CHPTR 5 AS Max Dy Budget Bayanihan
CHPTR 5 AS Max Dy Budget Bayanihan
CHPTR 5 AS Max Dy Budget Bayanihan
10,000
42,000
Cash 156,750
Accounts Receivable 10,000
Office Suppliers 3,750
Equipment 27,500
Delivery Van 300.000
Accounts Payable 172,000
Maximo, Capital 300,000
Maximo , Drawings 1,000
Delivery Fees Earned 42,000
Rent 15,000
8.
Oct 1 Cash 1 50,000
Computer System 11 20,000
Office Equipment 12 80,000
Dy, Capital 30 150,000
15 Cash 1 2,400
Accounts Receivable 2 2,400
20 Advertising 50 1,750
Cash 1 1,750
22 Cash 1 2,400
Accounts Receivable 2 2,400
28 Cash 1 7,600
Accounts Receivable 2 7,600
Professional Fees 40 15,200
29 Rent 52 15,000
Cash 1 15,000
Utilities 55 2,200
Utilities Payable 21 2,200
31 Salaries 53 5,000
Cash 1 5,000
2023
May 1 Rent Payable 7,500
Cash 7,500
3 Repair Expense 3,500
Accounts Payable 3,500
4 Cars 500,000
Rosales, Capital 500,000
5 Taxes 2,500
Insurance 1,500
Cash 4,000
7 Cash 8,100
Boundary Fees 3,600
Driving Fees Revenue 4,500
8 Gas & Oil 4,500
Cash 4,500
9 Equipment 12,500
Accounts Payable 12,500
12 Cash 5,500
Accounts Receivable 5,500
16 Salaries Expense 4,500
Cash 4,500
19 Cash 6,500
Accounts Receivable 1,000
Driving Fees Revenue 7,500
20 Accounts Payable 3,500
Cash 3,500
25 Cash 12,000
Boundary Fees 12,000
28 Repairs Expense 2,500
Gas & Oil 4,500
Cash 7,000
31 Salaries Expense 4,500
Rent Expense 7,500
Cash 12,000
Cash No. 1
Date Explanation F Debit Date Explanation F Credit
OB 70,500 May 1 2 7,500
May 7 2 8,100 5 2 4,000
12 2 5,500 8 2 4,500
20 2 6,500 18 2 4,500
25 Balance 59,600 2 12,000 21 2 3,500
102,600 28 2 7,000
-43,000 31 2 12,000
59,600 43,000
Ex 13_Bayanihan
Bayanihan Modeling Agency
Trail Balance
July 31, 2023
Cash 47,500
Accounts Receivable 30,400
Supplies 5,084
Prepaid Insurance 3,000
Equipment 58,786
Accumulated Depreciation – Equipment 15,000
Notes Payable 9,000
Accounts Payable 5,650
Moreno, Capital 72,500
Moreno, Drawing 2,500
Talent Fees Income 145,280
Advertising 12,100
Rent 6,000
Salaries 49,500
Depreciation 5,000
Utilities 6,420
Insurance 7,000
Transportation 13,400
Interest Expense 740 _______
P247,430 P247,430