Professional Documents
Culture Documents
Fundamentals of Accounting and Business MNGMNT 2 and Business Math Final
Fundamentals of Accounting and Business MNGMNT 2 and Business Math Final
2
TABLE OF CONTENTS
Page
TitlePage I
Table of Contents
First Quarter
Learning Objectives 4
W1: Review on Basic Accounting Terms (Accounting Equation) 5
W2: Accounting Equation 8
W3: Types of Major Accounts 11
W4: Accounting Cycle (Rule of Debit and Credit) 13
W5: Accounting Cycle (Journalizing) 18
W6: Accounting Cycle of a Merchndising Business 20
W7: Statement of Financial Position 23
W8: Statement of Comprehensive Income 26
W9: Statement of Comprehensive Income 29
W10: Statement of Changes in Equity 32
W11: Statement of Cash Flows 36
Second Quarter
Learning Objectives
W12: Financial Analysis (Vertical and Horizontal Analysis) 44
W13: Financila Analysis (Financial Ratios) 46
W14: Bank Forms/Business Forms 50
W15: Bank Reconciliation 52
W16: Taxation 55
W17: Practice Set 59
Bibliography 89
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
3
First Quarter
Learning Objectives:
o Understand the elements of the accounting equation
o Use the accounting equation to solve problems
o To be able to identify the account as assets, liabilities, capital, income or expenses and its effect
on the accounting equation
o To be able to identify business and nonbusiness transactions, enumerate the types of business
documents, recite the rules of debit and credit, and apply these in simple cases
o To be able to apply all the steps in Accounting cycle for a service type of Business; to able to
solve and analyze simple transaction.
o To be able to understand the accounting cycle of a merchandising business
o To be able to journalize transactions related to the merchandising business
o To be able to prepare a statement of cost of goods sold and gross profit
o Identify the elements of the SFP and describe each of these items for a single/sole
proprietorship business
o Prepare an SFP for a single/sole proprietorship business using the report form
o Prepare an SFP for a single/sole proprietorship business using the account form
o Identify the elements of the SCI and describe each of these items for a service business and a
merchandising business
o To be able to calculate the Cost of Good Sold of a company
o Identify the elements of the SCI and describe each of these items for a service business and a
merchandising business
o Prepare an SCI for a service business using the single-step approach
o Prepare an SCI for a merchandising business using the multi-step approach.
o To be able to identify the elements of SCE and prepare a statement of changes in
equity for a single, partnership and corporations forms of businesses
o To be able to identify the elements of SCF and prepare a statement of cash flows
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
4
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 1
Activity Number: 1
A. At the beginning of the year, Covid Enterprise had total assets of P700,000 and
total liabilities of P500,000. Answer the following questions:
5
1. If total asset increased by P150,000 during the year and total liabilities decreased by
P80,000, what is the amount of the owner’s equity at the end of the year.?
Ans. ____________________________________
2. During the year, total liabilities increased by P10,000 and owner’s equity decreased by
P70,000, what is the amount of the total assets t the end of the year?
Ans. ____________________________________
3. If total assets decreased by P90,000 and owner’s equity increased by P110,000 during
the year, what is the amount of total liabilities at the end of the year?
Ans. ____________________________________
4. During the year, total liabilities increased to P650,000 and owner’s equity increased to
P40,000, what is the amount of total assets at the end of the year?
Ans. ____________________________________
5. If total assets increased to P850,000 during the year and total liabilities decreased to
P400,000, what is the amount of owner’s equity at the end of the year?
Ans. ____________________________________
1. As of the end of the period, Hotel del Luna has a total asset equal to P970,000 and total
liabilities equal to P500,000. What is the equity of Hotel del Luna as of the end of the
period? _____________________
6
2. Jang Man-wol opens a hotel business and started a capital of P200,000. At the
beginning of the year, the creditors’ claims are P100,000 and the owners’ equity is 80%
of the total assets. How much is total assets at the end of the year?
