Fundamentals+of+Accountancy,+Business,+and+Management+2 180 MINS

Accounting Practice Set

Content Standards
The learners demonstrate an understanding of the preparation of an LESSON OUTLINE
accounting practice set for a merchandising business. Introduction/ Review the following topics: accounting 30
Review
books, bank forms, and accounting process
Performance Standards Motivation Ask the learners to contemplate how 30
1. Prepare basic business forms and documents, such as official receipts, accountants knew that transactions had
vouchers, sales invoice, purchase invoice, delivery receipts, purchase order, occurred and should be recorded?
and withdrawal and deposits slips. Instruction Using the flowchart, discuss the activities and 30
2. Complete and submit the accounting practice set for a merchandising
forms in the accounting process. Link the
business
business forms to the activities and
accounting books
Learning Competency Practice Instruct the learners to answer the 60
Perform the steps in the accounting cycle, from preparation of documents to accounting practice set. A sample practice
the preparation, analysis, and interpretation of financial statements set is provided below.
(ABM_FABM12-IIe-g-14). Enrichment Compare and reconcile the learner’s 30
and
Evaluation completed financial statements with the
Specific Learning Outcome correct set of financial statements
At the end of this lesson, the learners will submit a completed accounting Materials Accounting and practice set, calculator and
practice set for a merchandising business. pens, laptop and MS Excel are optional
Resources

139
INTRODUCTION (30 MINS) Teacher Tips:
Discussion questions for the learners:
• Require the learners to bring to class the prescribed accounting practice set workbook. A short • Contemplate the reason for having special
sample is provided below. journals, in contrast to general ledger.
The purpose of the special journals is to
increase efficiency and prevent
• Review the following topics: redundancy in recording transactions in
• Journals – book of original entry the general journal. For example, a
- Special journals business may have ten credit sales
- General journals transactions in one day. Without a sales
journal, this will require the recording of
• Ledgers – books of accounts the following journal entries ten times in
- General ledger one day.
- Subsidiary ledger Dr. Accounts receivable
Cr. Sales

• Review the different kinds of bank forms • Contemplate why the sales journal is used
• Deposit slip to record only credit sales and not cash
• Withdrawal slip sales. In the same vein, why is a purchase
• Bank checks journal used to record only credit
purchases and not cash purchases.
This is because all cash transactions are
• Completion of the accounting process: recorded in the cash receipts and cash
• Adjusting and closing entries disbursement books. To record purchases
• Preparing trial balance and worksheets and sales made in cash in the purchase
and sales journals will mean double
recording because these are already
recorded in their respective cash books. It
will result in inefficiency and
complications.

As visual aid, the teacher can project or

show examples (format) of the following:
• Accounting books.
• Business forms

140
MOTIVATION (30 MINS) Teacher Tips:
For the motivation phase, you may need the
• Pick a well-known company, preferably a company with high-profile advertisements so learners following resources for visual effect:
will be familiar with the company and its transactions. For example, Talk N’ Text is a a. FS of your chosen company. In the
telecommunication network company that provides mobile phone services. This company is example, this may be the FS of Talk
N’ Text or PLDT.
within the umbrella of PLDT. This is a company that may be very familiar to the learners because
b. Picture of the chosen company’s
they are users of the services that this company provides. product to be projected using an
overhead projector (i.e. picture of
• Ask the learners the following: prepaid card) orsample of actual
product.
- Examples of revenue transactions of the chosen company. In the case of Talk N’ Text, learners
c. Video of the chosen company’s
may give various answers such as prepaid loads, postpaid plans and internet data services. Ask video advertisement (i.e. Talk N’
the learners to point to which accounts in the financial statements are affected by the Text Aldub commercial) or print
transactions that they have identified. advertisement.
- Examples of expenses of the chosen company. In the case of Talk N’ Text,this may include TV
and print ads, raw materials for the prepaid cards and the maintenance of the cellular network.
- Based on the above responses from the learners, ask them to contemplate how the accountants
knew when to record revenue and expense transactions? How do these information reach the
company’s accountant who records in the accounting books and prepares the financial
statements?

