Professional Documents
Culture Documents
2020:
Ending inventory over - ( 125,000.00 ) 125,000.00 ) ( - ( 125,000.00 ) Revenue under - 140,000.00 140,000.00 140,000.00 140,000.00
Net effect 150,000.00 P ( P 145,000.00 ) P 140,000.00 35,000.00 P 5,000.00 P
#1 150,000.00 P under
#2 ( P 145,000.00 ) over
#3 35,000.00 P under
#4 5,000.00 P under
#5 140,000.00 P under
ARROW COMPANY Profit or Working Capital Retained
Earnings
Loss
2020:
Salaries payable under - ( 891,000.00 ) 891,000.00 ) ( 891,000.00 ) ( Interest receivable under - 223,800.00 223,800.00
223,800.00 Prepaid Insurance under - 376,300.00 376,300.00 376,300.00 Revenue over - ( 621,400.00 ) 621,400.00 )
( 621,400.00 ) ( Expense over - 725,400.00 - 725,400.00 Depreciation under - ( 36,270.00 ) - ( 36,270.00 ) Net effect
( P 139,710.00 ) P 617,110.00 ( P 912,300.00 ) P 477,400.00
#1 ( P 139,710.00 ) over
#2 617,110.00 P under
#3 ( P 912,300.00 ) over
#4 477,400.00 P under
DC COMPANY
Profit or Loss
2018 2019 2020
Unadjusted balance 310,000.00 P ( P 165,500.00 ) 205,000.00 ) ( P Prepaid expenses under:
2017 ( 8,500.00 ) - -
2018 6,200.00 ( 6,200.00 ) -
2019 - 7,400.00 ( 7,400.00 ) 2020 - - 9,500.00 Accrued expenses under:
2017 5,400.00 - -
2018 ( 7,300.00 ) 7,300.00 -
2019 - ( 8,700.00 ) 8,700.00 2020 - - ( 9,000.00 ) Unearned income under:
2017 6,900.00 - -
2018 ( 7,800.00 ) 7,800.00 -
2019 - ( 8,900.00 ) 8,900.00 2020 - - ( 9,600.00 ) Accrued income under:
2017 ( 4,700.00 ) - -
2018 5,600.00 ( 5,600.00 ) -
2019 - 6,200.00 ( 6,200.00 ) 2020 - - 7,800.00 Depreciation under ( 90,000.00 ) 90,000.00 ) ( 30,000.00 ) ( Expense over - 30,000.00 - Depreciation under - ( 80,000.00 ) 20,000.00 ) (
Ending inventory under
2018 64,000.00 ( 64,000.00 ) -
2019 - 44,500.00 ( 44,500.00 ) Purchases under
2019 - ( 43,400.00 ) 43,400.00 2020 - - ( 32,600.00 ) Ending inventory under
2019 - 43,400.00 ( 43,400.00 ) 2020 - - 32,600.00 Adjusted balance 279,800.00 P ( P 305,200.00 ) 317,300.00 ) ( P
Retained Earnings
Beginning balance, 2018 580,000.00
Prior Period Adjustment 210,900.00
Dividends 140,000.00 Adjusted BB, 2018 790,900.00 Net income 2018 279,800.00
Dividends 100,000.00 Ending balance, 2018 930,700.00 Net loss 305,200.00
Net loss 317,300.00 Ending balance, 2019 525,500.00 Ending balance, 2020 208,200.00
#1 790,900.00 #5 525,500.00
#2 279,800.00 #6 317,300.00
#3 930,700.00 #7 208,200.00
#4 305,200.00
MCU COMPANY
#1 ( P 547,000.00 ) over
#2 ( P 115,000.00 ) over
#3 929,000.00 P under
#4 578,000.00 P under
#5 40,000.00 P under
ARASHI COMPANY
#1 289,200.00 P
#2 383,600.00 P
#3 15,400.00 P under
#4 17,000.00 P under
-
#5 118,000.00 P under
-
0
.
,
0 1 0
20
2 2 0
s
0
t P , .
-
-
e 2 00
0,
s -
1
74
s .
0
A
- 0
P
l .
0,
a 0 41
P
-
0
t
T
o
9 201
-
- 1 u n
0
- u
0 r e
0. P
0. 00
0,
00 d
0, 8
P
0 8 n
1
0 r e
P u
0. -
0. r e
00
-
0,
- 00 d
0,
6
n d
Y - 24
AP
O
C
6V
s
s
L
r
ti
f
r
P
0 202
91
02
0
0
0
0
0
0
2
1
0
0
0
0
0
0
9
P
e c
a
a
e
t
s
u
a
U
:
r
e
u
s
s
m
m
c
de
r
a
e
U
0
0
0
0
0
8
)
0
0
0
0
0
8
P
(
91
0
2
)
0
0
0
0
4
6
(
-
0
2
0
2
:
r
e
u
t
e
r
a
e
r
P
)
0
0
0
0
0
6
1
(
0
0
0
0
0
1
6
9
1
0
2
0
0.
00
0,
12
-
0202
:
r
e
u
t
s
e
r
e
t
de
u
r
c
c
A
)
0
0
0
0
0
8
(
0
0
0
0
8,
0
9
1
0
2
0
0.
00
0,
21
-
0202
)
0
0
0
0
0
0
9
(
-
r
e
v
e
u
e
v
e
R
)
0
0
0
0
0
5
1
(
0
0
0
0
0
1
5
9
1
0
2
r
e
v
o
s
e
s
a
c
r
u
P
)
0
0
0
0
0
4
(
0
0
0
0
0
1
8
9
1
0
2
g
e
r
e
u
t
a
c
e
r
pe
D
)
0
0
0
0
4
8
9
P
(
0
0
0
0
0
4
9
t
c
e
f
f
e
t
e
N
0
0
0
0
6
1
2
0
0
0
0
0
9
1
3
P
e
c
a
a
e
t
s
u
jd
A
0
0
0
0
0
9
1
3
1
#
0
0
0
0
6
2
1
2
#
0
0.
00
0
4
2
3#
0
0.
00
0
4
7
P
4#
0
0.
00
4
9
6
5#