________________________
3. Park Yoo-na starts a repair shop business in Korea. At the beginning of the period his
capital is P350,000 which equaled to his investment. At the end of the period, his capital
balance is P450,000 which is 60% of total assets. How much represents the total claims
from outside creditors? _______________________
7
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 2
Activity Number: 1
1. Arrange the following asset, liability, and equity titles in a table: Cash; Accounts
Receivable; Office Supplies; Office Equipment; Exploration Equipment; Accounts
Payable; Lee Gon, Capital; Lee Gon, Withdrawals; Revenues; and Expenses.
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
8
2. Use additions and subtractions to show the effects of each transaction on the
accounts in the accounting equation. Show new balances after each transaction.
Lee Gon started a new business and completed these transactions during August:
9
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 3
Activity Number: 1
10
____________ 1. It is the obligations of the company payable in money, goods or
services.
____________ 2. These are non-current tangible assets.
____________ 10. Includes computers, typewriters, adding machines and the like that
are used int the store.
____________ 11. Account title for the income received from selling of goods or
commodities to customers.
____________ 12. Account title for the income received from rendering of professional
or non-professional service to clients or customers.
____________ 13. Represents the allocated portion of property and equipment over
the number of years.
11
B. Identifying the Current and Fixed Assets. Classify the following asset accounts on
the space provided, Write CA if Current Asset and PE if Property, Plant and Equipment.
12
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 4
Activity Number: 1
A. The following paired transaction are related to each other’s. Determine the
value received or debit and the value parted with credit.
13
Debit Credit
Debit Credit
14
10. Note Receivable _________ ________
11. Prepaid Expenses _________ ________
12. Unearned Service Income _________ ________
13. Accounts Payable _________ ________
14. Petty cash fund _________ ________
15. Lee Min Ho, Withdrawal _________ ________
Increased Decreased
15
Activity Number: 2
A. Compute the depreciation expense for the following independent cases. Use
the straight-line method of depreciation. Show your computation on the space
provided.
16
3. Jong-suk purchased a delivery vehicle on January 1, 2016 amounting to
PHP250,000. It is estimated that the vehicle will be useful for 10 years. The vehicle can be sold
for PHP10,000 at the end of its useful life. If the accounting period being reported by Jong-suk
is one (1) month (January 2016), how much is the depreciation expense for the month?
B. For each of the following items, write the journal entry first (if one is needed) to
record the transactions; and then the adjusting entry, if any is required, for the end of
the accounting year of Ron Car Rental Company on December 31, 2016.
3.On December 31, 2016, received telephone bills for the month December
amounting to PHP5,600. The bill will be paid on January 2017.
17
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 5
Activity Number: 1
II. Objectives: To be able to apply all the steps in Accounting cycle for a service
type of Business; to able to solve and analyze simple transaction.
Mr. Naofumi Iwatani is the owner of Shield Hero Fast Delivery Service, a cargo
forwarder that is based on Melromarc but operates within Anime World territory. The
transactions for the month of August follow.
Aug. 2 – Deposited to the Bank of Melly the amount of P400,000 as initial investments.
18
8 – Acquired a second hand service vehicle for delivery costing P100,000, paying
P25,000 in cash and issued a note for the balance.
13 – Received a rental bill from Idol Rabier Realty for the month, P15,000.
Required:
19
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 6
Activity Number: 1
IV.Procedures / Instructions:
20
A. On January 12, Fairy Tail Enterprise bought merchandise from My Hero
Academia Store on credit, P100,00. Term: 2/10, n/30. P20,000 cost of
merchandise was later returned. The credit memo was dated January 15.
Payment was made on January 20.
B. Make debit and credit entries on the following selected transaction of Tropical
Cellphone House, owned and managed by Mr. Park Seungjo , CPA.
1.Bought merchandise on account from Gong Yoo Co. P60,000. Term 5% - 30 day.
21
4. Sold merchandise on account to Song Jong-ki Supermarket, P80,000. Terms
2/10, n/30.
22
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 7
Activity Number: 1
II. Objectives:
1. Identify the elements of the SFP and describe each of these items
for a single/sole proprietorship business
2. Prepare an SFP for a single/sole proprietorship business using the
report form
3. Prepare an SFP for a single/sole proprietorship business using the
account form
23
IV.Procedures / Instructions: Compute and Answer the following questions
1.Ponyo Tutorial had current assets amounting to Php 100,000. Noncurrent assets for
the year totaled Php 76,000. How much is the company’s total assets?
