Professional Documents
Culture Documents
Chapter 1
Review of the Accounting Process
** Quizzers – Problems **
I. B – 25,000 B – 100,000
V. Evelyn T. Alegre
Assets = Liability + Owner’s Equity
Cash in Bank 850,000 + 30,000
Office Equipment 300,000 1,150,000 + 30,000
Office Furniture 60,000 = 60,000
1,240,000 = 60,000 + 1,180,000 - D
P 1,875 ÷ 3 x 2 = P1,250 - A
** Quizzers **
Test III
Manufacturing Income Statement Balance Sheet
Dr. Cr. Dr. Cr. Dr. Cr.
1) Finished Goods, Beg. √
2) Finished Goods, End √ √
3) Goods in Process, Beg. √
4) Goods in Process, End √ √
5) Raw Materials, Beg. √
6) Raw Materials, End √ √
7) Factory Supplies Inventory √
8) Factory Supplies Used √
9) Salaries - Office √
10) Salaries - Factory √
11) Repair - Office Equipment √
12) Repairs - Factory Equipment √
13) Light and Water - Office √
14) Light and Water - Factory √
15) Tools Used √
16) Patents √
17) Amortization of Patents √
18) Purchases, Raw Materials √
19) Freight In √
20) Sales √
3. Manufacturing Overhead:
Indirect Labor P 45,000
Indirect Materials 65,000
Amortization of Trademark 50,000
Real Expense - Factory 25,000
Depreciation - Factory 40,000
Factory Overhead P 225,000 (A)
4. Conversion Cost:
Direct Labor P 308,000
Manufacturing Overhead 225,000
P 533,000 (A)
5. Factory Cost:
Direct Materials P 130,000
Direct Labor 308,000
Manufacturing Overhead 225,000
P 663,000 (C)
6. Cost of Goods Manufactured:
Direct Materials P 130,000
Direct Labor 308,000
Chapter 2
Partnership – Nature and Information
** Exercises/Problems **
Cash 380,000
Delivery Car 950,000
Estrebilla, Capital 1,330,000
Requirement 2:
Requirement 2:
Assets Current Liabilities
Current Assets Accounts Payable 100,000
Cash 200,000
Non-Current Assets Partners’ Equity
Furniture & Fixtures 120,000 Maula, Capital 270,000
Transportation Equipment 850,000 970,00 Montecina, Capital 800,000
Maceda, Capital -
Total Partners’ Equity 1,070,000
Total Liability &
Total Assets 1,170,000 Partners’ Equity 1,170,000
Credits:
Estimated Uncollectible P 1,000
Accumulated Depreciation 50,000
Accounts Payable 75,000 126,00
Account balance of Malquisto P1,009,000
Requirement 4:
Malquisto and Rocabo
Statement of Financial Position
As of
Assets Liabilities
Current Assets: Accounts Payable 75,000
Cash 851,750 Accrued Utilities Expense 1,500 76,500
Accounts Receivable 90,000
Est. Uncollectible Account 5,000 85,000 P artners’ Equity
Merchandise 390,000 Malquisto, capital 953,500
Non-Current Assets: Rocabo, Capital 476,750 1,430,750
Equipment (Net) 180,000
Total Assets 1,506,750 Total Liabilities & Owner’s Equity 1,506,750
(the account Accumulated Depreciation is no longer carried in the book of the partnership)
Cash 3,000,000
Accounts Receivable 185,000
Merchandise 1,323,000
Equipment 358,000
Estimated Uncollectible Account 15,000
Malquisto, Capital 1,606,000
Beringuel, Capital 1,775,500
Alemanza, Capital 1,496,500
Assumption 1
Laureto Auditor
Accounts Payable 50,000 Accounts Payable 75,000
Notes Payable 20,000 Allow. for Doubtful Accounts 12,000
Interest Payable 500 Acc. Dep’n. – Equipment 40,000
Allow. for Doubtful Accounts 10,000 Auditor, Capital 389,000
Accumulated Depreciation 15,000 Cash 186,000
Laureto, Capital 275,500 Accounts Receivable 120,000
Cash 125,000 Merchandise 150,000
Accounts Receivable 80,000 Equipment 60,000
Notes Receivable 50,000
Interest Receivable 1,000
Merchandise 75,000
Equipment 40,000
Laureto Auditor
Cash 125,000 Cash 186,000
Accounts Receivable 80,000 Accounts Receivable 120,000
Notes Receivable 50,000 Merchandise 150,000
Interest Receivable 1,000 Equipment 20,000
Merchandise 75,000 Accounts Payable 75,000
Equipment 25,000 Allowance for Doubtful Accounts 12,000
Allowance for Doubtful Accounts 10,000 Auditor, Capital 389,000
Accounts Payable 50,000
Notes Payable 20,000
Interest Payable 500
Laureto, Capital 275,000
Assumption 2
Requirement 1: Adjusting Entries
Book of Laureto Book of Auditor
Laureto, Capital 6,000 Auditor, Capital 12,000
Allowance for Doubtful Acct. 6,000 Allowance for Doubtful Acct. 12,000
Computations:
Dabucol Miranda Total
Cash 100,000 120,000 220,000
Computer 300,000 250,000 550,000
Furniture & Fixtures 160,000 40,000 200,000
Prepaid Rental 6,000 - 6,000
566,000 410,000 976,000
Requirement 2:
Allow. for Doubtful Accounts 3,000
Torralba, Capital 3,000
Torralba, Capital 15,000
Merchandise 15,000
Torralba, Capital 15,000
Accumulated Depreciation 15,000
Accounts Payable 4,000
Torralba, Capital 4,000
Requirement 3:
Allow. for Doubtful Accounts 1,000
Accumulated Depreciation 45,000
Accounts Payable 76,000
Torralba, Capital 278,000
Cash 85,000
Accounts Receivable 60,000
Merchandise 105,000
Equipment 150,000
Requirement 4:
Cash (85,000+1/2 of P278,000) 224,000
Accounts Receivable 60,000
Merchandise 105,000
Equipment 105,000
Allow. for Doubtful Accounts 1,000
Accounts Payable 76,000
Torralba, Capital 278,000
Rosada, Capital (1/2 of P278,000) 139,000
Requirement 5:
Torralba and Rosada Partnership
Statement of Financial Position
As of
Assets Liabilities
Cash 224,000 Accounts Payable 76,000
Accounts Receivable 60,000
Less: Allow. For Doubtful Accounts 1,000 59,000 Partners’ Equity
Merchandise 105,000 Torralba, Capital 278,000
Current Assets 338,000 Rosada, Capital 139,000 417,000
Non-Current Assets:
Equipment 105,000 Total Liability & Partners’ Equity 493,000
Total Assets 493,00
Requirement 3:
Assets Liability
Current Assets:
Cash (P320,000 + P500,000) 820,000 Accounts Payable 60,000
Accounts Receivable 75,000
Allow. for Doubtful Accounts 15,000 60,000 Partners’ Equity
Merchandise 220,000 Glabog, Capital 670,000
Non-Current Asset: Torrequemada, Capital 500,000 1,170,000
Equipment 130,000 Total Liability &
Total Assets 1,230,000 Partners’ Equity 1,230,000
Requirement 2:
Angie Aguilon Company
Statement of Financial Position
As of June 30 _
Assets Liability
Accounts Payable 45,000
Cash 35,000 Accrued Expenses 18,000
Merchandise 185,000 Total Liabilities 63,000
Prepaid Expense 13,000 233,000
Non-Current Asset:
Equipment 120,000 Partners’ Equity
Acc. Depreciation 10,000 110,000 A. Aguilon, Capital 280,000
Total Assets 343,000 Total Liability & Partners’ Equity 343,000
Credits:
Allow. for Doubtful Accounts 8,500
Acc. Depreciation 15,000
Total Credit 23,500
Hingco's Capital Balance 708,500
Requirement B: a) Allow. for Doubtful Accounts 8,500
Hingco,Capital
Barillo's CapitalBalance 73,500
Accounts Receivable 82,000
Debits:
Allow.
Cash infor Doubtful Accounts
Bank 7,500
450,000
Barillo, Capital
Accounts Receivable 52,500
60,000
Accounts Receivable
Merchandise Inventory 250,000 60,000
Total Debit
b) Hingco, Capital 760,000
10,000
Merchandidse
Credits: 10,000
Allow.
