Trial Balance: ABC Enterprises

ABC Enterprises
▌Trial Balance
Posting Date: From 01.01.2021 To 12.31.2021
Template: Chart of Accounts Report Cycle: Annual Report
BP: From To
Customer Group: All Supplier Group: All
Local Currency : Phil Peso
Debit Credit Balance
Assets
A100000 - Current Assets
A110000 - Cash and Cash Equivalents
A111000 - Cash on Hand 6,531,480.56 6,538,925.14 -7,444.58
A112000 - Cash in Bank
A112100 - Cash in Bank - MBTC 7,246,416.00 1,369,558.40 5,876,857.60
A112200 - Cash in Bank – BDO 30,000,000.00 8,070,025.00 21,929,975.00
Total A112000 - Cash in Bank 37,246,416.00 9,439,583.40 27,806,832.60
Total A110000 - Cash and Cash Equivalents 43,777,896.56 15,978,508.54 27,799,388.02
A142000 - Prepaid Rent 720,000.00 720,000.00
A120000 - Trade and Other Receivables
A121000 - AR – Net Realizable Value
A121100 - Accounts Receivable 10,965,641.56 10,264,573.56 701,068.00
Total A121000 - AR – Net Realizable Value 10,965,641.56 10,264,573.56 701,068.00
Total A120000 - Trade and Other Receivables 10,965,641.56 10,264,573.56 701,068.00
Page: 1 / 6 Printed By: SAP Business One Printed On: 5:39PM 07.28.2021
ABC Enterprises
▌Trial Balance
A130000 - Inventory 765,010.00 745,054.17 19,955.83
A140000 - Other Current Assets
A141000 - Input Tax 188,836.23 36,108.00 152,728.23
Total A140000 - Other Current Assets 188,836.23 36,108.00 152,728.23
Total A100000 - Current Assets 56,417,384.35 27,024,244.27 29,393,140.08
A200000 - Noncurrent Assets
A220000 - Machinery – NBV
A221000 - Machinery 40,000.00 40,000.00
Total A220000 - Machinery – NBV 40,000.00 40,000.00
A230000 - Office Equipment – NBV
A231000 - Office Equipment 49,735,550.00 100,000.00 49,635,550.00
Total A230000 - Office Equipment – NBV 49,735,550.00 100,000.00 49,635,550.00
Total A200000 - Noncurrent Assets 49,775,550.00 100,000.00 49,675,550.00
Light Expense 6,750.00 6,750.00
Water Expense 4,400.00 4,400.00
Total Assets 106,204,084.35 27,124,244.27 79,079,840.08
Liabilities
L100000 - Accounts Payable 2,308,346.54 2,389,561.71 -81,215.17
ABC Enterprises
▌Trial Balance
L500000 - Accrued Expenses Payable 602,100.00 646,700.00 -44,600.00
L600000 - Output Tax 21,600.00 1,168,501.56 -1,146,901.56
Total Liabilities 2,932,046.54 4,204,763.27 -1,272,716.73
Capital and Reserves
C100000 - Aquino, Capital 25,000.00 77,094,000.00 -77,069,000.00
C200000 - Aquino, Drawing 1,275,025.00 1,275,025.00
Total Capital and Reserves 1,300,025.00 77,094,000.00 -75,793,975.00
Turnover
R100000 - Sales and Service Revenue 220,277.00 9,784,540.00 -9,564,263.00
R200000 - Discount for Sales and Services 9,185.00 -9,185.00
Total Turnover 220,277.00 9,793,725.00 -9,573,448.00
Cost of Sales
CS100001 - Cost of Goods Sold-Item 197,829.17 197,829.17
Total Cost of Sales 197,829.17 197,829.17
Operating Costs
O100000 - Salaries & Wages 5,393,000.00 41,000.00 5,352,000.00
O200000 - SSS Contribution Expense 190,000.00 190,000.00
O300000 - Philhealth Contribution Expense 128,000.00 3,000.00 125,000.00
ABC Enterprises
▌Trial Balance
O500000 - Supplies Expense 105,000.00 105,000.00
O600000 - Light Expense 378,000.00 378,000.00
O700000 - Water Expense 250,800.00 250,800.00
0800000 - Communication Expense 929,200.48 65,280.00 863,920.48
O900000 - Transportation Expense 91,000.00 91,000.00
Total Operating Costs 7,465,000.48 109,280.00 7,355,720.48
Non-Operating Income and Expenditure
N200000 - Interest Expense 6,750.00 6,750.00
Total Non-Operating Income and Expenditure 6,750.00 6,750.00
Taxation and Extraordinary Items
Total Taxation and Extraordinary Items
#9
Total #9
#10
Total #10
============= ============= =============
Total 118,326,012.54 118,326,012.54
ABC Enterprises
▌Trial Balance
Customers:
Customers
CU100000 - One-Time Customers 1,080,680.00 887,040.00 193,640.00
CU200000 - Mariah Carey 4,681,200.00 4,264,680.00 416,520.00
CU500000 - Elvis Presley 4,928,000.00 4,838,400.00 89,600.00
CU600000 - Michael Jackson 196,241.56 189,557.56 6,684.00
X200 - Angelique 4,480.00 4,480.00
Z200 - Customer 75,040.00 80,416.00 -5,376.00
Total Customers 10,965,641.56 10,264,573.56 701,068.00
Total Customers: 10,965,641.56 10,264,573.56 701,068.00
Vendors
Suppliers
SU100000 - Goodyear 647,114.40 482,870.40 164,244.00
SU300000 - PLDT 803,264.54 895,776.54 -92,512.00
SU400000 - Social Security Systems 303,000.00 358,000.00 -55,000.00
SU500000 - Philhealth 198,000.00 242,000.00 -44,000.00
SU800000 - Global Equipment 172,727.60 184,898.77 -12,171.17
Z100 - Marife Tibule 184,240.00 226,016.00 -41,776.00
ABC Enterprises
▌Trial Balance
Total Suppliers 2,308,346.54 2,389,561.71 -81,215.17
Total Vendors 2,308,346.54 2,389,561.71 -81,215.17

