FINAL ACCCOB1 Worktext Chapter 1 STUDENT COPY Joseph Landscaping and Plant Store SEPTEMBER 2022

Joseph Landscaping and Plant Store
Trial Balance
November 30, 2019
Account Title Debit Credit

Cash in Bank P 95,000
Petty Cash Fund 10,000
Financial Assets at Fair Value through Profit or Loss 100,000
Accounts Receivable 95,000
Allowance for Doubtful Accounts 7,000
Merchandise Inventory, January 1 17,800
Office Supplies on Hand 10,500
Store Supplies on Hand 15,000
Land 400,000
Buildings 440,000
Accumulated Depreciation-Building P 57,600
Equipment 220,000
Accumulated Depreciation-Equipment 50,000
Furniture and Fixture 120,000
Accumulated Depreciation – Furniture 44,000
Accounts Payable 37,000
Notes Payable 12,000
Withholding Taxes Payable 5,600
Mortgage Payable 200,000
Joseph de Jesus, Capital 842,950
Joseph de Jesus, Drawing 10,000
Service Income 140,000
Sales 776,850
Sales Discounts 15,000
Sales Returns and Allowances 12,500
Purchases 325,000
Purchases Discounts 10,000
Purchases Returns and Allowances 14,700
Freight in 6,850
Freight out 9,500
Salaries and Wages Expense 194,000
Insurance Expense 28,450
Utilities Expense 26,000
Repairs and Maintenance Expense 16,750
SSS, Philhealth, and Pag-ibig Expense 11,550
Miscellaneous Expense 12,400
Interest Expense 6,400
Total P 2,197,700 P 2,197,700
DATE PARTICULARS P/R DEBIT
Dec. 1 Notes Receivable 105 20,000

Sales 402
2 Purchases 405 25,000

Cash in Bank 101
Accounts Payable 201
2 Freight In 408 800

Cash in Bank 101
3 Accounts Receivable 104 15,000

Cash in Bank 101 15,000
Service Income 401
4 Cash in Bank 101 20,000

Accounts Receivable 104 50,000
Sales 402
4 Freight Out 409 1,200

Cash in Bank 101
5 Accounts Payable 201 500

Purchases Returns and Allowances 407
6 Purchases 405 20,000

Joseph de Jesus, Capital 301
7 Sales Returns and Allowances 404 1,000

Accounts Receivable 104
8 Cash in Bank 101 50,000

Sales 402
9 Accounts Payable 201 5,000

Cash in Bank 101
10 Office Supplies on Hand 107 5,000

Store Supplies on Hand 108 10,000
Cash in Bank 101
Accounts Payable 201

Cash in Bank 101
15 Joseph de Jesus, Drawing 302 8,000

17 Accounts Payable 201 500

Store Supplies on Hand 108
19 Cash in Bank 101 49,000


Cash in Bank 101
26 Sales Returns and Allowances 404 1,000

28 Accounts Receivable 104 50,000

Service Income 401
31 Cash in Bank 101 15,000

CREDIT
20,000
10,000
15,000
800
30,000
70,000
1,200
500
20,000
1,000
50,000
5,000
5,000
10,000
14,500
8,000
500
49,000
9,500
1,000
50,000
15,000
Account P/R Date Debit Credit
Cash in Bank 101 11/30/2020 95,000.00

Cash in Bank 101 2/12/2020 10,000.00
Cash in Bank 101 2/12/2020 800.00
Cash in Bank 101 3/12/2020 15,000.00
Cash in Bank 101 4/12/2020 20,000.00
Cash in Bank 101 4/12/2020 1,200.00
Cash in Bank 101 8/12/2020 50,000.00
Cash in Bank 101 9/12/2020 5,000.00
Cash in Bank 101 10/12/2020 5,000.00
Cash in Bank 101 12/12/2020 14,500.00
Cash in Bank 101 12/19/2020 49,000.00
Cash in Bank 101 12/20/2020 9,500.00
Cash in Bank 101 12/31/2020 15,000.00
Petty Cash Fund 102 11/30/2020 10,000.00
Financial Assets at Fair Value through 103 11/30/2020 100,000.00
Accounts Receivable 104 11/30/2020 95,000.00