Barillo,for Doubtful Accounts
Capital 7,500
20,000
Barillo's Capital Balance
Merchandidse 752,500 20,000
Assets Partners’
Equity
Cash in Bank 870,000 Hingco, Capital 630,000
Merchandise Inventory 320,000 Barillo, Capital 680,000
Equipment 120,000
Total 1,310,000 Total 1,310,000
Rota's Book:
Rota, Capital 30,000
Merchandise 30,000
Accounts Payable 25,000
Rota, Capital 25,000
Requirement 2:
To record the contribution of Janulgue
Cash 180,000
Accounts Receivable 200,000
Merchandise 500,000
Prepaid Insurance 6,000
Equipment 70,000
Allow. for Doubtful Accounts 50,000
Janulgue, Capital 906,000
Requirement 2: Loqueloque should contribute cash of P3,795,250 equal to the capital balance of Medina
computed as follows:
Requirement 3:
Assets Liabilities
Cash in Bank 793,000 Accounts Payable 2,000
Accounts Receivable 100,000 Accrued Expense 20,000
Allow. for Doubtful Account 10,000 90,000 Total Liabilities 22,000
Merchandise Inventory 95,000
Furniture and Fixtures 130,000 Partners’
Equity
Total Assets 1,108,000 Amer, Capital 543,000
Pamulagan, Capital 543,000
Total Partners’ Equity 1,086,000
Total Liabilities and
Partners’ Equity 1,108,000
2-15. Degracia and Mascariñas Mascariñas ofered Investm
Requirement 1: 1/2 of Mascariñas ofered Investment of P280,000 140,000 Cash
Degracia's Investment 255,000
Reduction from Degracia's Investment 115,000
Cash 80,000
Merchandise 35,000
Downloaded by Garp Barroca (garpbarroca@gmail.com)
115,000
lOMoARcPSD|6814227
Equipment 80,000
Total 280,000
Composed of:
Cash 80,000
Merchandise 35,000
115,000
Requirement A:
Capital balance prior to formation of the partnership:
Estalilla Fortuna Sonsona
Cash 30,000 70,000 40,000
Accounts Receivable 105,000 90,000 70,000
Allow. of Accounts Receivable (6,000) (4,000) (15,000)
Merchandise 150,000 280,000 120,000
Transportation Equipment 350,000
Acc. Depreciation (80,000)
Building 650,000
Acc. Depreciation (100,000)
Land 800,000
Accounts Payable (40,000) (50,000) (45,000)
Capital balances prior to formation 789,000 1,186,000 440,000
Requirement B:
The new Capital balance after the revaluation of non-cash assets:
Estalilla Fortuna Sonsona
Cash 30,000 70,000 40,000
Accounts Receivable 105,000 90,000 70,000
Allow. of Accounts Receivable (10,000) (9,000) (10,500)
Merchandise 130,000 220,000 100,000
Transportation Equipment 350,000
Acc. Depreciation (100,000)
Building 650,000
Acc. Depreciation (50,000)
Land 850,000
Accounts Payable (40,000) (50,000) (45,000)
Capital balances prior to formation 815,000 1,171,000 404,500
Liabilities
Accounts Payable 135,000
Partners’ Equity
Estalilla, Capital 815,000
Fortuna, Capital 1,171,000
Sonsona, Capital 404,500 2,390,500
Total Liabilities & Partners’ Equity 2,252,000
2-I. JJ Pawnshop
Q–1 B
Q–2 A
Solution:
Assets 100% - 800,000 ► P480,000 ÷ 60% = P800,000 (B)
Liabilities 40% - 320,000 ► P800,000 - P480,000 = P320,000 (A)
Owner's Equity 60% - 480,000
Solution:
75,000 ÷1/5 = 375,000 (C) - equal to total capitalization of the partnership
- 75,000 - contribution of Tabaranza
300,000
÷ 2
150,000 (C) - each contribution of Labasan and Edulan
Q–5 C 350,000 - the cost of land when sold in that date is considered the fair market value
of the land
Q–8 Rendon
Rendon, Capital 1,410,000
Add: Liability 120000
1,710,000 (B)
Q–9 The land should be valued in the partnership book at P200,000 (C)
Q – 10 Aleman’s capital account should be credited in the amount of P187,500 (B)
Q – 11 The capital account balances of Dolor’s capital account during the partnership formation would be P250,000 (D)
Q – 13 Awayan
Cash 150,000
Accounts Receivable 72,000
Merchandise 125,000
Prepaid Expense 15,000
362,000 (A)
Q – 14 Nadua
Cash 120,000
Accounts Receivable 80,750
Accrued Expense 170,000
Prepaid Expense (10,000)
360,750 (A)
Q – 20 Cash 65,000
Accounts Receivable 28,000
Laundry Equipment 100,000
Accounts Payable (15,000)
Net Assets 178,000 (A) The amount of cash to be contributed by Besinan
Q – 23
Cash Balance of Basa 145,000
Excess Capital Contribution of Alfeche -39,000
Cash Balance of Basa 106,000
Chapter 3
Partnership Operations
Requirement 2
Proportional Ratio
Matero 60/160 x 120,000 = 45,000
Bernacer 80/160 x 120,000 = 60,000
Selisana 20/160 x 120,000 = 15,000
120,000
Requirement 3
Income and Expense Summary 120,000
Matero, Drawing 36,000
Bernacer, Drawing 24,000
Selisana, Drawing 60,000
Steve Raymund
Bonus to Raymund P67,500
Balance:
Steve (P450,000 - 67,500 x 3/5) = P229,500
Raymund (P450,000 – 67,500 x 2/5) = 153,000
Total P229,500 P220,000
Journal Entry
Income & Expense Summary 279,500
Japad, Drawing 149,066.67
Ayuban, Drawing 130,433.33
Requirement 1b:
810,000
x 279,500 = 149,435.64
1,515
705,000 130,064.36
x 279,500 =
1,515
279,500.00
Journal Entry
Income & Expense Summary P279,000
Japad, Drawing 149,435.64
Ayuban, Drawing 130,064.36
Requirement 1c:
No. of Months
Debit Credit Balances Unchanged Peso Unit
Jan. 1 800,000 x 3 2,400,000
Apr.1 820,000 x 6 4,920,000
Oct.1 10,000 810,000 x 3 . 2,430,000
12 9,750,000
÷ 12
Average Capital of Japad 812,500
No. of Months
Debit Credit Balances Unchanged Peso Unit
Jan. 1 700,000 x 3 2,100,000
Apr.1 20,000 680,000 x 7 4,760,000
Nov.1 25,000 705,000 x 2 . 1,410,000
12 8,270,000
÷ 12
Average Capital of Ayuban 689,166.67
P 812,500
x P279,500 = 151,227.80
1,501.6667
P689,166.67 128,272.20
x P279,500 =
1,501.6667
279,500.00
Journal Entry
Income & Expense Summary 279,500
Japad, Drawing 151,227.80
Ayuban, Drawing 128,272.20
Requirement 1d:
Japad - P279,500 x 3/5 = 167,700
Ayuban - P279,500 x 2/5 = 111,800
279,500
Journal Entry
Income & Expense Summary 279,500
Japad, Drawing 167,700
Ayuban, Drawing 111,800
Requirement 1e:
Japad - P279,500 x ½ = 139,750
Ayuban - P279,500 x ½ = 139,750
279,500
Journal Entry
Income & Expense Summary 279,500
Japad, Drawing 139,750
Ayuban, Drawing 139,750
Requirement 1b
Ending Capital Ratio:
Mallari P100,000 100,000/195,000 x P20,000 = P10,256.41
Asuncion 95,000 95,000/195,000 x P20,000 = 9,743.59
P195,000 P20,000.00
Journal Entry
Income & Expense Summary P20,000
Mallari, Drawing P10,256.41
Asuncion, Drawing 9,743.59
Requirement 2a:
Mallari
No. of Months
Debit Credit Balances Unchanged Peso Unit
Jan.1 85,000 x 2 170,000
Mar.1 P15,000 100,000 x 10 . 1,000,000
12 1,170,000
÷ 12
97,500
Asuncion
No. of Months
Debit Credit Balances Unchanged Peso Unit
Jan.1 120,000 x 9 1,080,000
Oct.1 P25,000 95,000 x 3 . 285,000
12 1,365,000
÷ 12
113,750
Journal Entry
Mallari, Drawing P13,846.15
Asuncion, Drawing 16,153.85
Income & Expense Summary P30,000
To distribute loss.
Requirement 2b:
Mallari - P30,000 x 4/5 = P(24,000)
Asuncion - P30,000 x 1/5 = (6,000)
P(30,000)
Journal Entry
Mallari, Drawing P24,000
Asuncion, Drawing 6,000
Income & Expense Summary P30,000
To distribute loss.