INSTRUCTION/DELIVERY (45 MINS) Teacher Tips:

A sample flowchart is provided for the
teachers.
• Show a flow chart of transaction to help learners appreciate how business transactions are recorded,
classified and summarized to become financial statements. Show examples of the business forms. You
may want to point out the relevant
information documented on the business
• Business forms are used to document business transactions. It contains information relevant to the
forms.
transaction such as date of transaction, items bought or sold, price, tax and name of buyer and seller.
More importantly, business forms document accountability – identification of personnel who Examples of business forms are provided in
performed specific functions related to the transaction. The business forms also show that the sample accounting practice set below.
established policies and procedures are followed in implementing the transaction. Teachers can point out to relevant pages on
the accounting practice set.

Use the accounting books in the accounting

practice set. Point out the relevant
141 information required to be filled out in the
accounting books.
• Introduce the different kinds of business forms: Value-Added Tax
1. Internal business forms – forms used only within the business. The BIR approved invoices and official
- Purchase request – to document the processes involve prior to sending a confirmed order to the receipts include Value Added Tax (VAT)
information. However, for senior high
seller. This may include getting quotations from various suppliers and securing budgetary approval
school, it is suggested that VAT be ignored
to ensure there is funding for the purchase. because this topic may be too complicated
- Check vouchers – used to document the disbursement process. Used to document the following for the learners.
reconciliation process: orders are authorized, deliveries are from valid orders, and purchase
The teachers, however, have the option to
invoices represent actual deliveries and agreed upon price.
introduce basic VAT concepts to the
2. External business forms – forms used by both buyer and seller. learners. Should the teachers decide to
- Purchase order – a form prepared by the buyer and sent to the seller to document the order and include VAT in the accounting practice set,
agreed upon terms of the purchase. the VAT is computed as follows:
- Delivery receipts–a form prepared by the seller, with a copy given to the buyer, to document the
delivery of the items ordered. Given Price
= Price net of VAT
- Purchase /Sales invoice –It contains information on the prices of the items delivered and the terms (1 + VAT Rate)

of the purchase. This should be consistent with the information on the purchase order. The
Price net of VAT x VAT rate = VAT
purchase invoice and sales invoice are the same form. It is referred to as purchase invoice by the
buyer because it documents its purchase transaction. On the other hand, the same form is referred Price net of VAT + VAT = Given Price
to as sales invoice by the seller to document its sale transaction.
- Official receipts – used to document cash transaction. The entity receiving the cash will prepare Pro-forma journal entries that includes VAT
are as follows:
the Official Receipts (OR). The entity paying will receive the OR as evidence of payment made.
Revenue:
• Associate the following business forms with the respective accounting books: Accounts receivable (Given Price)
Revenue (Price net of VAT)
Business Forms Accounting Books VAT Payable / Output VAT (VAT)

Check voucher (check voucher package includes purchase request, Cash disbursement books Expense:
purchase order, delivery receipts and purchase invoice), suppliers’ official Inventory or Expense (Price net of VAT)
receipt received for cash payment. VAT Receivable / Input VAT (VAT)
Accounts Payable (Given Price
Official receipt issued for cash payment and cash register tapes. Cash receipts books

Sales invoice issued to customers. Sales journal

Purchase invoice received from seller. Purchases journal

142
• Go through the instruction to fill up the accounting practice set. This will normally include the
following:
- Fill out the business and bank forms to document the given business transactions.
- Record the business transactions in the appropriate journal. Use the general and special journals
provided in the accounting practice set.
- Post the journal entries in the appropriate subsidiary ledgers and general ledger accounts.
- Summarize the ledger accounts and list the balances on the trial balance.
- Record the necessary adjusting entries. Information to prepare the adjusting entries are normally
provided in the accounting practice set.
- Prepare the financial statements from the trial balance.
- Prepare necessary closing entries and record on the general journal and ledger.
- You may perform financial statement analysis of the completed financial statements. Teacher Tips:
You may require the learners to work on
their practice set as part of their homework.

