldwor/ relative to your
audit of ?K>DD orporation, engaged in the sale of rechargeable lamps. Its rented store
and office is located in 7avao ity.
+ased on your review of the records you have found out that the company$s financial
statements at the end of its fiscal year 5eptember *!, 2!! submitted by their account is
subect to the adustments you noted in your audit.
43
Audit finding o! 4
3 physical inventory ta/en of the merchandise on 5eptember *!, 2!! amounted to
P%1,!!.
Audit finding o! 5
4otes receivable included a 12!0day "# for P&,!!! dated 8uly 1, 2!! from 8. ?amos,
interest due on maturity date <assume *! days per month=.
44
Audit finding o! 17
3 payment of P1,!!! for (a6es on 5eptember 2&, 2!! was not recorded in the boo/s.
?K>DD orporation
9or/ing +alance 5heet
5eptember *!, 2!!
Dand
Furniture >quipment !,"!
3ccumulated 7epreciation <12,1'!=
(O(3D *","!
Loodwill 1!,!!!
Patents 2!,!!!
(O(3D *!,!!!
#ot$l Assets 2%!,*!
45
%i$bilities
3ccounts payable *,%2!
3ccrued e6penses 0
4otes payable *1,!!!
&toc'(olders) e*uit+
apital 5toc/, P1!! ',!!!
3dditional paid in capital 0
5toc/ dividend distributable 0
7onated capital 0
?etained >arnings &&,21!
#ot$l %i$b! , &! E 2%!,*!
?K>DD O?PO?3(IO4
9or/ing Profit and Doss
Aear >nded 5eptember *!, 2!!
P>? 37I( FI43D
+OO5 3785(>4( +3D34>5
5ales 2&,"1!
5ales returns < 1,&!=
5ales discounts < 1,'!!=
4et sales 2,1!
ost of sales
Inventory, beg. *&,!!
Purchases 1"&,*!
Purchase returns < *,'!!=
Purchase discounts < 1,&'!=
Inventory, end <%1,!!=
1"1,&!
Lross Profit "%,%'!
3dvertising < ',21!=
7oubtful 3ccounts 0
5alesman$s 5alaries <21,!=
iscellaneous 5elling e6penses < 1,&%!=
?ent e6pense <11,'!!=
Insurance e6pense < 1,2!!=
Dight and water < *!!=
(a6es < 1,1!=
Office salaries < *,**!=
iscellaneous office e6pense < 1,!=
Doss on sale 0
3morti@ation of Intangibles 0
Interest >6pense < %,!!=
Other Income %*!
4et Income *!,%%!
Questions
1. ash
a. P &,!! b. P",%!! c. P1!,!! d. P,"!!
46
a. P',2!! b. P*,%!! c. P!,!!! d. P",*!!
. Inventories
a. P%1,!! b. P%,%!! c. P%,!!! d. %!,!!!
. 7oubtful accounts
a. P2,&"! b. P2,'! c. P%,1'! d. P%,!!!
'. Prepayments
a. P2,&"! b. P*,'!! c. p2,!! d. P2,!
&. 7epreciation
a. P,!" b. P,2" c. P,!" d. P%.&"
12. 5ales
a. P2&,"1! b. P2'%,'1! c. P2%,&1! d. P2!,1!!
1*. Purchases
a. P1"&,*! b. P1"',*! c. P1"!,!!! d. P2!!,1!
1. Loodwill
a. P! b. P1!,!!! c. P,!!! d. P,!!!
1". Patents
a. P! b. P1!,!!! c. P1,!!! d. P,!!!
47
a. P! b. P2,!!! c. P2%,!!! d. P2,!!!
21. 3dvertising
a. P',21! b. P,21! c. P2,21! d. P,!!!
22. Dight and Power
a. P!! b. P,*!! c. P*!! d. P!
2*. (a6es
a. P1,&'! b. P2,1! c. P1,!!! d. P*!!
2. Dand
a. P! b. P!,!!! c. p2,!!! d. P2%,!!!