Requirement 2
Journal Entry
Requirement 2:
Total Gabayan Palatino
Salaries P 39,000 P 24,000 P 15,000
Remainder: 3/5 – 2/5 71,000 42,600 28,400
P110,000 P 66,600 P 43,400
Requirement 3:
Total Gabayan Palatino
10% interest P33,000 P 15,000 P 18,000
Remainder, Equally 77,000 38,500 38,500
P110,000 P 53,500 P 56,500
Requirement B:
Total Deriquito Searez
Interest based on Ending Capital P288,400 P146,400 P142,000
Annual Salaries 70,000 50,000 20,000
Remainder, Equally 91,600 45,800 45,800
P450,000 P242,200 P207,800
Requirement C:
Total Deriquito Searez
Annual Salaries P220,000 P120,000.00 P100,000.00
Bonus to Deriquito 112,500 112,500.00
Remainder, Average Capital 117,500 58,368.08 59,131.92
P450,000 P242,200.00 P159,131.92
Case A :
Journal Entry
Income & Expense Summary P160,000
Español, Drawing P92,500
Rosada, Drawing 67,500
Journal Entry
Income & Expense Summary P130,000
Español, Drawing P77,500
Rosada, Drawing 52,500
Journal Entry
Español, Drawing P 2,500
Rosada, Drawing 27,500
Income & Expense Summary P30,000
Matuguinas
No. of Months
Debit Credit Balances Unchanged Peso Unit
Jan.1 P100,000 x 5 500,000
June 1 P20,000 80,000 x 4 320,000
Oct.1 P30,000 110,000 x 3 . 330,000
12 1,150,000
÷ 12
95,833.33
Rovelero
No. of Months
Debit Credit Balances Unchanged Peso Unit
Jan.1 P150,000 x 4 600,000
May 1 P50,000 200,000 x 6 1,020,000
Nov.1 P10,000 190,000 x 2. 3,800,000
12 5,600,000
÷ 12
466,666.67
Requirement A:
Total Gadiano Alisuag
Salary to Gadiano P20,000 P20,000
10% bonus to Alisuag (10% x P60,000) 6,000 6,000
Interest:
10% x P 85,000 8,500 8,500
10% x P150,000 15,000 15,000
Remainder: P49,500 P28,500 P21,000
Equally (Less than P30,000) 10,500 5,250 5,250
As distributed P60,000 P33,750 P26,250
Requirement B:
Total Gadiano Alisuag
Salary, Bonus and Interest
(same as in Req. A) P49,500 P28,500 P21,000
Remainders:
P30,000 (equally) 30,000 15,000 15,000
in excess of P30,000 (30%-70%) 500 150 350
As distributed P80,000 P43,650 P36,350
Bonus Computation:
Profit before Bonus P450,000 ÷ 105% OR B= 5% (P - B)
Profit after Bonus P428,572 = 100%
Bonus P 21,428 = P22,500 - .05B
B + .05B = P22,500
1.05B = P22,500
B= P22,500 = P21,428
1.2
Bonus Computation:
Profit before Bonus P 630,000 B= .20 (630,000 - 140,000B)
Less: Salaries (60,000 + 80,000) 140,000 = .20 (490,000 - B)
Profit after Bonus P 490,000 ÷ 120% OR = P98,000 - .20B
408,334 = P98,000
Bonus P 81,666 1.2
B= P81,666
Case 3:
Separis Barroga Total
Interest Allowed on Average Capital @ 10% P 30,667 P 40,833 P 71,500
Salaries Allowed 80,000 70,000 150,000
Bonus 33,636 33,636
Remainder: 50%-50% 132,432 132,432 264,864
As distributed P276,735 P243,265 P520,000
Separis Barroga
Jan.1 P300,000 x 12 = P3,600,000 Jan.1 P400,000 x 12 = P4,800,000
May 1 40,000 x 8 = 320,000 Sept. 1 50,000 x 8 = 200,000
Sept. 1 60,000 x 4 = (240,000) Nov. 1 50,000 x 2 = (100,000)
P3,680,000 P4,900,000
÷ 12 ÷ 12
P 306,667 P 408,333
x 10% x 10%
P 30,667 P 40,833
Bonus Computation:
Profit before Salaries & Bonus P 520,000 B= 10% (P – S – B)
Less: Salaries (80,000 + 70,000) 150,000 = .10 (P520,000 – P150,000 - B)
Profit after Salaries & Bonus P 370,000 ÷ 110% OR = .10 (P370,000 – B)
336,364 = 100% = P370,000 - B
Bonus P 33,636 P370,000 – 1.1
B= P33,636
Case 4:
Separis Barroga Total
Bonus (20% of Profit) P 80,000 P 80,000
Salaries Allowed 50,000 50,000
Interest Allowed on Beg. Capital at 10% 30,000 30,000
Remainder: (2:8) 48,000 P192,000 240,000
As distributed P208,000 P192,000 P400,000
Requirement 1:
As 30% share is given to Labata, what is left is 70% which will be shared between Ceniza
and Barredo based on their old P/L Ratios. Therefore:
New P/L
Old P/L Ratio Ratio
Requirement 2:
Reported Profit P300,000
Overstatement of Inventory End, overstates Profit (30,000)
Understatement of Prepaid Expense (asset) results to
overstatement of Expenses (P10,000 - 1,000) 9,000
Understatement of Accrued Expense (liability) results to
understatement of Expenses (P8,000 - 5,000) (3,000)
Corrected Profit P276,000
Schedule of Profit Distribution:
Ceniza = 3/5 or 60% of P276,000 = P165,600
Requirement 2:
Total Sorima Magalso
Partners’ Equity – Jan. 1, 2009 P450,000 P250,000 P200,000
Add: Net Interest in Equity
Share in Profit 157,000 (40%) 62,800 (60%) 94,200
P607,000 P312,800 P294,200
Less: Permanent Withdrawal (50,000) (20,000) (30,000)
Partners’ Equity – Dec. 31, 2009 P557,000 P292,800 P264,200
Requirement 2:
Total Pugoy Gargar Anguit
Salaries to Partners P 50,000 P 30,000 P 10,000 P 10,000
10% Bonus (P121,000 - P50,000) 7,100 7,100
Remainder:
Pugoy - 20% x P63,900 12,780 12,780
Gargar - 50% x P63,900 31,950 31,950
Anguit - 30% x P63,900 19,170 19,170
As distributed
Requirement 3: P121,000 P 49,880 P 41,950 P 29,170
Statement of Changes in Partners’ Equity
Total Pugoy Gargar Anguit
Partners’ Equity –July 1, 2009 P215,000 P 75,000 P 80,000 P 60,000
Add: Net Increase in Equity
Remainder:
Share in Profit 121,000 49,880 42,950 29,170
Less: Drawing (30,000) (15,000) (5,000) (10,000)
P 91,000 P 38,880 P 36,950 P 19,170
Partners’ Equity –June 30, 2010 P306,000 P109,880 P116,950 P 79,170
3-IV Q-16. A
Partners Salaries Interest Balance Total
Gregorio P15,000 P20,000 P 6,000 P 41,000
Jumawan 20,000 45,000 14,000 79,000
Totals P35,000 P65,000 P20,000 P120,000
Q-17. D
Partners Salaries Interest Balance Total
Gregorio P15,000 P20,000 ( 3,000) P 32,000
Jumawan 20,000 45,000 ( 7,000) 58,000
Totals P35,000 P65,000 (10,000) P 90,000
Q-18. A
Partners Salaries Interest Balance Total
Gregorio P15,000 P20,000 ( 31,500) P 3,500
Jumawan 20,000 45,000 ( 73,500) ( 8,500)
Totals P35,000 P65,000 (105,000) ( 5,000)
3.V Q-19. B
P20,000 + 30% (86,000 – 60,000)
3.VI Q-20. A
Sales P1,250,000
Inventory 100,000 P1,350,000
Cost of Sales ( 685,000)
Operating Expenses ( 450,000)
Profit P 215,000
Q-21. A
Partners
Bidad 2/10 x 215,000 = 43,000
Mondejar 5/10 x 215,000 = 107,500
Sarceno 3/10 x 215,000 = 64,500
215,000
Q-22. D
Partners Salaries Interest Balance Total
Bidad P 60,000 P45,000 ( 4,000) P101,000
Mondejar 60,000 - ( 2,000) ( 58,000
Sarceno 60,000 - ( 4,000) 56,000
Totals P180,000 P65,000 ( 10,000) P 215,000
3.VII Q-23. C
B = 20%
B = 20% (240,000 – b)
B = 48,000 - .28
B = .2B = P48,000
B = P48,000/1.2
B = P40,000
Q-24. C
Partners Bonus Balance Total
Carpeso P 40,000 P100,000 P140,000
Cabreros - 100,000 100,000
Totals P 40,000 P200,000 P240,000
3.VIII Q-25. B
Partners P/L Before New P/L
Zabalo .60 .18 .42
Perez .40 .12 .28
Delmonte .30
Q-26. B
Understated inventories 15,000
Accrued Expense ( 5,000)
Prepaid Expense 4,000
Increase in Net Income P14,000
Q-27. C
Reported Net Income P 450,000
Increase in Net Income 14,000
Corrected Net Income P464,000
Q-28. C
Partners P/L Ratio Net Income Share in Net Income
Zabalo .42 P464,000 P194,880
Perez .28 464,000 129,920
Delmonte .30 464,000 139,200
P464,000
3-IX Q-29. B
B = 25% (NI – B)
B = 25% (240,000 – B)
B = 60,000 - .25B
B = 60,000 / 1.25
B = P48,000
3-IX Q-30. A
Partners Average Capital Salaries Balance Total
Linobo P24,000 P 60,000 ( 70,000) P14,000
Manansala 12,000 - ( 70,000) ( 58,000)
Aguillon 8,000 40,000 ( 70,000) ( 22,000)
Totals P44,000 P100,000 (210,000) ( 66,000)
3-XI Q-31. C
B = 20% (NI – B)
B = 20% (240,000 – B)
B = 48,000 - .2B
B = 48,000 / 1.2
B = P40,000
3-XII Q-32. C
Reported Net Income P105,000
Understatement of Inventory End 50,000
Unrecorded Expense ( 5,000)
Corrected Net Income P150,000
3-XIII Q-33. A
Partners Old P/L New P/L
Go .50 .10 .40
Adia .50 .10 .40
Pactana .20
Q-34. C 40% x P150,000 = P60,000
Chapter 4
Partnership Dissolution – Change in Ownership structure
4-2 CSCV
Cañete, Capital 62,500
Saletrero, Capital 87,500
Cajegas, Capital 112,500
Villaplaza, Capital 262,500
Cash P200,000
J 10,000
A 10,000
R 20,000
Orbita, Capital P246,000
Requirement 3:
Journal Entry
Cash 70,000
Ursua, Capital 9,000
Halangdon, Capital 21,000
Gondales, Capital 100,000