PRACTICE (60 MINS) To liven up the class, you may introduce

some role playing activities. Learners may
take different roles as preparer, checker,
• Instruct the learners to fill out the accounting practice set. authorizer and receiver. The learner will
• The accounting practice set is an application of the bookkeeping procedures discussed in previous always take the role of preparer on their
topics in ABM1 and ABM 2. If needed, refer to the following teaching guides: respective practice set.
• ABM1:
You may need to guide the learners through
- Books of Accounts the adjusting and closing entries process.
- Business Transactions and Their Analysis As Applied to the Accounting Cycle of a Service Business
- Accounting Cycle of a Service Business You may allow your learners to use MS Excel
- Accounting Cycle of a Merchandising Business for journal, ledger, preparation of the
worksheet, trial balance and the financial
• ABM 2 statements.
- Accounting Books – Journal and Ledger
- Basic Documents and Transactions related to Bank Deposits Accounting practice set maybe used for
both manual and computerized accounting
system. However, it is recommended to use
manual accounting books for academic
purposes in order to give the learners a
thorough understanding of the processes
involve in capturing business transactions
and eventually reporting these on the
financial statements. Some of these
processes are automated in a computerized
143 system and are invisible to the learners.
ENRICHMENT AND EVALUATION (30 MINS) Teacher Tips:
The balances in the learners completed
• Discuss the completed financial statements in class. This is a way for learners to correct their work. financial statements should reconcile with
• Discuss the evaluation of the company’s operations using financial analysis techniques. However, be the answer key. Inform the learners that this
careful with using financial analysis techniques. A horizontal analysis maybe performed only if the is an exercise to develop their bookkeeping
skills.
accounting practice set provided data for prior accounting periods. Also, if the data is less than one
year, the ratios computed may be problematic and may require adjustments that are beyond the
scope of senior high-school accounting.

Sample Flowchart

Figure 1

144
 Figure 2

Sample Accounting Practice Set

AngTindahan Co. is a wholesaler of office and school supplies. The following are the transactions of AngTindahan Co. for the first month of its
operations. All cash disbursements are made by bank check. Assume perpetual inventory method is used.

Date Transaction Amount Business/Bank Journal Journal

forms to be filled up Entry

July 1 Rachel Dy made initial contribution to the business by depositing money in the company’s P200,000
bank account.

July 1 Purchased laptop from Computershop Inc. for office use. P45,000
Payment term: COD (Cash on Delivery). 145
Date Transaction Amount Business/Bank Journal Journal
forms to be filled up Entry

July 2 Paid advance rental for 6 months. 30,000

July 4 Received 200 reams of bond papers (inventory) ordered from Jude Corp. 25,000
Payment terms: 2/10, n/30.

July 7 Delivered150 reams of bond papers to Aurora Company. 41,250

Payment terms: 2/10, n/20.
Cost of merchandise was P18,750.

July 8 Paid the July 4 purchases 24,500

July 15 Paid salary of employee 7,000

July 16 Received payment from the July 7 sales. 40,425

July 18 Sold 20 reams of bond papers to Audrey Company. Audrey picked up the merchandise 5,500
from the store.
Payment term: 15 days.
Cost of merchandise was P2,500.

July 19 Received10 boxes of ballpoint pens from Mickey Inc. Payment terms: COD 25,000

July 22 Over the counter sale of 4 boxes of ballpoint pens to Happy Company. 22,000
Cost of merchandise was P 10,000

Cost of merchandise was P 10,000

July 23 Received 10 calculators from Plusminus Corporation. Payment terms: 30 days. 3,000

July 24 Sold 6 calculators to Joel Company. Joel picked up the merchandise from the store. 3,960
Payment Term: 15 days.
Cost of merchandise was P1,800

July 25 Paid electricity bill. 7,400

July 26 Received 2 defective calculators from Joel Company. Cost of defective calculators is P 1,320
600