Notes Receivable 105 1/12/2020 20,000.00
Merchandise Inventory 106 11/30/2020 17,800.00
Office Supplies on Hand 107 11/30/2020 10,500.00

Office Supplies on Hand 107 10/12/2020 5,000.00
Store Supplies on Hand 108 11/30/2020 15,000.00

Store Supplies on Hand 108 10/12/2020 10,000.00
Store Supplies on Hand 108 12/17/2020 500.00
Land 109 11/30/2020 400,000.00
Buildings 110 11/30/2020 440,000.00
Equipment 111 11/30/2020 220,000.00
Furniture and Fixture 112 11/30/2020 120,000.00
Accounts Payable 201 11/30/2020 37,000.00

Accounts Payable 201 5/12/2020 500.00
Accounts Payable 201 12/17/2020 500.00
Notes Payable 202 11/30/2020 12,000.00
Withholding Taxes Payable 203 11/30/2020 5,600.00
Mortgage Payable 204 11/30/2020 200,000.00
Joseph de Jesus, Capital 301 11/30/2020 842,950.00

Joseph de Jesus, Capital 301 6/12/2020 20,000.00
Joseph de Jesus, Drawing 302 11/30/2020 10,000.00

Joseph de Jesus, Drawing 302 12/15/2020 8,000.00
Service Income 401 11/30/2020 140,000.00

Service Income 401 3/12/2020 30,000.00
Service Income 401 12/28/2020 50,000.00
Sales 402 11/30/2020 776,850.00

Sales 402 1/12/2020 20,000.00
Sales 402 4/12/2020 70,000.00
Sales 402 8/12/2020 50,000.00
Sales Discounts 403 11/30/2020 15,000.00

Sales Returns and Allowances 404 11/30/2020 12,500.00
Purchases 405 11/30/2020 325,000.00

Purchases 405 2/12/2020 25,000.00
Purchases 405 6/12/2020 20,000.00
Purchases Discounts 406 11/30/2020 10,000.00
Purchases Returns and Allowances 407 11/30/2020 14,700.00

Purchases Returns and Allowances 407 5/12/2020 500.00
Purchases Returns and Allowances 407 12/15/2020 8,000.00
Freight in 408 11/30/2020 6,850.00

Freight in 408 2/12/2020 800.00
Freight out 409 11/30/2020 9,500.00

Freight out 409 4/12/2020 1,200.00
Salaries and Wages Expense 410 11/30/2020 194,000.00
Insurance Expense 411 11/30/2020 28,450.00
Utilities Expense 412 11/30/2020 26,000.00
Repairs and Maintenance Expense 413 11/30/2020 16,750.00
SSS, Philhealth, and Pag-ibig Expense414 11/30/2020 11,550.00
Miscellaneous Expense 415 11/30/2020 12,400.00
Interest Expense 416 11/30/2020 6,400.00
Allowance for Doubtful Accounts 104-1 11/30/2020 7,000.00

Accumulated Depreciation-Building 110-1 11/30/2020 57,600.00
Accumulated Depreciation-Equipment 111-1 11/30/2020 50,000.00
Accumulated Depreciation – Furniture 112-1 11/30/2020 44,000.00