Requirement 5:
Journal Entry
Cash 150,000
Ursua, Capital 10,350
Halangdon, Capital 24,150
Gondales, Capital 115,500
Requirement 2:
Casulla, Capital 180,000
Ytac , Capital 195,000
Sarno, Capital 375,000
Requirement 3:
Casulla, Capital 48,000
Ytac, Capital 52,000
Sarno, Capital 100,000
Requirement 4:
Casulla, Capital 60,000
Sarno, Capital 60,000
Requirement 5:
Casulla, Capital 80,000
Sarno, Capital 80,000
Requirement 6:
Casulla, Capital 120,000
Sarno, Capital 120,000
(Her capital credit is lesser than her capital contribution, so bonus is given to the old partners)
Cash 300,000
(Her capital credit is lesser than her capital contribution, so bonus is given to the old partners)
Cash 300,000
Casulla, Capital (3/8 x 100,000) 37,500
Ytac, Capital (5/8 x 100,000) 62,500
Sarno, Capital 200,000
(Her capital credit is bigger than her capital contribution, so bonus is given to the new partner)
Cash 300,000
Casulla, Capital 7,500
Ytac, Capital 12,500
Sarno, Capital 320,000
(Her capital credit is lesser than her capital contribution, so bonus is given to the old partners)
Cash 350,000
Casulla, Capital 35,625
Ytac, Capital 59,375
Sarno, Capital 255,000
(His capital credit is equal to his capital contribution, so there’s no bonus to both)
Cash 100,000
Gimena, Capital 100,000
Cash 120,000
Nemenzo, Capital 9,000
Kwan, Capital 6,000
Gimena, Capital 105,000
(His capital credit of P120,000 is greater than his capital contribution of P100,000, so, bonus is
given to the new partner)
Cash 100,000
Nemenzo, Capital 12,000
Kwan, Capital 8,000
Gimena, Capital 120,000
Case 5:
Nemenzo, Capital 100,000
Kwan, Capital 50,000
Gimena, Capital 150,000
(Her capital credit is lesser than her capital contribution of P100,000, so, bonus is given to the
old partners)
Cash 160,000
Lapu-lapu, Capital 24,000
Lim, Capital 16,000
Besario, Capital 120,000
(Her capital credit is greater than her capital contribution of P100,000, so, bonus is given to
the new partner)
Cash 72,000
Lapu-lapu, Capital 15,600
Lim, Capital 10,400
Besario, Capital 98,000
Capital Adjustments
(1) 6,000 17,000 (4)
(2) 7,000
(3) 4,000
17,000 17,000
Requirement B:
Post-Closing Trial Balances
Debit Credit
Cash in Bank 40,000
Accounts Receivable 50,000
Allow. for Doubtful Accounts 10,000
Merchandise 63,000
Store Equipment 80,000
Acc. Depreciation 20,000
Accounts Payable 40,000
Cacdac, Capital 93,200
Lopez, Capital 69,800
Total 233,000 233,000
Requirement C:
a) Cruz is going to pay 40,750
Computed as follows:
Refugio, Capital (P93,200 x 25%) 23,300
Berhay, Capital (P69,800 x 25%) 17,450
40,750
Instruction No.2:
New Capital of the Partnership
Jadulco, Capital (P400,000 – 30,000) = 370,000
Mabad, Capital (P280,000 – 20,000) = 260,000
Anghag, Capital (P150,000 – 50,000) = 100,000
730,000
b) Cash 200,000
Jadulco, Capital 9,250
Mabad, Capital 6,500
Anghag, capital 16,250
Cañete, Capital 232,500
c) Cash 200,000
Jadulco, Capital 4,200
Mabad, capital 2,800
Anghag, Capital 7,000
Cañete, Capital 186,000
Capital Adjustment
(1) 10,000 7,000 (2)
2,000 (3)
1,000 (4)
10,000 10,000
Instruction No.2:
2a) Adjusted Capital Account of the old partners
Bartolome (200,000 – 500) = 199,500
Tan (180,000 – 400) = 179,600
de los Santos ( 60,000 – 100) = 59,900
439,000
(Her capital credit is bigger than her capital contribution so, bonus is given to the new partner)
Journal Entry;
Cash 80,000
Bartolome, Capital 37,850
Tan, Capital 30,280
Delos Santos, Capital 7,570
Chua, Capital 155,700
Capital Adjustments
(b) 8,000 2,000 (a)
(c) 2,000 5,000 (e)
(f) 100 3,100 (g)
10,100 10,100
Requirement 2:
Statement of Financial Position
Assets Liabilities and Partners' Equity
Current Assets:
Cash in Bank 233,000 Liabilities
Accounts Receivable 30,000 Current Liabilities:
Allow. for Doubtful Accounts 3,000 27,000 Accounts Payable 33,000
Notes Receivable 10,000 Unearned Int. Income 100 33,100
Merchandise Inventory 72,000
Unused Supplies 5,000 347,000
Partners' Equity
Property And Equipment Calimpusan, Capital 178,450
Furniture and Fixture 50,000 Sala, Capital 165,450 343,900
Accu. Depreciation 20,000 30,000 Total Liabilities and
Total Assets 377,000 Partners' Equity 377,000
Requirement 3:
Cash in Bank 171,950
Banta, Capital 171,950
Computed as follows:
Saburnido, Capital (178,450 x 50%) 89,225
Cervantes, Capital (165,450 x 50%) 82,725
171,950
Requirement 2:
The capital accounts of Ruben and Lacierda were decreased by P12,000 and 8,000 respectively
because of the bonus they gave to Ordoñez.
Requirement 3:
Ruben Lacierda Ordoñez
Capital 80,000 40,000 30,000
Bonus to Ordoñez ( 12,000) ( 8,000) 20,000
Balance 68,000 32,000 50,000
Requirement 4:
Cash 30,000
Ruben, Capital 12,000
Lacierda, Capital 8,000
Ordoñez, Capital 50,000
Requirement 2:
Capital Bonus Total
Mendez 200,000 + 30,000 = 230,000
Tirol 100,000 + 10,000 = 110,000
Capital Account balance after the bonus 340,000
Requirement 3:
Mendez 200,000 + 30,000 = 230,000
Tirol 100,000 + 10,000 = 110,000
Lupot 125,000 - (40,000) = 85,000
425,000
Requirement 4:
Cash 125,000
Mendez, Capital 30,000
Tirol, Capital 10,000
Lupot, Capital 85,000
Requirement 2:
Jay Mamaril Chung
Capital 120,000 100,000 80,000
Bonus to Chung (12,000) (8,000) 20,000
Balance 108,000 92,000 100,000 = 300,000
Requirement 3:
Cash 80,000
Jay, Capital 12,000
Mamaril, Capital 8,000
Chung, Capital 100,000
Case 1
Lopez 800,000
Baya 1,200,000
Maguid 500,000
Total Contributed Capital 2,500,000
Journal Entry
Cash 500,000
Maguid, Capital 500,000
Case 2
Solis 40,000
Orbita 50,000
Tangaro 25,000
Total Contributed Capital 115,000
Case 3
Sison 45,000
Laranjo 40000
Morales 35,000
Total Contributed Capital 120,000
Journal Entry
CashP 35,000
Laranjo, Capital 600
Sison, Capital 400
Morales, Capital 36,000
Solutions
Q.10 Estroso should be credited by P225,000 equal to the book value of interest she acquired. (B)
4 - IV Southwxpressway Merchandising
Q.11 Espero30,000
Aduana 45,000
Gelacio 20,000
Total Contributed Capital 95,000 (B)
Q-12 95,000 x 1/5 = 19,000 – 20,000 = 1,000 bonus to old partners (B)
Q-13 Espero 1,000 x 40% = 400
Aduana 1,000 x 60% = 600 (A)
1,000
Requirement 2:
Heginio Lacson 60,000
Alex Ajoc 140,000
200,000
Orcullo’s Withdrawal
Capital Balances
Requirement 2:
Orcullo, Capital 80,000
Cash 75,000
Reyes, Capital 2,500
Lopez, Capital 2,500
Requirement 2:
Dimamatay, Capital 60,000
Cash 60,000
Requirement 3:
Dimamatay, Capital 60,000
Buhay, Capital 60,000
Requirement 1:
Capital Adjustment 5,000
Allow. for Doubtful Account 5,000
Inventories 15,000
Capital Adjustment 15,000
Accumulated Depreciation 50,000
Capital Adjustment 50,000
Capital Adjustment 10,000
Accrued Expense 10,000
Capital Adjustment 50,000
Walangbuhay, Capital (60%) 30,000
Maylangit, Capital (40%) 20,000
Requirement 2:
Efects of Adjustments:
Decrease in Account Receivable (5,000)
Increase in Inventory 15,000
Increase in Equipment 50,000
Increase in Expense (10,000)
Total 50,000
P/L Ratio of Walangbuhay x 60%
Share of Walangbuhay on the adjustments 30,000
Add: Feb. 14 balance of Walangbuhay 950,000
Walangbuhay’s adjusted capital balance 980,000
Requirement 3:
Requirement 4:
Walangbuhay, Capital 980,000
Maylangit, Capital 20,000
Cash 1,000,000
Requirement 2:
Gatmaitan, Capital 56,000
Gatmaitan, Loan 9,000
Cash 16,200
Barroga, Capital 16,267
Dorado, Capital 32,533
Requirement 1:
a) Inventory 30,000
Lopez, Capital 13,500
Albios, capital 7,500
Aguhob, Capital 9,000
b) Equipment 20,000
Lopez, Capital 9,000
Albios, capital 5,000
Aguhob, Capital 6,000
c) Lopez, Capital 9,000
Albios, capital 5,000
Aguhob, Capital 6,000
Accrued Salaries 20,000
Requirement 2:
Lopez, Capital 114,500
Cash in Bank 50,000
Albios, Capital (25/55) 29,318
Aguhob, Capital (30/55) 35,182
(Note: Since this only a retirement of a partner, a partner’s deficiency will be considered as
his own loss and become the advantage of the remaining partners.)