Trial Balance: ABC Enterprises

Uploaded by

Document Information

Original Title

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

Trial Balance: ABC Enterprises

Uploaded by

Copyright:

Available Formats

ABC Enterprises

Template: Chart of Accounts Report Cycle: Annual Report

Customer Group: All Supplier Group: All

Local Currency : Phil Peso

Debit Credit Balance

A100000 - Current Assets

A110000 - Cash and Cash Equivalents

A111000 - Cash on Hand 6,531,480.56 6,538,925.14 -7,444.58

A112000 - Cash in Bank

A112100 - Cash in Bank - MBTC 7,246,416.00 1,369,558.40 5,876,857.60

A112200 - Cash in Bank – BDO 30,000,000.00 8,070,025.00 21,929,975.00

Total A112000 - Cash in Bank 37,246,416.00 9,439,583.40 27,806,832.60

Total A110000 - Cash and Cash Equivalents 43,777,896.56 15,978,508.54 27,799,388.02

A142000 - Prepaid Rent 720,000.00 720,000.00

A120000 - Trade and Other Receivables

A121000 - AR – Net Realizable Value

A121100 - Accounts Receivable 10,965,641.56 10,264,573.56 701,068.00

Total A121000 - AR – Net Realizable Value 10,965,641.56 10,264,573.56 701,068.00

Total A120000 - Trade and Other Receivables 10,965,641.56 10,264,573.56 701,068.00

Debit Credit Balance

A130000 - Inventory 765,010.00 745,054.17 19,955.83

A140000 - Other Current Assets

A141000 - Input Tax 188,836.23 36,108.00 152,728.23

Total A140000 - Other Current Assets 188,836.23 36,108.00 152,728.23

Total A100000 - Current Assets 56,417,384.35 27,024,244.27 29,393,140.08

A200000 - Noncurrent Assets

A220000 - Machinery – NBV

A221000 - Machinery 40,000.00 40,000.00

Total A220000 - Machinery – NBV 40,000.00 40,000.00

A230000 - Office Equipment – NBV

A231000 - Office Equipment 49,735,550.00 100,000.00 49,635,550.00

Total A230000 - Office Equipment – NBV 49,735,550.00 100,000.00 49,635,550.00

Total A200000 - Noncurrent Assets 49,775,550.00 100,000.00 49,675,550.00

Light Expense 6,750.00 6,750.00

Water Expense 4,400.00 4,400.00

Total Assets 106,204,084.35 27,124,244.27 79,079,840.08

L100000 - Accounts Payable 2,308,346.54 2,389,561.71 -81,215.17

Debit Credit Balance

L500000 - Accrued Expenses Payable 602,100.00 646,700.00 -44,600.00

L600000 - Output Tax 21,600.00 1,168,501.56 -1,146,901.56

Total Liabilities 2,932,046.54 4,204,763.27 -1,272,716.73

Capital and Reserves

C100000 - Aquino, Capital 25,000.00 77,094,000.00 -77,069,000.00

C200000 - Aquino, Drawing 1,275,025.00 1,275,025.00

Total Capital and Reserves 1,300,025.00 77,094,000.00 -75,793,975.00

R100000 - Sales and Service Revenue 220,277.00 9,784,540.00 -9,564,263.00

R200000 - Discount for Sales and Services 9,185.00 -9,185.00

Total Turnover 220,277.00 9,793,725.00 -9,573,448.00

CS100001 - Cost of Goods Sold-Item 197,829.17 197,829.17

Total Cost of Sales 197,829.17 197,829.17

O100000 - Salaries & Wages 5,393,000.00 41,000.00 5,352,000.00

O200000 - SSS Contribution Expense 190,000.00 190,000.00

O300000 - Philhealth Contribution Expense 128,000.00 3,000.00 125,000.00

Debit Credit Balance

O500000 - Supplies Expense 105,000.00 105,000.00

O600000 - Light Expense 378,000.00 378,000.00

O700000 - Water Expense 250,800.00 250,800.00

0800000 - Communication Expense 929,200.48 65,280.00 863,920.48

O900000 - Transportation Expense 91,000.00 91,000.00

Total Operating Costs 7,465,000.48 109,280.00 7,355,720.48

Non-Operating Income and Expenditure

N200000 - Interest Expense 6,750.00 6,750.00

Total Non-Operating Income and Expenditure 6,750.00 6,750.00