Answer:
1. 2. 3. 4. 5. C 6. C 7. 8. 9. A 10. A
11. A 12. C 13. A 14. 15. 16. A 17. C 18. C 19. A 20. C
21. C 22. C 23. 24. A 25. 26. C 27. 28. 29. A 30. A
+ntries:
>inding 1 >inding 8
Accounts recei%ab&e 1,100 re#a(-ents 900
Cas 1,100 !nsurance e"#ense 900
>inding 2 >inding 9
ad debts 4,170 re#a(-ents 900
A&&ow. >or 4,170 $ent e"#ense 900
>inding 3 >inding 10
)a&es 4,900 re#a(-ent 150
Accounts recei%ab&e 4,900 !nterest e"#ense 150
!n%entor( 3,500 >inding 11
C) 3,500 $etained earnings 2,000
>inding 4 A!C 2,000
C) 39,500 >inding 12
!n%entor( 39,500 $etained earnings 10,000
!n%entor( 41,500 oodwi&& 10,000
C) 41,500 >inding 13
>inding 5 ice sa&aries 1,200
!nterest recei%ab&e 180 Accrued e"#enses 1,200
!nterest inco-e 180 >inding 14
>inding 6 A-ortiIation 5,000
48
'o ad*ust-ents atents 5,000
>inding 7
e#reciation 5,085
A 5,085
>inding 15 >inding 18
oss on sa&e 1,000 $etained earnings 9,000
!n%est-ent 1,000 )tocD di%. distr. 7,500
>inding 16 A!C 1,500
'ote #a(ab&e 5,000 >inding 19
Ad%ertising 5,000 and 50,000
onated ca#ita& 50,000
>inding 17
a"es 1,000 >inding 20
Cas 1,000 'o ad*ust-ent
>inding 21
)a&es discount 20
urcase discount 20
WORKING PAPER
er booDs er audit
2,100.0
Cas 10,500.00 0 8,400.00
arDetab&e securities 15,000.00 15,000.00
1,100.0 4,900.0
Accounts recei%ab&e @ trade 57,200.00 0 0 53,400.00
4,170.0 2,670.0
A&&ow.or bd @ debit ba&ance 1,500.00 0 0
'otes recei%ab&e 21,500.00 21,500.00
45,000.0 39,500.0
!n%entories 39,500.00 0 0 45,000.00
1,000.0
!n%est-ent in A. Co. @ 100 sares 25,000.00 0 24,000.00
!nterest recei%ab&e @ 180.00 180.00
1,950.0
re#a(-ents 1,750.00 0 3,700.00
50,000.0
and @ 0 50,000.00
>urniture P +Eui#-ent 50,850.00 50,850.00
12,170.0 5,085.0 17,255.0
Accu-u&ated de#reciation 0 0 0
10,000.0
oodwi&& 10,000.00 0 @
5,000.0
atents 20,000.00 0 15,000.00
240,630.0 267,105.0
0 0
49
4,900.0
)a&es 269,810.00 0 264,910.00
1,950.0 1,950.0
)a&es returns 0 0
1,700.0 1,720.0
)a&es discounts 0 20.00 0
'et sa&es 266,160.00 261,240.00
39,500.0
Cost o sa&es HHH 181,690.00 0 20.00
41,500.0
0
3,500.0
0 176,170.00
ross #roit 84,470.00 85,070.00
ter inco-e 430.00 180.00 610.00
A 84,900.00 85,680.00
#erating e"#enses
7,210.0 5,000.0 2,210.0
Ad%ertising 0 0 0
4,170.0 4,170.0
oubtu& accounts @ 0 0
21,650.0 21,650.0
)a&es-enJs sa&aries 0 0
1,940.0 1,940.0
isce&&aneous se&&ing e"#enses 0 0
11,700.0 10,800.0
$ent e"#enses 0 900.00 0
1,200.0 300.00
!nsurance e"#ense 0 900.00
300.00 300.00
igt and water
1,510.0 1,000.0 2,510.0
a"es 0 0 0
3,330.0 1,200.0 4,530.0
ice sa&aries 0 0 0
1,560.0 1,560.0
isce&&aneous oice e"#enses 0 0
1,000.0 1,000.0
oss on sa&e @ 0 0
5,085.0 5,085.0
e#reciation @ 0 0
5,000.0 5,000.0
A-ortiIation o intangib&es @ 0 0
!nco-e ro- o#erations 34,500.00 24,625.00
4,060.0 3,910.0
!nterest e"#ense 0 150.00 0
'et inco-e 30,440.00 20,715.00
12,000.0
$etained beginning 68,770.00 0 56,770.00
9,000.0 9,000.0
i%idends @ 0 0
$etained end 99,210.00 68,485.00
186,105.0 186,105.0
0 0
HHH C)
!n%entor( @ beg. 39,500.00
urcases 189,360.00
3,700.0
urcase returns 0
urcase discounts 1,970.0
50