Requirement 3:
Statement of Financial Position
Assets Liabilities & Partners’ Equity
Inventory 180,000 Accounts Payable 90,000
Chapter 5
Dissolution with Liquidation
1. C 6. B
2. B 7. C
3. B 8. C
4. A 9. A
5. A 10. A
Journal Entries
a) Cash 350,000
Non-Cash Assets 340,000
Dizon, Capital 4,000
Tamala, Capital 2,000
Dimalanta, Capital 4,000
b) Liabilities 49,000
Cash 49,000
c) Dizon, Loan 20,000
Cash 20,000
d) Dizon, Capital 99,000
Tamala, Capital 102,000
Dimalanta, Capital 110,000
Cash 311,000
Requirement B:
Centerpoint Commercial
Statement of Partnership Liquidation
40% 20% 40%
Non- Dizon, Dizon, Tamala, Dimalanta,
Cash Cash Liabilities Loan Capital Capital Capital
Balance before realization 30,000 340,000 49,000 20,000 95,000 100,000 106,000
Journal Entries
a) Cash 200,000
Dizon, Capital 56,000
Tamala, Capital 28,000
Dimalanta, Capital 56,000
Non-Cash Assets 340,000
b) Liabilities 49,000
Cash 49,000
c) Dizon, Loan 20,000
Cash 20,000
d) Dizon, Capital 39,000
Tamala, Capital 72,000
Dimalanta, Capital 50,000
Cash 161,000
Requirement C:
Centerpoint Commercial
Statement of Partnership Liquidation
40% 20% 40%
Non- Dizon, Dizon, Tamala, Dimalanta,
Cash Cash Liabilities Loan Capital Capital Capital
Balance before realization 30,000 340,000 49,000 20,000 95,000 100,000 106,000
Realization and Loss 90,000 (340,000) - - (100,000) (50,000) (100,000)
Balances 120,000 49,000 20,000 (5,000) 50,000 6,000
Payment of Liabilities (49,000) (49,000) - - - -
Balance 71,000 20,000 (5,000) 50,000 6,000
Right of Ofset - (5,000) 5,000 - -
Balance 71,000 15,000 50,000 6,000
Payment to Partners’ Loan (15,000) (15,000) - -
Balances 56,000 50,000 6,000
Payment to Partners’ Capital (56,000) (50,000) (6,000)
Journal Entries
a) Cash 90,000
Dizon, Capital 100,000
Tamala, Capital 50,000
Dimalanta, Capital 100,000
Non-Cash Assets 340,000
b) Liabilities 49,000
Cash 49,000
c) Dizon, Loan 5,000
Dizon, Capital 5,000
d) Dizon, Loan 15,000
Cash 15,000
e) Tamala, Capital 50,000
Dimalanta, Capital 6,000
Cash 56,000
Requirement D:
40% 20% 40%
Non- Dizon, Dizon, Tamala, Dimalanta,
Cash Cash Liabilities Loan Capital Capital Capital
Balance before realization 30,000 340,000 49,000 20,000 95,000 100,000 106,000
Realization and Loss 60,000 (340,000) - - (112,000) (56,000) (112,000)
Balances 90,000 49,000 20,000 (17,000) 44,000 (6,000)
Payment of Liabilities (49,000) (49,000) - - - -
Balance 41,000 20,000 (17,000) 44,000 (6,000)
Right of Ofset - (17,000) 17,000 - -
Balance 41,000 3,000 44,000 (6,000)
Journal Entries
a) Cash 60,000
Dizon, Capital 112,000
Tamala, Capital 56,000
Dimalanta, Capital 112,000
Non-Cash Assets 340,000
b) Liabilities 49,000
Cash 49,000
c) Dizon, Loan 17,000
Dizon, Capital 17,000
d) Dizon, Loan 3,000
Cash 3,000
e) Tamala, Capital 6,000
Dimalanta, Capital 6,000
f) Tamala, Capital 38,000
Cash 38,000
Requirement E:
40% 20% 40%
Non- Dizon, Dizon, Tamala, Dimalanta,
Cash Cash Liabilities Loan Capital Capital Capital
Balance before realization 30,000 340,000 49,000 20,000 95,000 100,000 106,000
Realization and Loss 40,000 (340,000) - - (120,000) (60,000) (120,000)
Balances 70,000 Journal Entries 20,000
49,000 (25,000) 40,000 (14,000)
Payment of Liabilities (49,000)
a) Cash (49,000) -
40,000 - - -
Balance 21,000 Dizon, Capital 20,000
120,000 (25,000) 40,000 (14,000)
Right of Ofset - Tamala, Capital (20,000)
60,000 20,000 - -
Balance 21,000 Dimalanta, Capital 120,000 (5,000) 40,000 (14,000)
Deficiency of Dizon & Tamala Non-Cash Assets 340,000
absorbed by Dimalanta - 5,000 (19,000) 14,000
Balances b) Liabilities
21,000 49,000 21,000
Payment to Partners’ Capital (21,000) Cash 49,000 (21,000)
c) Dizon, Loan 20,000
Dizon, Capital 20,000
d) Tamala, Capital 19,000
Dimalanta, Capital 14,000
Dizon, Capital 5,000
e) Tamala, Capital 21,000
Cash 21,000
Requirement A2:
(INSOVENT)
60% 40%
Non- Watin, Watin, Veloso,
Cash Cash Liabilities Loan Capital Capital
Balance before realization 20,000 180,000 60,000 10,000 40,000 90,000
Realization and Loss 85,000 (180,000) - - (57,000) (38,000)
Balances 105,000 60,000 10,000 (17,000) 52,000
Payment of Liabilities (60,000) (60,000) - - -
Balance 45,000 10,000 (17,000) 52,000
Right of Ofset - (10,000) 10,000 -
Balances 45,000 (7,000) 52,000
Deficiency of Watin
Absorbed by Veloso 7,000 (7,000)
Balances 45,000 45,000
Payment to Veloso (45,000) (45,000)
Requirement 2:
1) Cash 50,000
Allowance for doubtful Accounts 3,000
Pozon, Capital 2,100
Selisana, Capital 2,100
Teque, Capital 2,800
Accounts Receivable 60,000
To record collection from customer’s
account and charged of the balance.
2) Cash 59,000
Pozon, Capital 3,150
Selisana, Capital 3,150
Teque, Capital 4,200
Merchandise 70,000
3) Accounts Payable 62,000
Cash 62,000
4) Pozon, Loan 5,000
Cash 5,000
5) Pozon, Capital 29,750
Selisana, Capital 29,750
Teque, Capital 28,000
Cash 87,500
Cash 50,000
3) Suico, Loan 4,000
Suico, Capital 4,000
4) Cabral, Capital 400,
Lledo, Capital 600
Suico, Capital 1,000
5) Cabral, Capital 12,600
Lledo, Capital 2,400
Cash 15,000
Journal Entries
1) Cash 130,000
Non-Cash 120,000
Carpeso, Capital 4,000
Tao, Capital 6,000
Case 2: 2) Accounts Payable 40,000
Carpeso
Cash – Tao Partnership 40,000
Statement of Partnership Liquidation
3) Carpeso, Capital 64,000 40% 60%
Tao, Capital Non- 26,000 Carpeso, Tao,
Cash 90,000
Cash Cash Liabilities Capital Capital
Balance before realization - 120,000 40,000 60,000 20,000
Realization on Loss 70,000 (120,000) - (20,000) (30,000)
Balances 70,000 40,000 40,000 (10,000)
Payment of Liabilities (40,000) (40,000) - -
Balances 30,000 40,000 (10,000)
Contribution of Tao 10,000 - 10,000
Balances 40,000 40,000
Payment to Capital (40,000) (40,000)
3) Cash 10,000
Tao, Capital 10,000
4) Carpeso, Capital 40,000
Cash 40,000
Requirement 2:
Journal Entries
1) Cash 200,000
Delantar, Capital 10,000
Gabriel, Capital 25,000
Padul, Capital 15,000
Non-Cash Assets 250,000
2) Accounts Payable 156,000
Cash 156,000
3) Delantar, Loan 4,000
Delantar, Capital 4,000
4) Gabriel, Capital 6,875
Padul, Capital 4,125
Delantar, Capital 11,000
To record capital deficiency of
Delantar absorbed by Gabriel
and Padul.
5) Gabriel, Capital 33,125
Padul, Capital 30,875
Cash 64,000
To finally distribute cash to
partners.
Requirement 2:
Journal Entries
a) Cash 40,000
Saberon, Capital 12,000
Lopez, Capital 3,000
Non-Cash Assets 55,000
b) Accounts Payable 20,000
Cash 20,000
c) Saberon, Loan 4,000
Saberon, Capital 4,000
d) Saberon, Loan 1,000
Cash 1,000
e) Lopez, Capital 22,000
Cash 22,000
Requirement 2a:
Journal Entries
a) Cash 10,000
Allowance for Doubtful Accounts 40,000
Accumulated Depreciation 5,000
Gain or Loss on Realization 112,000
Accounts Receivable 42,000
Merchandise Inventory 30,000
Equipment 95,000
Sale on non-cash assets.
b) Badoy, capital 44,800
Licayan, Capital 22,400
Bargayo, Capital 44,800
Gain or Loss on Realization 112,000
To distribute loss on realization.
c) Accounts Payable 5,000
Cash 5,000
Payment of liability.
d) Badoy, Loan 4,800
Badoy, Capital 4,800
Right of Of-set.
e) Licayan, Loan 6,400
Licayan, Capital 6,400
Right of Of-set.
f) Badoy, Loan 5,200
Licayan, Loan 2,600
Bargayo, Capital 7,800
Requirement 2b: (Bargayo is solvent and pays deficiency, same entry from a to f)
g) Cash 7,800
Bargayo, Capital 7,800
Cash payment of deficiency.
h) Badoy, Loan 10,000
Licayan, Loan 15,000
Cash 25,000
To distribute cash to partners.