Balance
Debit (Credit)
95,000.00
85,000.00
84,200.00
99,200.00
119,200.00
118,000.00
168,000.00
163,000.00
158,000.00
143,500.00
192,500.00
183,000.00
198,000.00
10,000.00
100,000.00
95,000.00
110,000.00
160,000.00
159,000.00
110,000.00
109,000.00
159,000.00
144,000.00
20,000.00
17,800.00
10,500.00
15,500.00
15,000.00
25,000.00
24,500.00
400,000.00
440,000.00
220,000.00
120,000.00
(37,000.00)
(52,000.00)
(51,500.00)
(46,500.00)
(56,500.00)
(42,000.00)
(41,500.00)
(32,000.00)
(12,000.00)
(5,600.00)
(200,000.00)
(842,950.00)
(862,950.00)
10,000.00
18,000.00
(140,000.00)
(170,000.00)
(220,000.00)
(776,850.00)
(796,850.00)
(866,850.00)
(916,850.00)
15,000.00
12,500.00
13,500.00
14,500.00
325,000.00
350,000.00
370,000.00
(10,000.00)
(14,700.00)
(15,200.00)
(23,200.00)
6,850.00
7,650.00
9,500.00
10,700.00
194,000.00
28,450.00
26,000.00
16,750.00
11,550.00
12,400.00
6,400.00
(7,000.00)
(57,600.00)
(50,000.00)
(44,000.00)
Joseph Landscaping And Plant Store
Trial Balance
December 31, 2019
Cash in Bank 198,000
Notes Receivable 20,000
Merchandise Inventory, January 1 17,800
Store Supplies on Hand 24,500
Land 400,000
Buildings 440,000
Accumulated Depreciation-Building 57,600
Equipment 220,000
Sales 916,850
Purchases 370,000
Freight in 7,650
Freight out 10,700
Totals 2,441,200 2,441,200
DATE PARTICULARS P/R DEBIT CREDIT
(a) Interest Receivable 200

Interest Income 200
(b) Utilities Expense 7,200

Utilities Payable 7200
(c) Interest Expense 330

Interest Payable 330
(d) Store and office supplies expense 28,580

Store and office supplies expense on Hand 28,580
(e) Doubtful Accounts Expense 4,520

Allowance for Doubtful Expense 4520
ADA, Beg 7,000

Required Allowance 11,520
Additional 4,520
(f) Depreciation Expense 75,800

Accumulated Depreciation - Building 28800
Accumulated Depreciation - Equipment 25000
Accumulated Depreciation - Furniture 22000
(g) Merchandise Inventory 12,850

Income Summary 12,850
Adjusted Trial Balance
December 31, 2019
Unadjusted
Trial balance Adjustments
Account Title Debit Credit Debit Credit
Allowance for Doubtful Accounts 7,000 4,520
Merchandise Inventory 17,800
Office Supplies on Hand 40,000 28,580
Land 400,000
Buildings 440,000
Accumulated Depreciation-Building 57,600 28,800
Equipment 220,000
Accumulated Depreciation-Equipment 50,000 25,000
Accumulated Depreciation – Furniture 44,000 22,000
Sales 916,850
Sales Returns and Allowances 14500
Purchases 370000
Purchases Discounts 10000
Freight in 7,650
Freight out 10,700
Salaries and Wages Expense 194000
Insurance Expense 28450
Utilities Expense 26,000 7,200
Interest Expense 6,400 330
Interest Receivable 200

Interest Income 200
Utilities Payable 7,200
Store and Office Supplies Expense 28,580
Doubtful accounts expense 4,520
Depreciation Expense 75,800
Income Summary 17,800 12,850
Total 2,441,200 2,441,200 134,430 129,480

Net Income
Adjusted Income Statement of
Trial balance Statement Financial Position
Debit Credit Debit Credit Debit Credit
198,000 198,000
10,000 10,000
100,000 100,000
144,000 144,000
11,520 11,520
20,000 20,000
17,800 17,800 12,850 12,850
11,420 11,420
400,000 400,000
440,000 440,000
86,400 86,400
220,000 220,000
75,000 75,000
120,000 120,000
66,000 66,000
32,000 32,000
12,000 12,000
5,600 5,600
200,000 200,000
862,950 862,950
18,000 18,000
220,000 220,000
916,850 916,850
15,000 15,000
14,500 14,500
370,000 370,000
10,000 10,000
23,200 23,200
7,650 7,650
10,700 10,700
194,000 194,000
28,450 28,450
33,200 33,200
16,750 16,750
11,550 11,550
12,400 12,400
6,730 6,730
200 200
200 200
7,200 7,200
330 330
28,580 28,580
4,520 4,520
75,800 75,800
4,950
2,534,200 2,529,250 847,630 1,183,100 1,694,470 1,359,000

