Professional Documents
Culture Documents
3 2 1
3 Cebedo Basa Ibrahim
Bal. Before Adjustment 120,000 60,000 50,000
Equipmet (Realization)
30,000 (.60) 18,000
Excess = 12,000
Fair value = 9,000
Loss on Realization = 3,000 -1,500 -1,000 -500
Total after realization 118,500 59,000 49,500
Settlement : Cash -40,500
Plant Equipment 9,000
118,500 59,000
2 200,000
Interest Ratio AC CC RATIO DIFF
10% Mamitag 22,000 20,000 2,000
Rivaledo 59,500 60,000 20% -500
Del Mundo 79,500 80,000 20% -500
Samson 39,000 40,000 40% -1,000
200,000 200,000 0
Cash 20,000
Mamitag, Capital 20,000
TOTAL ASSETS 200,000 + 24,000 (fair value) = 224,000 - 40,000 (liabilities) = 184,000
Shares 10,000 (2) = 20,000
Additional paid in capital 184,000- 20,000 = 164,000
Asset 184,000
Shareholder's Equity 184,000