2. Whisper of the Heart Company total liabilities amounted Php 10,000. Total equity had
an ending balance of Php 20,000. How much is total assets?
3.Totoro Neighborhood Service had the following accounts at year end: Cash-250,000,
Accounts Payable-70,000, Prepaid Expense-15,000. Compute for the company’s current assets.
5.Kikis Delivery Service Total Liabilities and Equity amounted to Php 285,000. Total noncurrent
assets ended at Php 85,000. Cash totaled Php50,000. Inventory amounted to Php100,000.
Assuming the company had no other assets, how much is Accounts Receivable?
6.Spirited Away’s Total assets amounted to Php575,000. Total equity amounted to Php
250,000. Accounts Payable amounted to Php 50,000 while Unearned Income totaled Php
85,000. Assuming there are no other current liabilities, compute for the company’s noncurrent
liabilities.
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
24
Activity Number: 2
25
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 8
Activity Number: 1
II. Objectives:
1. Identify the elements of the SCI and describe each of these items
for a service business and a merchandising business
2. to be able to calculate the Cost of Good Sold of a company.
26
1. Tanjiro Kamado Company generated revenues amounting to Php 100,000.
Expenses for the year totaled Php 76,000. How much is the company’s net income for the
year?
4. Inosuke Hashibira Selling Company Sales amounted to Php 500,000. Sales returns
and sales discounts amounted to Php 30,000 and Php 10,000 respectively. Purchases of the
company totaled Php 100,000 while purchase returns and purchase discounts amounted to
Php 20,000 and Php 10,000 respectively. How much is the company’s Net Sales? Net
Purchases?
5. Hashira Company’s Cost of Goods Sold amounted to Php 285,000. Net cost of
purchases totaled Php 85,000. Beginning inventory amounted to Php 250,000. Sales
amounted to Php 500,000. Compute for the company’s Ending Inventory.
Activity Number: 2
27
Merchandise Inventory, beg 60,000
28
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 9
Activity Number: 1
II. Objectives:
1. Identify the elements of the SCI and describe each of these items
for a service business and a merchandising business
29
IV.Procedures / Instructions: Prepare the required items.
Revenues – 20,000
Rent expense – 3,000
Salaries expense – 4,000
Utilities expense – 2,000
Write your answer below. You can use your own business name and year.
Activity Number: 2
Kimetsu no Yaiba Company provided the following information for the year
2019 as follows.
Sales 10,000,000
Sales returns and allowances 120,000
Sales discounts 80,000
Merchandise inventory, December 31 1,800,000
Merchandise inventory, January 1 2,000,000
Purchases 6,000,000
Freight in 200,000
Purchase returns and allowances 140,000
Purchase discounts 100,000
Office salaries 600,000
Sales salaries 800,000
Office supplies 150,000
Store supplies 100,000
Depreciation - building 500,000
Depreciation - office equipment 200,000
Depreciation - store equipment 300,000
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
30
REQUIRED: Prepare a statement of comprehensive income for the year using
the multi - step approach. Write your answer below.
Activity Number: 3
h. Advertising ______________________
31
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 10
Activity Number: 1
II. Objectives:
1. To be able to identify the elements of SCE and prepare a
statement of changes in equity for a single, partnership and
corporations forms of businesses.
IV. Procedures / Instructions: Read, analyze carefully and answer the following
questions.
32
a. Toka Yada beginning owner’s equity amounted to P 500,000. Net loss for the year
totaled P 45,000. No additional investments and withdrawals for the period.
Compute for total increase in equity for the year.
________________________________________________________________
c. Irina Jelavić invested an initial capital amounting P150,000 in order to put up his
janitorial services company. During the first year of operations (2016), the company
had a loss of P25,000. Because of this, Irina Jelavić invested additional capital
amounting to P50,000 in 2017. In the second year (2017), the company had a net
income of P100,000 and Irina Jelavić withdrew P20,000 for personal use. Compute
for the ending capital balance of Irina Jelavić for the year 2017.