July 31 Over the counter cash withdrawal by the owner, Rachel Dy, for her personal expenses. 10,000
146
Requirements:
1. Identify the following and indicate on the spaces provided:
a. Business or bank forms to be used by AngTindahan to document the above transactions.
b. Journal to be used to record the original entry for the respective transactions.
2. Prepare the journal entry (debit-credit format) to record the above transactions. Use only the accounts listed on the chart of accounts given
below.
3. Fill up the relevant forms based on the answer in 1a. Format of the forms are provided below. Reproduce the necessary forms. Follow the
numbering instructions.
4. Based on your answer in 1b, record the transactions in the appropriate journals. Formats are also provided below.
5. Post the journal entries in the appropriate subsidiary ledgers and general ledger accounts.Formats are also provided below.
6. Summarize the ledger accounts and list the balances on the trial balance.
7. Record the following adjusting entries.
a. Accrual of one month rent
b. One month depreciation of laptop computer. Estimated life is 5 years. Note: The teacher has the option to instruct the
c. Accrue employee salary, P 7,000 learners to perform requirement 1. The other
alternative is to give these information to the
8. Prepare the financial statements from the trial balance.
learners and just go straight to the succeeding
9. Prepare necessary closing entries and record on the general journal and ledger. requirements.
10. Perform financial statement analysis on the completed financial statements.

147
Chart of Accounts

Account Number Account Name Account Number Account Name

1000 Cash 4100 Sales

1200 Accounts Receivable 4101 Sales Returns and Allowances

1201 Allowance for Bad Debts 4102 Sales Discount

1300 Inventory 5100 Cost of Sales

1400 Prepaid Expenses 6100 Salaries Expense

1600 Office Equipment 6150 Supplies Expense

1601 AccumDeprn - Off Eqpt 6200 Utilities Expense

1800 Land 6250 Travel Expense

2000 Accounts Payable 6300 Rental Expense

2100 Notes Payable 6350 Fuel Expense

2201 Salaries Payable 6400 Advertising Expense

2202 Utilities Payable 6450 Commissions Expense

3000 Dy, Drawings 6500 Depreciation Expense

3100 Dy, Capital 6700 Interest Expense

Accounts Receivable - Subsidiary Ledger Accounts Receivable - Subsidiary Ledger

Customer ID Customer Name Supplier ID Supplier Name

Number Number

1200-00001 Audrey Company 2000-00001 Computershop Inc.

1200-00002 Aurora Company 2000-00002 Jude Corp.

1200-00003 Happy Company 2000-00003 Plusminus Corporation

1200-00004 Joel Company

148
Business Forms

Instruction for business and bank forms:

1. Reproduce the forms based on the number of transactions to be documented.
2. Provide the last digit of the business form numbers. Begin with 1 for the first form used. Example, first bank check used should be
numbered Check Number 000432651. The second bank check used should be Check Number 000432652.

149
150
151
 RECEIVING REPORT

Received From RR No.

Date received

PO no. 0001000__

Items Unit of Measure Quantity Description Remarks

10

I hereby certify that the above items, in the quantity Date

listed, have been received and are in good order
except as otherwise stated.

________________________________________
(Printed Name and Signature)

152
 CHECK VOUCHER

Check Voucher No. 00001000____

Date

Received From

Journal Entries Debit Credit

Total

Explanation

Check Number

Printed name Signature Date

Prepared by

Checked by

Approved by

Received by
153
 PURCHASE ORDER

Vendor Name PO No. 00001000____

Contact Information Date

Shipping Method Shipping Date Term Reference

Items Description Qty. Unit Price Total

15

Note Subtotal

VAT

Total

Printed Name Signature Date

Prepared by

Checked by
154
Approved by
 AngTindahan Company
Office Address ____________________________
VAT Registered TIN Number 543-987-234-000

DELIVERY RECEIPT

Delivered To Date

TIN Terms

Address

Quantity Unit Articles

Received the above goods and services in good order and condition

10 Bkts (3X) 1001-1500 Customer’s Signature over Printed Name

BIR Authority to Print No. 4BZ000004333
Date Issued 07-30-13 Valid until 07-29-2018
Printer’s Accreditation No. P09151200
XY PRINTING SERVICES INC. Date Issued 08-01-12
Brgy. 987, Manila
TIN 765-789-098-000 No. 100 _______
THIS DELIVERY RECEIPT SHALL BE VALID FOR FIVE YEARS FROM THE DATE OF ATP.