5-9 LJ Enterprises
Assumption 1:
LJ Enterprises
Statement of Partnership Liquidation
65% 35%
Caminade, Caminade, Tormis,
Cash Non-Cash Liabilities Loan Capital Capital
Balance before Liquidation - 200,000 91,000 19,000 59,000 31,000
Sale of Non-cash assets and distribution of Loss 110,000 (200,000) - - (58,500) (31,500)
Balance 110,000 91,000 19,000 500 (500)
Payment of Liabilities (91,000) (91,000) - - -
Balance 19,000 19,000 500 (500)
Absorption of Tormis deficiency - - (500) 500
Balance 19,000 19,000
Payment to Laguna, loan (19,000) (19,000)
Journal Entries
a) Cash 110,000
Caminade, Capital 58,500
Tormis, Capital 31,500
Non-Cash Assets 200,000
b) Liabilities 91,000
Cash 91,000
c) Caminade, Capital 500
Tormis, Capital 500
d) Caminade, Loan 19,000
Cash 19,000
Assumption 2:
LJ Enterprises
Statement of Partnership Liquidation
80% 20%
Caminade, Caminade, Tormis,
Cash Non-Cash Liabilities Loan Capital Capital
Balance before Liquidation - 200,000 91,000 19,000 59,000 31,000
Sale of Non-cash assets and distribution of Loss 110,000 (200,000) - - (72,000) (18,000)
Balance 110,000 91,000 19,000 (13,000) 13,000
Payment of Liabilities (91,000) (91,000) - - -
Balance 19,000 19,000 (13,000) 13,000
Right of Of-set - Caminade - (13,000) 13,000 -
Balances 19,000 6,000 13,000
Payment to Loan – Caminade (6,000) (6,000) -
Payment to Capital - Tormis (13,000) (13,000)
Journal Entries
a) Cash 110,000
Caminade, Capital 72,000
Tormis, Capital 18,000
Non-Cash Assets 200,000
b) Liabilities 91,000
Cash 91,000
5 - 10 Digos Trading
Requirement 1:
Digos Trading
Statement of Partnership Liquidation
June 30, 20A
30% 30% 40%
Non- Apolinar, Apolinar, Guiamad, Paclijan,
Cash Cash Liabilities Loan Capital Capital Capital
Balances before liquidation 13,000 70,000 20,000 10,000 5,000 25,000 23,000
1st Installment:
a) Realization and Loss 10,000 (30,000) - - (6,000) (6,000) (8,000)
Balances 23,000 40,000 20,000 10,000 (1,000) 19,000 15,000
b) Payment of Liabilities (20,000) - (20,000) - - - -
Balances 3,000 40,000 10,000 (1,000) 19,000 15,000
c) Right of Of-set - - (1,000) 1,000 - -
Balances 3,000 40,000 9,000 19,000 15,000
d) Cash Payment (Sch.1) (3,000) - - (3,000) -
Balances 40,000 9,000 16,000 15,000
2nd Installment:
e) Realization and Loss 4,000 (6,000) (600) (6,00) (800)
Balances 4,000 34,000 (600) 15,400 14,200
f) Right of Of-set - - (600) 600 - -
Balances 4,000 34,000 8,400 15,400 14,200
g) Cash Payment (Sch.2) (4,000) - - (4,000) -
Balances 34,000 8,400 11,400 14,200
3rd Installment:
h) Realization and Loss 30,000 (34,000) - (1,200) (1,200) (1,600)
Balances 30,000 8,400 (1,200) 10,200 12,600
i) Right of Of-set - (1,200) 1,200 - -
Balances 30,000 7,200 10,200 12,600
j) Payment to Loan (7,200) (7,200) - -
Balances 22,800 10,200 12,600
k) Payment to Capital (22,800) (10,200) (12,600)
Requirement 2: (1)
Schedule of Cash Payment
30% 30% 40%
Total Apolinar Guiamad Paclijan
Balance after 1st Installment
Capital and Loan 43,000 9,000 19,000 15,000
Less: Theoretical Loss (40,000) (12,000) (12,000) (16,500)
Cash for Distribution 3,000 (3,000) 7,000 (1,000)
Deficiency of Apolinar and Paclijan
absorbed by Guiamad 3,000 (4,000) 1,000
Cash payment to Guiamad 3,000
(2)
Schedule of Cash Payment
30% 30% 40%
Total Apolinar Guiamad Paclijan
Balance after 2nd Installment
Capital and Loan 38,000 8,400 15,400 14,200
Less: Theoretical Loss (34,000) (10,200) (10,200) (13,600)
Cash for Distribution 4,000 (1,800) 5,200 600
Deficiency of Apolinar absorbed by
Guiamad and Paclijan (3/7 – 4/7) 1,800 (771.43) (1,028.57)
Balance 4,428.57 428.57
Deficiency of Paclijan absorbed by Guiamad 4,000.00 428.57
Requirement 3:
Journal Entries
a) Cash 10,000
Apolinar, Capital 6,000
Guiamad, Capital 6,000
Paclijan, Capital 8,000
Non-Cash Assets 30,000
b) Accounts Payable 20,000
Cash 20,000
c) Apolinar, Loan 3,000
Apolinar, Capital 3,000
d) Guiamad, Loan 3,000
Cash 3,000
e) Cash 4,000
Apolinar, Capital 600
Guiamad, Capital 600
Paclijan, Capital 800
Non-Cash Assets 6,000
f) Apolinar, Loan 1,200
Apolinar, Capital 1,200
g) Guiamad, Capital 4,000
Cash 4,000
h) Cash 30,000
Apolinar, Capital 1,200
Guiamad, Capital 1,200
Paclijan, Capital 1,600
Non-Cash Assets 34,000
i) Apolinar, Loan 1,200
Apolinar, Capital 1,200
j) Apolinar, Loan 7,200
Cash 7,200
k) Guiamad, Capital 10,200
Paclijan, Capital 12,600
Cash 22,800
Requirement 4:
Digos Trading
Cash Priority Program
Loss Absorption Balance Cash Payment
Apolinar Guiamad Paclijan Total Apolinar Guiamad Paclijan
Capital and Loan Balances
before realization 15,000 25,000 23,000
Profit and Loss ratio 30% 30% 40%
Loss absorption ability 50,000 83,333 57,500
Excess of Guiamad over Paclijan (25,833) 7,750 - 7,750 -
Balances 50,000 57,500 57,500
Excess of Guiamad and
Paclijan over Apolinar (7,500) (7,500) 5,250 - 2,250 3,000
Balances 50,000 50,000 50,000 13,000 - 10,000 3,000
Cash available in excess of 13,000(P/L Ratio) 30% 30% 40%
5 - 11 Paramount Company
Case 1: Paramount Company
5 - 12 Star Hardware
Requirement 1:
Star Hardware
Cash Priority Program
Loss Absorption Balance Cash Payment
Corpuz Cuidadano Luntao Total Corpuz Cuidadano Luntao
Capital and Loan Balances
before realization 65,000 80,000 70,000
Profit and Loss ratio 30% 40% 30%
Loss absorption ability 216,667 200,000 233,333
Extinguishment: Excess of
Luntao over Corpuz - - (16,666) 5,000 - - 5,000
Balances 216,667 200,000 216,667
Excess of Luntao and Corpuz
over Cuidadano (16,667) - (16,667) 10,000 5,000 - 5,000
Balances 200,000 200,000 200,000 15,000 5,000 - 10,000
Cash available in excess of 15,000 (P/L Ratio) 30% 40% 30%
Requirement 2:
Computations: 30% 40% 30%
Corpuz Cuidadano Luntao
Cash available for distribution – P8,000:
1st cash available of P5,000 is given to Lunato 5,000
Remainder of P3,000 (P/L Ratio) 3/6 or ½ to Corpuz 1,500
3/6 or ½ to Luntao 1,500
1,500 -0- 6,500
5 – II S&R trading
Q–3 Partners’ Equity
Gabuya P 105,000
Cadeleña 120,000
Total P 225,000
Less: Write-of 4,000
New Partners’ Equity P221,000 (B)
5 – V Southexpressway Hardware
Q – 12 Total partnership interest P 60,000
Less: Allow. for Doubtful Accounts 5,000 P 55,000
Merchandise 80,000
Store Furniture and Equipment 90,000
Less: Accumulated Depreciation 60,000 30,000
Book Value of non-cash assets P165,000 (C)
Q – 13 Ans. A
Cash P 186,000
Allowance for Doubtful Accounts 5,000
Accumulated Depreciation 60,000
Accounts Receivable P 60,000
Merchandise 80,000
Store Furniture and Equipment 90,000
Gain or Loss on Realization 21,000
Q – 16 Ans. B
Gain or Loss on Realization P 21,000
Arib, Capital P 7,000
Zaragoza, Capital 14,000
Q – 17 Ans. B
Accounts Payable P 15,000
Cash P 15,000
Q – 22 Ans. C - The amount of Miranda, loan that is of-set against capital deficiency is P6,000.