________________________________________________________________
d. Hinata Okano invested P100,000 to start her laundry business. During the first year
of operations (2016), the company had a net income of P15,000. Hinata Okano invested
additional P100,000 to grow the business. In 2017, the business earned P50,000. As of
December 31, 2017, Hinata Okano’s capital balance is P200,000. How much is Hinata
Okano’s withdrawal?
________________________________________________________________
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
33
Activity Number: 2
Cash P 125,000
Accounts Receivable 90,000
Merchandise inventory 280,000
Accounts payable 80,000
Koro Sensie, Capital 680,000
Koro Sensie, Drawing 30,000
Additional information is given that during the year Koro Sensie have an
additional investment of P250,000 and have a Net income of P128,000.
34
Activity Number: 3
The corporation reported net income of P105,000 and 89,450 in 2017 and
2018 respectively. Dividends of P 3.00 per share were declared and distributed to
shareholders on February 1, 2018.
35
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 1
WORKSHEET # 11
Activity Number: 1
II. Objectives:
1. To be able to identify the elements of SCf and prepare a
statement of cash flows.
36
a. Cash received from customers _______________________
Activity Number: 2
My Hero Academia store had the following transactions during the year:
Required:
1.Compute for the net cash flow generated by/used in operating activities.
2. Using the given above, compute for the net cash flow generated by/used in
investing activities.
3. Using the given above, compute for the net cash flow generated by/used in
financing activities.
4. Using the given above, prepare a Cash Flow Statement. (Direct Approach)
37
Activity Number: 3
a. 175,000 b. 180,000
c. 150,000 d. 100,000
The net cash provided by operating activities for 2018 would be:
a.2,700,000 b.3,000,000
c.3,100,000 d.1,200,000
38
3. The following changes happened in some accounts of IZUKU MIDORIYA
Company as follows:
Additional information:
2.In November of the current year, the company sold the machinery costing
P375,000 with accumulated depreciation of P180,000 at a loss of P25,000.
a.830,000 b.800,000
c.1,080,000 d.605,000
39
Second Quarter
Learning Objectives:
40
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 2
WORKSHEET # 12
Activity Number: 1
II. Objectives:
perform vertical (common size)and horizontal analyses of
financial statements of a single proprietorship
41
Cash and cash equivalents 500,000
Trading Securities 1,000,000
Inventorty 2,500,000
Total Current assets 5,000,000
Total Assets 15,000,000
Trade and other payables 800,000
Total Liabilities 6,000,000
Net Sales 8,000,000
Operating Expenses 2,200,000
Income after tax 960,000
A. 5.05% C. 20.0%
B. 6.7% D. 25.6%
Solution:
2. Using the same data in above, how would the company present the trade and
other on a common size statement of financial position.
A. 13.3% C. 5.3%
B. 10.0% D. 4.0%
Solution:
3. Using the same data in above, how would the company present the operating
expenses on a common-size income statement?
A. 11.0% C. 25.5%
B. 14.7% D. 229.0%
Solution:
42
II. Selected items in the statement of comprehensive income of The Gifted Trading are
as follows:
Sales 3,675,000
Sales Discounts 175,000
Office Supplies 52,500
Advertising Expense 71,000
Utilities Expense 177,500
Interest Expense 35,000
The gross profit of the company is 40% of the net sales. And the applicable tax
rate for the period is 30%.
A. 4.75% C. 4.55%
B. 5.00% D. 95.23%
Solution:
2. Using the same data above, office supplies will appear in the common size
statement of comprehensive income as:
A. 1.43% C. 1.50%
B. 1.46% D. 2.5%
Solution:
3. Using the same data above, the proportional percentage of interest expense in
the statement of comprehensive income would be:
A. 1.00% C. 0.91%
B. 0.95% D. 1.15%
Solution:
43
3. Using the same data above, the business expects to allocate 8% proportional
components for salaries and wages in the common size statement of
comprehensive income, the absolute amount for salaries and wages would be.