155
 AngTindahan Company
Office Address ____________________________
VAT Registered TIN Number 543-987-234-000

DELIVERY RECEIPT

Sold to: Date

TIN Terms

Address OSCA/PWD ID No.

SC/PWD Signature

Quantity Unit Articles Unit Price Amount

Total Sales (VAT Inclusive) P

Less: VAT

VATable Sales Amount: Net of VAT

VAT-Exempt Sales Less: SC/PWD Discount

Zero Rates Sales Amount Due

VAT Amount Add: VAT

10 Bkts (3X) 1001-1500 Total Amount Due P

BIR Authority to Print No. 4BZ000004333
Date Issued 07-30-13 Valid until 07-29-2018 Printer’s Accreditation No. P09151200
XY PRINTING SERVICES INC. Date Issued 08-01-12
Brgy. 987, Manila
No. 100 _______
TIN 765-789-098-000

THIS DELIVERY RECEIPT SHALL BE VALID156

FOR FIVE YEARS FROM THE DATE OF ATP.
In settlement of the following AngTindahan Company
Billing Invoice No. Amount Office Address ____________________________
Total sales (VAT-inclusive) VAT Registered TIN Number 543-987-234-000

Less: VAT

Total OFFICIAL RECEIPT

Less: SC/PW Discount

Date ____________________
Total Due

Less: Witholding Tax

Received from __________________________________ with TIN __________________________ and
Amount Due
address at _______________________________________________ engaged in the business style of
VATable Sales
_________________________________________, the sum of __________________________________
VAT Exempt Sales
pesos (P ______________) in partial/full payment for __________________________________.
Zero-rated Sales

VAT Amount

Total Sales

Form of Payment Sr. Citizen TIN By:

Cash ( ) Check ( ) OSCA/PWD ID Signature Cashier/Authorized Representative
No.

10 Bkts (3X) 1001-1500 Printer’s Accreditation No. P09151200

BIR Authority to Print No. 4BZ000004333 Date Issued 08-01-12
Date Issued 07-30-13 Valid until 07-29-2018
No. 100 _______
XY PRINTING SERVICES INC.
Brgy. 987, Manila
TIN 765-789-098-000 THIS DELIVERY RECEIPT SHALL BE VALID FOR FIVE YEARS FROM THE DATE OF ATP.

157
Accounting Books

SALES JOURNAL

Date Account Debited Invoice No. Ref Dr. Accounts Receivable Dr. Cost of Goods sold
Cr. Sales Revenue Cr. Inventory

CASH RECEIPTS JOURNAL

Date Account Credited Ref Dr. Cash Dr. Sales Cr. Sales Cr. Accounts CR Other Accounts Dr. Cost of Goods Sold
Discount Revenue Receivable Cr. Inventory

158
 PURCHASES JOURNAL

Date Account Debited Terms Ref Dr. Inventory

Cr. Accounts Payable

CASH DISBURSEMENTS JOURNAL

Date Chk No. Account Debited Ref Other Accounts Dr. Accounts Payable Dr. Inventory Dr. Cash Cr

159
 GENERAL JOURNAL

Date Account Number Account Title and Explanation Ref Debit Credit

160
 GL Account - <Accounts Payable> Account Number 2000

Date Ref Debit Credit Balance

AP Subsidiary Ledger - <> Supplier ID Number

Date Ref Debit Credit Balance

161
 GL Account - <Accounts Receivable> Account Number 1200

Date Ref Debit Credit Balance

AP Subsidiary Ledger - <> Customer ID Number

Date Ref Debit Credit Balance

162
 GL Account - <> Account Number

Date Ref Debit Credit Balance

GL Account - <> Account Number

Date Ref Debit Credit Balance

163
Worksheet

Account Account Trial Balance Adjustments Adjusted Trial Balance SFP SCI
Number Name
Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit

164
Solution to Sample Accounting Practice Set
AngTindahan Co. is a wholesaler of office and school supplies. The following are the transactions of AngTindahan Co. for the first month of its
operations. All cash disbursements are made by bank check. Assume perpetual inventory method is used.

