Professional Documents
Culture Documents
PROBLEMS
6-2.
a. 38,900 + 13,480 – 48,200 = 4,180
b. 1,160,000 + 980,000 – 700,000 = 1,440,000 collections;
1,440,000 + 1,660,000 + 30,000 – 1,200,000 = 1,930,000
c. 210,000 + 80,000 – 40,000 – 206,000 = 44,000
d. 440,000 – 80,000 + 100,000 + 54,000 – 30,000 = 484,000
Requirement 2
Grain Company
Statement of Comprehensive Income
For Year Ended December 31, 2014
Sales (net of P21,000 returns) – Schedule 1 P725,000
Cost of goods sold
Merchandise inventory, January 1 P 97,200
Purchases (net of P13,000 returns) – Schedule 2 551,200
Merchandise inventory, December 31 (105,800) 542,600
Gross profit on sales P182,400
Other income 8,000
Operating expenses – Schedule 3 (114,000)
Operating income P 76,400
Interest expense ( 2,500)
Profit P 73,900
Schedule 1 – Sales
Receipts from customers P697,500
Accounts receivable, beginning ( 59,400)
29
Chapter 6 – Cash to Accrual/ Single Entry System
Schedule 2 – Purchases
Payments to trade creditors P536,600
Accounts payable, beginning ( 63,300)
Accounts payable, ending 69,900
Unrecorded purchases 8,000
Purchase returns 13,000
Gross purchases P564,200
Train Fastfood
Statement of Financial Position
December 31, 2014
Assets Liabilities and Capital
Current Assets Current Liabilities
Cash P 24,000 Accounts payable P230,000
Accounts receivable 200,000 Bank loan 200,000
Inventory 450,000 Total current liabilities P430,000
Total current Assets P674,000
Non-current Assets Tom Cruz, Capital
Equipment P400,000 Initial investment P500,000
Less accum. Depr 24,000 376,000 Add profit 120,000 620,000
Total assets P1,050,000 Total liabilities and capital P1,050,000
30
Chapter 6 – Cash to Accrual/ Single Entry System
2014 2013
Revenues P 515,000 P295,000
Expenses (272,000) (225,000)
Profit P 243,000 P 70,000
2014 sales = P160,000 + 355,000 = 515,000
2013 sales = 295,000
2014 expenses = 67,000 + 160,000 + 45,000 = 272,000
2013 expenses = 185,000 + 40,000 = 225,000
(Accrual Basis)
Horn Corporation
Income Statement
For the Years Ended December 31, 2014 and 2013
2014 2013
Revenues P445,000 P485,000
Expenses (255,000) (277,000)
Profit P190,000 P208,000
2014 sales = 355,000 + 90,000 = 445,000
2013 sales = 295,000 + 160,000 + 30,000 = 485,000
2014 expenses = 40,000 + 160,000 + 55,000 = 255,000
2013 expenses = 185,000 + 67,000 + 25,000 = 277,000
31
Chapter 6 – Cash to Accrual/ Single Entry System
Professional Fees
2014 Collection P1,250,000
Fees Receivable, January 1 ( 52,000)
Fees Receivable, December 31 47,000
Unearned Fees, January 1 26,200
Unearned Fees, December 31 ( 29,000)
Professional Fees, Accrual Basis P 514,900
Expenses
2014 Payments P 722,400
Accrued expenses, January 1 ( 18,000)
Accrued expenses, December 31 21,500
Prepaid expenses, January 1 6,400
Prepaid expenses, December 31 ( 5,000)
Expenses, accrual basis P 727,300
32
Chapter 6 – Cash to Accrual/ Single Entry System
Current Assets
Cash P 736,000
Accounts receivable 1,782,500
Allowance for bad debts (60,000 – 17,500) (42,500)
Receivable from employees 30,000
Deposit on merchandise purchases 75,000
Merchandise inventory 3,750,000
Prepaid insurance 8,000
Total current assets P 6,339,000
Non-current Assets
Property, plant and equipment
Furniture and fixtures P 220,000
Accumulated depreciation – furniture and fixtures (87,000)
Automobiles 940,000
Accumulated depreciation - automobiles (421,667)
Total property, plant and equipment P 651,333
Total Assets P 6,990,333
Liabilities
Current Liabilities
Accounts Payable P 1,875,000
Accrued Expenses 16,600
Bank loan, including accrued interest 900,000
Total current liabilities P 2,791,600
Equity
Jack P 1,941,867
Jill 2,256,866
Total partners’ equity 4,198,733
Total liabilities and partners’ equity P 6,990,333
Sales
Collections in 2014 (6,500,000 -60,000) P6,440,000
Accounts receivable, end (1,800,000 – 17,500) 1,782,500
Write of 17,500
Accounts receivable, January 1, 2014 ( 800,000)
Sales P7,440,000
Purchases
Payments to merchandise creditors P4,500,000
Accounts payable, end 1,875,000
Returned merchandise (to be applied to future purchases) ( 75,000)
Accounts payable, beginning (1,380,000)
Net purchases P4,920,000
Cost of sales
Inventory, beginning P3,500,000
Net purchases 4,920,000
Inventory, end ( 3,750,000)
Cost of sales P4,670,000
Depreciation expense
On old furniture and fixtures (P220,000/10) P 22,000
On old automobiles (P780,000 – 280,000)/ 3 166,667
On new automobile 440,000 / 3 x 9/12 110,000
33
Chapter 6 – Cash to Accrual/ Single Entry System
Interest Expense
On bank loan obtained on 01/02/14 and paid 05/02/14 P 32,000
Accrued on bank loan obtained on 05/01/14 72,000
Total interest expense P 104,000
Problems
MC11 D 210,000 – 50,000 = 160,000 capital, end; 260,000 – 60,000 = 200,000 beg cap
160,000 – 200,000 = 40,000 dec in capital + 50,000 – 12,000 = 78,000 net loss.
MC12 A (80,000–4,000) + (120,000– 6,000+ 40,000 – 30,000) = 200,000
MC13 D 800,000 + 320,000 + 124,000 – 240,000 – 96,000 = 908,000
MC14 B 189,000 + 12,000 – 8,000 + 36,000 + 7,000 – 10,500 = 225,500
MC15 A 30,000 + 3,000 – 21,000 = 12,000 + 60,000 – 58,000 = 14,000
MC16 D 600,000 + 400,000 – 200,000 + 300,000 – 150,000 = 950,000
MC17 D 794,000 + 51,000 – 45,000 = 800,000
MC18 A 715,000 – 144,000 – 96,000 – 7,000 = 468,000 + 60,000 – 33,000 = 495,000
MC19 A 800,000 – (144,000/45%) = 480,000
MC20 B 890,000 – 270,000 – 600,000 – 60,000 + 130,000 = 90,000
MC21 D 310,000 + 85,000 + 4,000 + 66,000 = 465,000
MC22 B 280,000 + 67,000 + 5,000 = 352,000
MC23 C 352,000 – 5,000 – 21,700 = 325,300
MC24 C 45,000 + 3,500 + (200,000 x 2%) + (4,000/20% = 20,000 x 5%) = 53,500
34