A. 280,000 C. 308,000
B. 294,000 D. 176,400
Solution:
Part B. Analyzed the following data. Answer and prepared the following required ask:
I. The statement of Comprehensive Income of The Gifted Trading for the year ended
December 31,2019 is presented for you to prepare the following:
Sales P63,000
Less: Sales Returns & Allowances 3,000
Net Sales P60,000
Less: Cost of Sales 45,000
Gross Profit 15,000
Less: Operating Expenses 12,000
Profit P 3,000
44
II. The Statement of Comprehensive income of the Bad Genius Jewelry Store is
presented below:
November December
45
+
Date: Quarter: 2
WORKSHEET # 13
Activity Number: 1
II. Objectives:
define the measurement levels, namely, liquidity, solvency,
stability, and profitability
compute and interpret financial ratios such as current ratio,
working capital, gross profit ratio, net profit ratio, receivable
turnover, inventory turnover, debt-to-equity ratio, and the like
46
Part A. Compute and answer.
Current Assets:
Cash P140,000
Accounts Receivable 110,000
Notes receivable 15,000
Merchandise Inventory 230,000
Prepaid Expenses 12,000
Total P507,000
Current Liabilities:
Accounts Payable P 90,000
Accrued Expenses 40,000
Total P130,000
Required ;
a. Working capital
b. Current ratio
c. Acid test ratio
47
2. The following data were gathered from the records of Ulai Enterprises:
Inventories:
Beginning P80,000
Ending 60,000
Sales:
Credit P200,000
Cash Sales 50,000
Cost of Sales 210,000
Accounts Receivable:
Beginning P30,000
Ending 70,000
48
3. The following are the selected date of Ahava Corporation for the years ended
December 31,2018 and 2019.
2018 2019
Required:
49
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 2
WORKSHEET # 14
Activity Number: 1
II. Objectives: At the end of this lesson, the learners will submit a completed
accounting practice set for a merchandising business.
Requirements:
50
a. Business or bank forms to be used by AngTindahan to document the
above transactions.
b. Journal to be used to record the original entry for the respective
transactions.
2. Prepare the journal entry (debit-credit format) to record the above transactions.
Aduana,July,31
N. L. (2016).Fundamentals of Accountancy,
Over the counter cash withdrawal by the owner, Business Management2. C&E Publishing
Rachel Dy, for her personal expenses. 10,000
51
+
Date: Quarter: 2
WORKSHEET # 15
Activity Number: 1
IV. Procedures / Instructions: Answer and compute the following set of problem.
52
whether the amount will be added or deducted in the preparation of the bank
reconciliation (use adjusted method):
2. BDO Network Bank collected from the customer of Brother Repair Shop
the sum of P5,000 representing payment of the said customer to Brother.
No entry was made in the books of Brother.
3. 3 The bank teller deducted Check 1031 for P3,500 from the account of
Brother Repair Shop. The said check was issued by Big Brother Company
a different depositor of the bank.
4. The bookkeeper of Brother Repair Shop recorded Check No. 345 in the
Cash Disbursement Journal as P5,205. The correct amount of the check
was P5,250.
5. The deposits of Brother Repair Shop earned interest of P100 for the
month. Brother does not have knowledge of interest earned until it
receives the bank statement.
SET B: Given the below information’s, analyze each item whether it is a book
reconciling or a bank reconciling item. Then prepare a bank reconciliation
statement using Adjusted Method.
Item 1: The bank statement for August 2014 shows an ending balance of Php3,490.
Item 2: On August 31 the bank statement shows charges of Php35 for the service
charge for maintaining the checking account.
53
Item 3: On August 28 the bank statement shows a return item of Php100 plus a
related bank fee of Php10. The return item is a customer's check that was returned
because of insufficient funds.
Item 4: The bank statement shows a charge of Php80 for check printing on August 20.
Item 5: The bank statement shows that Php8 was added to the checking account on
August 31 for interest earned by the company during the month of August.
Item 6: The bank statement shows that a note receivable of Php1,000 was collected
by the bank on August 29 and was deposited into the company's account. On the
same day, the bank withdrew Php40 from the company's account as a fee for
collecting the note receivable.
Item 7: The company's Cash account at the end of August shows a balance of
Php967.