335,470 335,470 0
1,183,100 1,183,100 1,694,470 1,694,470
Income Statement
For the year ended December 31, 2019
Note
Net sales revenue (1)
Cost of sales (2)
Gross profit
Operating expenses:
Administrative expenses (3)
Distribution expenses (4)
Operating Profit
Net Interest Expense (5)
Net income

Statement of Changes in Owner's Equity
For the year ended December 31, 2019
Joseph de Jesus, Capital, Beg

Add: Additional Investment
Less: Withdrawal
Add: Net Income
Joseph de Jesus, Capital, Ending

Statement of Financial Position
As of December 31, 2019
ASSETS
Current Assets
Cash (6) 208,000
Accounts Receivable- Net Realizable Value (7) 132,480
Office and Store Supplies on Hand 11,420
Non-Current Assets:
Property, Plant and Equipment (7) 952,600
Total Assets
LIABILITIES AND OWNER'S EQUITY

Current Liabilities:
Non-Current Liabilities:
Notes Payable 12000
Mortgage Payable 200000
Total Liabilities
Joseph de Jesus, Capital

Total Owner's Equity
Total Liabilities and Owner's Equity
Notes to the Financial Statement
Note 1
Sales Revenue 916,850
Total sales revenue and Service Income 1,136,850
less: Sales Returns and Allowances -14,500
less: Sales Discounts -15,000
Net sales revenue and Service Income P 1,107,350
Note 2
Merchandise Inventory, January 1 P 17,800
Purchases 370,000
add: Freight In 7,650
less: Purchase Returns and Allowances (23,200)
less: Purchase Discounts (10,000)
Total Goods Available for Sale P 362,250
less: Merchandise Inventory, Dec 31 (12,850)
Cost of Goods Sold P 349,400
Note 3
Salaries and Wages Expense P 194,000
Total administrative expenses P 405,250
Note 4
Freight out P 10,700
Total distribution expenses P 10,700
Note 5:
Cash 208,000
Note 6:
Interest Income 200
Interest Expense, net of interest income 6,530
Note 6:
less: Allowance for Doubtful Accounts -11,520
Accounts Receivable- Net Realizable Value 132,480
Note 7:
Land 400,000
Buildings 440,000
Less: Accumulated Depreciation-Building (86,400)
Equipment 220,000
Less: Accumulated Depreciation-Equipment (75,000)
Accumulated Depreciation – Furniture (66,000)
Property, Plant and Equipment 952,600
P 1,107,350
-349,400
P 757,950
-P 405,250
-P 10,700
P 342,000
-P 6,530
P 335,470 -
P 842,950
P 20,000
-P 18,000
P 335,470
P 1,180,420
484,950
952,600
1,437,550
45,130
212,000
257,130
P 1,180,420
1,180,420
1,437,550 -
Joseph Landscaping and Plants Store
Statement of Cash Flows
For the year month December 31, 2019
* Movements of cash from Dec 1 - Dec 31, 2019
* using Direct Method
Cash flows from operating activities

Inflow:
Receipts from rendering services/ selling merchandise 149,000 149,000
Outflow:
Payments for purchases of merchandise 41,000
Payments for purchases of supplies 5,000 46,000
Net cash from operating activities 103,000
Cash flows from investing activities 0

Cash flows from financing activities 0
Net increase in Cash 103,000

Cash, Nov 30 105,000
Cash in Bank, December 31 208,000 -
Post-Closing Trial Balance
December 31, 2019
Land 400,000
Buildings 440,000
Accumulated Depreciation-Building 86,400
Equipment 220,000
Joseph de Jesus, Capital 1,180,340
Total 1,676,470 1,676,470 0
Recall that Merchandise Inventory, December 31 was recorded as part of the adjusting entry shown as follow
Dec. 31 Merchandise Inventory, End 12850
Income Summary 12850
Income Summary 17,800

Merchandise Inventory, Beg 17,800
To record adjustment for ending balance of inventory.
The following closing entries used the INDIRECT METHOD.
Dec. 31 Service Income 220,000

Sales 916,850
Interest Income 200
Income Summary 1,170,250
Close all nominal accounts with CREDIT balances.
Dec. 31 Income Summary 829,830