Date Transaction Amount Business/Bank forms Journal Journal Entry

to be filled up

July 1 Rachel Dy made initial contribution to the P200,000 Deposit Slip Cash Receipts Dr. Cash 200,000
business by depositing money in the Cr. Dy, Capital 200,000
company’s bank account.

July 1 Purchased laptop from Computershop Inc. P45,000 Purchase Order Cash Dr. Office Equipment 45,000
for office use. Check Voucher Disbursement Cr. Cash 45,000
Payment term: COD (Cash on Delivery). Bank Check

July 2 Paid advance rental for 6 months. 30,000 Check Voucher Cash Dr. Prepaid Expenses 30,000
Bank Check Disbursement Cr. Cash 30,000

July 4 Received 200 reams of bond papers 25,000 Purchase Order Purchases Journal Dr. Inventory 25,000
(inventory) ordered from Jude Corp. Receiving Report Cr. AP 25,000
Payment terms: 2/10, n/30.

July 7 Delivered150 reams of bond papers to 41,250 Delivery Receipt Sales Journal Dr. AR 41,250
Aurora Company. Sales Invoice Cr. Sales 41,250
Payment terms: 2/10, n/20.
Cost of merchandise was P18,750. Dr. Cost of Sales 18,750
Cr. Inventory 18,750

July 8 Paid the July 4 purchases 24,500 Check Voucher Cash Dr. AP 25,000
Bank Check Disbursement Cr. Cash 24,500
Cr. Inventory* 500 (25,000 x 2%)
* In periodic inventory method, this will be credited to
Purchase Discount - a contra-purchase account.

July 15 Paid salary of employee 7,000 Check Voucher Cash Dr. Salaries expense 7,000
Bank Check Disbursement Cr. Cash 7,000

July 16 Received payment from the July 7 sales. 40,425 Official Receipt Cash Receipt Dr. Cash 40,425
Check Deposit Dr Sales discount 825
Cr. Sales 41,250
165
 Date Transaction Amount Business/Bank forms Journal Journal Entry
to be filled up

July 18 Sold 20 reams of bond papers to Audrey 5,500 Sales Invoice Sales Journal Dr. AR 5,500
Company. Audrey picked up the Cr. Sales 5,500
merchandise from the store.
Payment term: 15 days. Dr. Cost of sales 2,500
Cost of merchandise was P2,500. Cr. Inventory 2,500

July 19 Received10 boxes of ballpoint pens from 25,000 Purchase Order Cash Dr. Inventory 25,000
Mickey Inc. Payment terms: COD Receiving Report Disbursement Cr. Cash 25,000

July 22 Over the counter sale of 4 boxes of 22,000 Sales Invoice Cash Receipts Dr. Cash 22,000
ballpoint pens to Happy Company. Official Receipt Cr. Sales 22,000
Payment term: Cash
Cost of merchandise was P 10,000 Dr. Cost of Sales 10,000
Cr. Inventory 10,000

July 23 Received 10 calculators from Plusminus 3,000 Purchase Order Purchases Journal Dr. Inventory 3,000
Corporation. Payment terms: 30 days. Receiving Report Cr. AP 3,000

July 24 Sold 6 calculators to Joel Company. Joel 3,960 Sales Invoice Sales Journal Dr. AR 3,960
picked up the merchandise from the store. Cr. Sales 3,960
Payment Term: 15 days.
Cost of merchandise was P1,800 Dr. Cost of sales 1,800
Cr. Inventory 1,800

July 25 Paid electricity bill. 7,400 Check Voucher Cash Dr. Utilities expense 7,000
Bank Check Disbursement Cr. Cash 7,000

July 26 Received 2 defective calculators from Joel 1,320 Receiving Report General Journal Dr. Sales return & allowances 1,320
Company. Cost of defective calculators isP Cr. AR 1,320
600
Dr. Inventory 600
Cr. Cost of sales 600