Item 8: During the month of August the company wrote checks totaling more than
Php50,000. As of August 31, Php3,021 of the checks written in August had not yet
cleared the bank and Php200 of checks written in June had not yet cleared the bank.
Item 9: The Php1,450 of cash received by the company on August 31 was recorded
on the company's books as of August 31. However, the Php1,450 of cash receipts
was deposited at the bank on the morning of September 1.
Item 10: On August 29 the company's Cash account shows cash sales of Php145.
The bank statement shows the amount deposited was actually Php154. The company
reviewed the transactions and found that Php154 was the correct amount.
54
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
WORKSHEET # 16
Activity Number: 1
II. Objectives: define income and business taxation and its principles and processes and
prepare the list of sources of gross income from compensation and gross income from
business, and the corresponding personal and additional deductions as well as the
computation of gross taxable income and tax due.
A. Compute the taxable due for each item. Refer on the table below.
Show your solution and label it properly.
a. Mr. Sam Milky , a minimum wage earner, works for CatGrey Co. Mr. Sam
Milky not engaged in business nor has any other source of income other than
his employment. For 2018, Mr. Sam Milky earned a total compensation income
of P 145,000.00. The taxpayer contributed to the SSS, Phil health, and HDMF
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
55
amounting to P6,000.00 and has received 13th month pay of P12,000.00.
Compute his taxable income and tax due for the year?
b. The following year, Mr. Sam Milky earned, aside from his basic wage,
additional pay of P155,000.00 which consists of the overtime pay
(P80,000.00), night shift differential (P30,000.00), hazard pay
(P15.000.00) and holiday pay (P15,000.00). The taxpayer contributed to the
SSS, Phil health, and HDMF amounting to P5,000.00 and has received 13th
month pay of P11,000.00. Compute his taxable income.
56
B. Compute the withholdings tax of each employee. Show your solution and label your
answer properly. Refer on the Withholding Tax Table on Compensation Income.
57
HOLY CHILD COLLEGE OF DAVAO
Opus Deo Dignum
S.Y. 2019-2020
Date: Quarter: 2
WORKSHEET # 17
Activity Number: 1
VI. Objectives: prepare basic business forms and documents, such as official receipts,
vouchers, sales invoice, purchase invoice, delivery receipts, purchase order, and
withdrawal and deposits slips; and complete and submit the accounting practice set for
a merchandising business
III.Materials: Paper, pen and Calculator
IV. Procedures / Instructions: Follow the required preparation given after the
transactions.
When KIM SOO HYUN ended up his joint venture business with a friend, he thought of
going alone as a sole proprietor. With his share in merchandise inventory worth P45,000, a
savings and a loan from a bank, he can already start to engage in a business of buying ang
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
58
selling of car accessories and at the same offer’s installation service to his customer. He
registered his business with Department of trade and industry under the firm name of IT’S OKAY
CAR ACCESSORIEs and REPAIR.
The following are the transaction of IT’S OKAY CAR ACCESSORIEs and REPAIR. during the
month of FEBRUARY 2020.
1 - KIM SOO HYUN opened a bank account with BDO Network Bank in the
amount of P1,000,000 (1000 bill denomination) and invested merchandise
inventory valued at P45,000 to start with his business.
- Purchased store furniture and fixture for cash from SE YI JI FURNITURE
costing P150,000 plus VAT 12%. Issued check No. 48501 covered by check
Voucher No. 001
- Obtained a bank loan in the amount of P500,000 through a bank credit
memo. The principal amount of the loan was P500,000 less interest and bank
charges deducted in advance for one year, P420,000. Official receipt No.
0001 was issued.
2 – Purchased various store supplies on account from GAISANO CAPITAL
P10,000 as per Charges Sales Invoice No. 05913. VAT 12%.
4 – Received cash P16,800 from PARK KYU YOUNG for the installation of a car
accessory including VAT 12%. Issued an Official Receipt No. 0002.
- Paid P5,600 including VAT of 12% to Air 21 Express for the freight of
merchandise purchased from BANAWE CAR, Issued Check No. 48502 with
covering Check Voucher No.002.
5 – Purchased merchandise for cash P200,000 plus 12% VAT from L.A CAR
Accessories. Issued Check No. 48503 with covering Check Voucher No.003.