Purchases 370,000
Freight in 7,650
Freight out 10,700
Close all nominal accounts with DEBIT balances.
Dec. 31
Joseph de Jesus, Drawing 18000
Close Drawing account to Capital account.
Dec. 31 Income Summary 335,470

he adjusting entry shown as follows:
January 1, 2020
(a) Interest Receivable 200

Interest Income 200
(b) Utilities Expense 7200

(c) Interest Expense 330


FINAL ACCCOB1 Worktext Chapter 1 STUDENT COPY Joseph Landscaping and Plant Store SEPTEMBER 2022

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

FINAL ACCCOB1 Worktext Chapter 1 STUDENT COPY Joseph Landscaping and Plant Store SEPTEMBER 2022

Uploaded by

Copyright:

Available Formats

Joseph Landscaping and Plant Store

Account Title Debit Credit

Dec. 1 Notes Receivable 105 20,000

2 Purchases 405 25,000

2 Freight In 408 800

3 Accounts Receivable 104 15,000

4 Cash in Bank 101 20,000

4 Freight Out 409 1,200

5 Accounts Payable 201 500

6 Purchases 405 20,000

7 Sales Returns and Allowances 404 1,000

8 Cash in Bank 101 50,000

9 Accounts Payable 201 5,000

10 Office Supplies on Hand 107 5,000

12 Accounts Payable 201 14,500

15 Joseph de Jesus, Drawing 302 8,000

17 Accounts Payable 201 500

19 Cash in Bank 101 49,000

20 Accounts Payable 201 9,500

26 Sales Returns and Allowances 404 1,000

28 Accounts Receivable 104 50,000

31 Cash in Bank 101 15,000

Cash in Bank 101 11/30/2020 95,000.00

Petty Cash Fund 102 11/30/2020 10,000.00

Financial Assets at Fair Value through 103 11/30/2020 100,000.00

Accounts Receivable 104 11/30/2020 95,000.00

Notes Receivable 105 1/12/2020 20,000.00

Merchandise Inventory 106 11/30/2020 17,800.00

Office Supplies on Hand 107 11/30/2020 10,500.00

Store Supplies on Hand 108 11/30/2020 15,000.00

Buildings 110 11/30/2020 440,000.00

Equipment 111 11/30/2020 220,000.00

Furniture and Fixture 112 11/30/2020 120,000.00

Accounts Payable 201 11/30/2020 37,000.00

Notes Payable 202 11/30/2020 12,000.00

Withholding Taxes Payable 203 11/30/2020 5,600.00

Mortgage Payable 204 11/30/2020 200,000.00

Joseph de Jesus, Capital 301 11/30/2020 842,950.00

Joseph de Jesus, Drawing 302 11/30/2020 10,000.00

Service Income 401 11/30/2020 140,000.00

Sales 402 11/30/2020 776,850.00

Sales Discounts 403 11/30/2020 15,000.00

Purchases 405 11/30/2020 325,000.00

Purchases Discounts 406 11/30/2020 10,000.00

Purchases Returns and Allowances 407 11/30/2020 14,700.00

Freight in 408 11/30/2020 6,850.00

Freight out 409 11/30/2020 9,500.00

Salaries and Wages Expense 410 11/30/2020 194,000.00

Insurance Expense 411 11/30/2020 28,450.00

Utilities Expense 412 11/30/2020 26,000.00

Repairs and Maintenance Expense 413 11/30/2020 16,750.00

SSS, Philhealth, and Pag-ibig Expense414 11/30/2020 11,550.00

Miscellaneous Expense 415 11/30/2020 12,400.00

Interest Expense 416 11/30/2020 6,400.00

Allowance for Doubtful Accounts 104-1 11/30/2020 7,000.00

Accumulated Depreciation-Equipment 111-1 11/30/2020 50,000.00

Accumulated Depreciation – Furniture 112-1 11/30/2020 44,000.00

(a) Interest Receivable 200

(b) Utilities Expense 7,200

(c) Interest Expense 330

(d) Store and office supplies expense 28,580

(e) Doubtful Accounts Expense 4,520

ADA, Beg 7,000

(f) Depreciation Expense 75,800