Chapter 6
Corporation
(Definition, Nature and Formation)
Chapter 7
Accounting for Share Capital Transactions
1. A 4. A 7. A 10. A
2. A 5. A 8. A 11. C
3. D 6. C 9. D
July 15
Organization Cost P 15,000 Organization Cost P 15,000
Cash P 15,000 Cash P 15,000
July 16
Subscription Receivable P 10,500 Subscription Receivable P 10,500
Subscribed Ordinary Share P 10,000 Subscribed Ordinary Share P 10,000
Share Premium 500 Share Premium 500
July 18
Subscription Receivable P 11,000 Subscription Receivable P 11,000
Subscribed Ordinary Share P 10,000 Subscribed Ordinary Share P 10,000
Share Premium 1,000 Share Premium 1,000
July 20
Cash P 15,000 Cash P 15,000
Unissued Ordinary Share P 15,000 Ordinary Share P 15,000
July 25
Cash P 15,000 Cash P 15,000
Subscription Receivable P 15,000 Subscription Receivable P 15,000
July 27
Land P 40,000 Land P 40,000
Unissued Ordinary Share P 30,000 Ordinary Share P 30,000
Share Premium 10,000 Share Premium 10,000
(fair market value of land is given)
July 29
Organization Expense P 35,000 Share Premium (Organization Cost) P 35,000
Unissued Ordinary Share P 30,000 Ordinary Share P 30,000
Share Premium 5,000 Share Premium 5,000
(par value is used)
July 30
Cash P 35,000 Cash P 35,000
P 35,000
Subscription Receivable Subscription Receivable P 35,000
July 31
Cash P 6,000 Cash P 6,000
Subscription Receivable P 6,000 Subscription Receivable P 6,000
Authorized to issue 30,000 Ordinary shares Unissued Ordinary Share P3,000,000 P3,000,000
at P100 par value share Authorized Ordinary Share
Sept. 2
Cash P 187,500 Cash P 187,500
Subscription Receivable P 187,500 Subscription Receivable P 187,500
Sept. 5
Sept. 10
Subscription Receivable P 22,000 Subscription Receivable P 22,000
Subscribed Ordinary Share P 20,000 Subscribed Ordinary Share P 20,000
Share Premium 2,000 Share Premium 2,000
Sept. 14
Cash P 148,500 Cash P 148,500
Subscription Receivable P 148,500 Subscription Receivable P 148,500
Sept. 19
Cash in Bank P 50,000 Cash in Bank P 50,000
Ordinary Share P 50,000 Unissued Ordinary Share P 50,000
Sept. 24
Land P 95,000 Land P 95,000
Ordinary Share P 94,000 Unissued Ordinary Share P 94,000
Share Premium 1,000 Share Premium 1,000
Sept. 30
Cash P 17,600 Cash P 17,600
Subscription Receivable P 17,600 Subscription Receivable P 17,600
Subscribed Ordinary Share P 20, 000 Subscribed Ordinary Share P 20, 000
Ordinary Share P 20,000 Unissued Ordinary Share P 20,000
Requirement 2-1:
Requirement 2-2:
Aug. 5 Unissued Preference Share P 1,500,000
Unissued Ordinary Share 10,000,000
Authorized Preference Share P 1,500,000
Authorized Ordinary Share 10,000,000
Cash P 3,120,000
Subscription Receivable – Preference P 420,000
Subscription Receivable – Ordinary 2,700,000
Cash P 22,400
Subscription Receivable – Preference P 1,400
Subscription Receivable – Ordinary 21,000
Aug. 20 Land P 315,000
Unissued Ordinary Share P 300,000
Share Premium – Ordinary 15,000
Aug. 28 Subscription Receivable – Preference P 64,000
Subscribed Preference Share P 60,000
Share Premium – Preference 4,000
Cash P 64,000
Subscription Receivable P 64,000
Subscribed Preference Share P 60,000
Unissued Preference Share P 60,000
Aug. 29 Cash (105,000 – 21,000) P 84,000
Share Premium:
Share Premium – Preference P 5,000
Total Shareholder’s Equity P 3,705,400
Details
Unissued – Preference Unissued - Ordinary
1,500,000 420,000 10,000,000 20,000
60,000 2,700,000
1,020,000 300,000
6,980,000
Cash P 22,400
Subscription Receivable – Preference P 1,400
Subscription Receivable – Ordinary 21,000
Cash P 64,000
Subscription Receivable – Preference P 64,000
Requirement 3:
Contributed Capital:
Share Capital
10% Preference Share, P30 par, 50,000 shares authorized,
16,000 shares were issued P 480,000
Subscribed Share Capital – Preference P 6,000
Less: Subscription Receivable – Preference 5,600 400
Issued and Subscribed – Preference P 480,400
7 – 9 Mandarin Corporation
7 – 10
Assumption A
1) Cash P 15,000
Ordinary Share P 10,000
Capital in Excess of Stated Value – Ordinary 5,000
2) Cash P 8,000
Discount on Ordinary Share 2,000
Ordinary Share P 10,000
3) Cash P 10,000
Ordinary Share P 10,000
Assumption B
1) Cash P 15,000
Ordinary Share P 15,000
2) Cash P 8,000
Ordinary Share P 8,000
3) Cash P 10,000
Ordinary Share P 10,000
7 – 11 Diamond Corporation
Requirement 1 - Froilan Ampil
Requirement 2 - 100,000 shares
Requirement 3 - Subscription Receivable P 500,000
Subscribed Ordinary Share P 500,000
Cash P 200,000
Subscription Receivable P 200,000
Receivable from Highest Bidder P 300,000
Subscription Receivable P 300,000
Receivable from Highest Bidder P 21,000
Cash P 21,000
Cash P 321,000
Receivable from Highest Bidder P 321,000
Subscribed Ordinary Share P 500,000
Ordinary Share P 500,000
40,000 shares for Ampil
60,000 shares for Lopez
100,000 shares
======
Requirement 1
Ordinary Share .
5 - Cash P 225,000
Subscription Receivable P 225,000
August
15 - Receivable from Highest Bidder P 24,000
Subscription Receivable P 24,000
20 - Cash P 29,000
Receivable from Highest Bidder P 29,000
7 – 13 Duhat Corporation
Requirement 1
a) Subscription Receivable P 10,000
Subscribed Ordinary Share P 10,000
b) Cash P 3,000
Subscription Receivable P 3,000
c) Receivable from Highest Bidder P 7,000
Subscription Receivable P 7,000
d) Receivable from Highest Bidder P 500
Cash P 500
e) Cash P 7,500
Receivable from Highest Bidder P 7,500
f) Subscribed Ordinary Share P 10,000
Ordinary Share P 10,000
Sabado - 120 shares
Esparaguera - 80 shares (balance)
200 shares
Requirement 2
Receivable from Highest Bidder P 7,000
Subscription Receivable P 7,000
d) Cash P 40,000
d) Casulla, Capital P 50,000 Merchandise 70,000
Landicho, Cpital 60,000 Furniture and Equipment 80,000
Supapo, Capital 40,000 Accounts Payable P 40,000
Receivable from Corporation P150,000 Subscription Receivable 150,000
To finally close the partnership To record receipts of
book. assets and assumption
Of liabilities of the
partnership.