July 31 Over the counter cash withdrawal by the 10,000 Withdrawal Slip Cash Dr. Dy, Drawins 10,000
owner, Rachel Dy, for her personal Disbursements Cr. Cash 10,000
expenses.
166
Recommended worksheet solution:

167
Financial Statements in Good Form:

ANG TINDAHAN COMPANY ANG TINDAHAN COMPANY

Statement of Financial Position Statement of Comprehensive Income
As of July 31, 20XX For the month-ended July 31, 20XX

Cash Php 113,925 Sales Php 113,960

Accounts Receivable 49,390 Less: Sales Returns and Allowances 1,320

Inventory 20,050 Sales Discount 825

Prepaid Expenses 25,000 Net Sales 111,815

Total Current Assets Php 208,365 Less: Cost of Sales 32,450

Office Equipment 45,000 Gross Profit 79,365

Accumulated Depreciation - Office Equipment (750) Less: Operating Expenses

Total Non-Current Assets Php 44,250 Salaries Expense 14,000

Total Assets Php 252,615 Utilities Expense 7,000

Accounts Payable Php 3,000 Rental Expense 5,000

Salaries Payable 7,000 Depreciation Expense 750

Total Liabilities 10,000 Total Operating Expenses 26,750

Dy, Capital 242,615 Total Liabilities and Owner’s Equity Php 52,615

Total Liabilities and Owner’s Equity 252,615

ANG TINDAHAN COMPANY
Statement of Changes in Equity
For the month-ended July 31, 20XX

Dy, Capital, July 1, 20XX Php -

Add: Additional contributions 200,000

Net income 52,615

Less: Withdrawals 10,000

168
Dy, Capital, July 31 20XX Php 242,615
 T-Account of Cash ANG TINDAHAN COMPANY
Statement of Cash Flows
Debit Credit
For the month-ended July 31, 20XX
1-Jul Rachel Dy initial contribution 200,000
Operating activities
1-Jul Purchase laptop 45,000.00
Cash received from customers Php 62,425
2-Jul Paid advance rental 30,000.00
Cash paid to suppliers (49,500)
8-Jul Paid July 4 purchase of 24,500.00
Cash paid to employees (7,000)
inventory
Cash paid for utilities (7,000)
15-Jul Paid salary of employee 7,000.00
Cash paid for rent (30,000)
16-Jul Collection from customer in 40,425.00 -
July 7 sales Net cash used in operating activties (31,075)

19-Jul Cash purchase 25,000.00 Investing Activities

22-Jul Over the counter cash sales 22,000.00 Purchase of office equipment (45,000)

25-Jul Paid electricity bill 7,000.00 Net cash used in investing activities (45,000)

31-Jul Rachel Dy withdrawal for 10,000.00 Financing Activities

personal expenses
Owner’s contributions 200,000
262,425.00 148,500.00
Owner's withdrawals (10,000)
113,925.00
Net cash flows from financing activities 190,000

Net change in cash 113,925

Cash, July 1, 20XX -

Cash, July 31, 20XX Php 113,925

169
SUGGESTED FINANCIAL STATEMENT ANALYSIS
Only vertical analysis is recommended because data is insufficient for horizontal analysis. Also, data provided is only for the first
month of operations therefore financial ratios may not be meaningful.

ANG TINDAHAN COMPANY ANG TINDAHAN COMPANY

Common-Size Statement of Financial Position Common-Size Statement of Comprehensive Income
As of July 31, 20XX For the month-ended July 31, 20XX

Cash 45% Net Sales 100%

Accounts Receivable 20% Less: Cost of Sales 29%

Inventory 8% Gross Profit 71%

Prepaid Expenses 10% Less: Operating Expenses

Total Current Assets 82% Salaries Expense 13%

Office Equipment 18% Utilities Expense 6%

Accumulated Depreciation - Office Equipment 0% Rental Expense 4%

Total Non-Current Assets 18% Depreciation Expense 1%

Total Assets 100% Total Operating Expenses 24%

Accounts Payable 1% Net Income 47%

Salaries Payable 3%

Total Liabilities 4%

Dy, Capital 96%

Total Liabilities and Owner’s Equity 100%

170