59
- Freight paid to LBC Express, P 3,920 for merchandise shipped to V-MAC
CAR SUPPLIES with 12% VAT included. Issued Check No. 48504 with
covering Check Voucher No.004.
10- Return of merchandise worth P8,960 from V-MAC CAR SUPPLIES including
12% VAT for not conforming with the order. This was being refunded by Check
No. 48505 with covering Check Voucher No.005.
11- Full payment of account with BANAWE CAR. and avail of the 2% discount,
P197,568. Issued Check No. 48506 with covering Check Voucher, No.006.
12- Paid business and taxes and licenses t the City Government of P15,000.
Issued Check No. 48507 with covering Check Voucher No.7
15 - KIM SOO HYUN hired Mrs. ILYNE BERZAMINA, CPA at the rate of P25,
000 per month.
18 -Sold merchandise an account to FCC DAVAO AUTO STATION amounting to
P210,000 plus 12% VAT as per Charge Sales Invoice No. 0002. Terms: 2/10,
N/30.
23- Received cash in the amount of P274,000 from ELEGANT SURPLUS Corp.
in full payment of its account after availing of 2% discounts of P5,000. Issued
Official Receipt No.0004.
24 – Received cash of P22,400 from PARK JIN JOO for the installation of a car
accessory which included the 12% VAT. Issued an Official Receipt No. 0005.
60
- Sold merchandise on account to PRESTIGE AUTOSHOP amounting to
P302,000 plus 12% VAT as per Charge Sales Invoice No. 0003. Term: 45
days.
Requirements:
61
c. After the P80,000 prepaid interest on bank loan, P6,670 has expired
during the month of February.
d. Furniture and Equipment has an estimated life of 5 years without
scrap value.
e. Unpaid light and water bills for the month of February.
8. Prepare the financial statements from the adjusted trial balance. (Worksheet)
a. Statement of Financial Position c. Statement of Changes in Equity
b. Statement of Comprehensive Income d. Statement of Cash Flows
9. Prepare necessary closing entries and record on the general journal and ledger.
10. Perform financial statement analysis (Vertical Analysis for both SFP and SCI
only) on the completed financial statements.
ASSETS REVENUE
Current Assets: Sales
Cash in Bank Installation Income
Petty Cash Fund Sales Discount
Accounts Receivable Sales Return and Allowances
Allowance for Bad Debts
Merchandise Inventory COSTS
Store Supplies Inventory Purchases
Prepaid Interest Purchase Discounts
Inputa Tax Purchase Return and Allowances
Freight In
Non-Current Assets:
Store Furniture and Fixtures EXPENSES
Accumulated Depreciation Uncollectible Accounts
Depreciation Expense
LIABILITIES Rent Expense
Accounts Payable Salaries and Wages
Notes Payable Taxes and Licenses
Accrued Utilities Interest Expense
Output Tax Utilities Expense
VAT Payable Store Supplies Expense
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
Freight Out
OWNERS EQUITY
Lopez, R. M. (2016-2017).Learning the Basic of Accounting.MS Lopez Printing and Publishing
KIM SOO HYUN, Capital
KIM SOO HYUN, Drawing 62
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
63
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
64
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
65
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
66
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
67
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
68
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
69
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
70
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
71
Aduana, N. L. (2016).Fundamentals of Accountancy, Business Management2. C&E Publishing
72
PURCHASE JOURNAL
73
SALES JOURNAL
74
Cr Accounts Title Dr. Cr.
Amount
SUNDRIES
Installation VAT Output
Invoice Cash in Bank Receivable Sales Income Tax
Cr.
CASH RECEIPT JOURNAL
Cr.
Account
Dr. Cr.
O.R/Sales
No.
Customers
Date
75
CASH DISBURSEMENT JOURNAL
Check Check Cash in Accounts VAT Input Purchases
Purchases Sundries
No. Voucher Bank Payable Tax Discount
Date Payee Explanation
No. Amount
Cr. Dr. Dr. Dr. Cr. Accounts
Dr. Cr.
76
BIBLIOGRAPHY
77