Casulla P 50,000
Landicho 60,000
Supapo 40,000
P150,000
e) Cash P 25,000
Subscription Receivable P 25,000
To record collection
from subscription of
the f:
Beltran P 12,500
Eno 12,500
P 25,000
7 – 15 Kalahi Store
Book of Partnership
Q-15 Equivalent to the subscribed Share Capital of P100,000 ÷ par value of P100 = 1,000 shares (A)
7 – IX
Q-30 Land P350,000
Ordinary Shares P300,000
Share Premium 50,000 (B)
7–X
Q-31 Since the cost of the service is not known, the fair value of the share is used, P130,000 (1,000 x P130) (B)
7 – XI
Q-32 Authorized Ordinary Share P5,000,000
Less: Unissued Ordinary Share 2,000,000
Issued P3,000,000
Subscribed Ordinary Share P1,000,000
Less: Subscription Receivable 400,000 600,000
Share Premium 500,000
Accumulated Profits and Losses-Unappropriated P 600,000
Accumulated Profits and Losses-Appropriated 300,000 900,000
Total P5,000,000
Less: Treasury Shares ( 100,000 )
Total Shareholders’ Equity P4,900,000 (A)
7 – XII
Q.33 Preference Share, P100 par P 2,300,000
Ordinary Share P10 par 5,250,000
Subscribed Ordinary Share 50,000
Legal Capital P7,600,000 (B)
Q.34 Answer A
Preference Share, P2,550,000 ÷ P15 par = 170,000 shares
Ordinary Share 3,000 ÷ P50 par = 60,000 shares
Chapter 8
Accumulated Profits (Losses) Dividends
and
Treasury Shares
1. D 3. D 5. B 7. A 9. B 11. B
2. C 4. C 6. B 8. D 10. D 12. D
8–1
Requirement 1:
Accumulated Profits and Losses balance – Jan. 1, 20B 165,000
a) accrued salaries not recorded, understate expenses and
overstates Profit (15,000)
b) understatement of ending inventory, understates profit 4,000
c) overstatement of depreciation, understates profit 2,000
d) expense portion of prepaid insurance not recorded,
understates expense and overstates profit (5,000)
Corrected Acc. Profits and Loss-Jan. 1, 20B 151,000
Requirement 2:
a) Accumulated Profits and Losses P 15,000
Accrued Salaries P 15,000
b) Merchandise Inventory P 4,000
Accumulated Profits and Losses P 4,000
c) Accumulated Depreciation P 2,000
Accumulated Profits and Losses P 2,000
d) Accumulated Profits and Losses P 5,000
Prepaid Insurance P 5,000
Requirement 1:
Income and Expense Summary P 170,000
Accumulated Profits and Losses P 170,000
Requirement 2:
Accumulated Profits and Losses P 350,000
Acc. Profits and Losses Appropriated for Plant Expenses P 260,000
Acc. Profits and Losses Appropriated for Treasury Shares 90,000
Requirement 3:
Declaration:
Accumulated Profits and Losses P 100,000
Cash Dividends Payable P 100,000
Payment:
Cash Dividend Payable P 100,000
Cash P 100,000
Requirement 4:
Bacolod Sugarland Corporation
Statement of Accumulated Profits and Losses
For the year ended 31 December 20A
Requirement 5:
Acc. Profits and Losses Appropriated for Plant Expansion P 260,000
Accumulated Profits and Losses P 260,000
Upon Payment:
Cash Dividends Payable-Preference Pxx
Cash Dividends Payable-Ordinary xx
Cash Pxx
Requirement 2:
a) Preference Shares are Non-Cumulative and Non-Participating
Total Preference Ordinary
Preference Dividends:
Current year: P100,000 x 7% x 1year 7,000 7,000
Ordinary Dividends:
Balance, all to ordinary 73,000 73,000
Dividends as distributed 80,000 7,000 73,000
÷ Shares issued 2,000 3,000
Dividends per share 3.50 24.33
Requirement 2:
Dividends P 80,000
÷ No. of shares issued and outstanding 8,000
Dividends per share P 10
Requirement 3:
Upon Declaration:
Acc. Profits and Losses P 80,000
Share Dividends Distributable P 80,000
Upon Distribution:
Share Dividends Distributable P 80,000
Ordinary Share P 80,000
c) Cash P 5,000
Share Premium-Treasury Share 500
Treasury Shares P 5,500
8 – 9 Macopa Corporation
Requirement 1:
Treasury Share (1,500 x P24) P 36,000
Cash P 36,000
Q – 13 The free or Unappropriated portion of Accumulated Profits and Losses – P60,000 (B)
Q – 14 1,000 issued shares less 200 treasury = 800 shares outstanding x 10% = 80 shares (A)
Cash P190,000
Treasury Share P120,000
Share Premium-Treasury Share 70,000 (D)
8 – VI Gazebo Corporation
Q – 20 Market Value (8,000 x 6% x P500) = 240,000 (C)
(When a corporation declaring stock dividend is with listed share, we used the market value when
the declaration is less than 20%, and if the declaration is more than 20%, we used the par value.)
Chapter 9
Corporate Financial Statements
Contributed Capital:
Share Capital
Requirement 2:
Beleleng Corporation
Statement of Changes in Shareholders’ Equity
For the year ended 31 December 20A
Contributed Capital:
Share Capital
10% Preference Share, P50 par value, 6,000 shares issued P 300,000
Subscribed Share Capital – Preference P 100,000
Less: Subscription Receivable – Preference 60,000 40,000
Ordinary Shares, P75 par value, 4,000 shares issued 300,000
Subscribed Share Capital – Ordinary P 37,500
Less: Subscription Receivable – Ordinary 10,000 27, 500
Share Premium:
Share Premium – Preference 4,000
Share Premium – Ordinary 8,000 12,000
Accumulated Profits and Losses 520,000
Revaluation Increment on Property 30,000
Total Contributed Capital and Retained Earnings P 1,229,500
Less: Treasury Shares at Cost 8,000
Total Shareholders’ Equity P 1,221,500
Requirement 2
Profit P100,000
÷ Shares Outstanding 3,900 shares
Earnings per Share P 25.64
Requirement 2:
Requirement 2:
Ordinary Shares Equity:
Total Shareholders’ Equity P883,000
Less: Preference Shares Equity 566,400
Ordinary Shareholders’ Equity P316,600
Requirement 3:
Book Value per Preference Share
Preference Share: P566,400 ÷ 2,400 = P236.00
Ordinary Share: P316,600 ÷ 2,350 = 134.72
Ordinary Shares:
Total Shareholders’ Equity P1,330,000
Less: Preference Shareholders’ Equity 950,000
Ordinary Shareholders’ Equity P 380,000
÷ Shares Outstanding ÷ 5,000
= Book Value per Ordinary Share P76.00
Requirement 2:
Preference Shares:
Liquidation Value, P100 x 5,000 shares P 500,000
Current year dividend, 10% x P500,000 50,000
Preference Shareholders’ Equity P 550,000
÷ Shares Outstanding 5,000
= Book Value per Preference Share P 110.00
Chapter 10
Presentation and Analysis of Financial Statements
10 – 1 RFM Corporation
Requirement 1a:
Current Assets 507,000
Less: Current Liabilities 130,000
Working Capital 377,000
Requirement 1b:
Current Assets 507,000
=
Current Liabilities 130,000
(Mdse. Inventory is excluded because it takes time to sell and collect account sales. Prepaid expense is also
excluded because when it expires it becomes expense.)
Requirement 2:
For every one peso of obligation, it has P3.90 of current asset to pay. The same interpretation as in acid-test ratio.
Requirement 2:
Banker’s Ratio
Current Assets 320,000 234,000
= =
÷ Current Liabilities 50,000 40,000
Banker’s Ratio = 6.4:1 = 5.8:1
Requirement 3:
Acid Test Ratio
Quick Assets 185,000 160,000
= =
÷ Current Liabilities 50,000 40,000
Acid Test Ratio = 3.7:1 = 4:1
(Merchandise Inventory is excluded because it takes time to sell and collect the receivable. Prepaid expense is
also excluded because when it expires it becomes expense.)
10 – 3 Reyes Corporation
Reyes Corporation
Common-Size Statement of Comprehensive Income
For the year ended December 31, 20A
Sales 105%
Less: Sales Returns and Allowances 5%
Net Sales 100%
Less: Cost of Sales 75%
Gross Profit 25%
Less: Operation Expense 20%
Profit 5%
Amount of
Increase % of increase
December November (Decrease) (Decrease)
Sales 100,000 90,000 10,000 11
Sales Return & allowances 1,000 2,000 (1,000) (50)
Sales Discounts 500 - 500 100
1,500 2,000 (500) (25)
Net Sales 98,500 88,000 10,500 12
Cost of Sales 45,000 50,000 (5,000) (10)
Gross Profit 53,500 38,000 15,500 41
Operating Expenses 19,000 20,000 (1,000) (5)
Profit 34,500 18,000 16,500 92
10 – 5 S. Bolivar Enterprises
Requirement A:
Receivable Turnover = Credit Sales = 200,000 = 4 times
Average Capital 50,000
Requirement B:
Average Collection Period = 365 days = 365 = 91.25 days
Receivable Turnover 4 times
Requirement C:
Inventory Turnover = Cost of Sales = 210,000 = 3 times
Average Inventory 70,000
Requirement D:
Average Age of Inventory = 365 days = 365 = 121.66 days
Inventory Turnover 3
10 – 6 Dreamworld Corporation
Requirement 1:
Dreamworld Company
Statement of Financial Position
As of December 31, 20B and 20A
Amount of % of
Increase Increase
20B 20A (Decrease) (Decrease)
Cash P 150,000 P 130,000 P 20,000 15.38%
Accounts Receivable 120,000 80,000 40,000 50.00%
Inventories 90,000 70,000 20,000 28.57
Plant and Equipment (Net) 360,000 300,000 60,000 20.00%
P 720,000 P 580,000 P 140,000 24.14%
Requirement 2:
Dreamworld Company
Statement of Financial Position
As of December 31, 20B and 20A
Requirement 3A:
Credit Assets 360,000
Current Ratio = = = 3.60
Current Liabilities 100,000
Requirement 3B:
Quick Assets 270,000
Acid Test Ratio = = = 2.70
Current Liabilities 100,000
Requirement 3C:
Credit Sales 360,000
Receivable Turnover = = = 3.60 times
Average Receivable 100,000
Requirement 3D:
No. of days in a year 365 days
Average Collection Period = = = 101.39 days
Receivable Turnover 3.60
Requirement 3E:
Cost of Sales 200,000
Inventory Turnover = = = 2.50 times
Average Inventory 80,000
Requirement 2:
Expected Sales and Cost of Sales for 20B
Sales = Average Receivable x Receivable Turnover
= P 130,000 x 12 times
= P 1,560.00
COMPUTATION:
Average Collection Period = 365 days
Receivable Turnover
COMPUTATION:
= 365 days
?
Inventory Turnover = 9 times
d) Inventory Turnover
Cost of Sale 850,000 780,000
= 4.04 tomes = 4 times
Ave. Inventory 210,000 195,000
10 – 9 Krizzie Corporation
Current Assets
a) Current Ratio =
Current Liabilities
1,080,000
= = 3.6:1
300,000
Quick Assets
b) Quick Ratio =
Current Liabilities
420,000
= = 1.4:1
300,000
Total Liabilities
d) Debt Ratio =
Total Assets
960,000
= = 40%
2,400,000
5,580,000
= = 18 times
310,000
Cost of Sales
f) Inventory Turnover =
Ave. Inventory
3,348,000
= = 6.2 times
540,000