Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
page1
Problem 9 8
Triple J Wholesale Company
Work Sheet for Combined Financial Statements
For the Year Ended December 31, 2008
Debits
Cash
Accounts Receivable
Inventory
Plant Assets, net
Branch
Purchases
Shipments from Home Office
Expenses
Income Tax
Trial Balance
Home Office
Branch
36,000
8,000
35,000
12,000
70,000
15,000
90,000
20,000
290,000
44,000
24,000
45,000
16,000
585,000
120,000
Accounts Payable
Accrued Expenses
Income Tax Payable
Home Office
36,000
14,000
13,500
2,500
50,000
45,000
Adjustments and
Eliminations
Debit
Credit
(c ) 5,000
(b) 2,000
(f) 2,500
(a) 4,000
(a) 4,000
(c ) 5,000
(g) 11,000
Income Statement
Debit
Credit
82,500
74,500
Balance Sheet
Debit
Credit
49,000
45,000
74,500
94,000
314,000
(e) 3,000
(d) 1,000
(i) 36,400
(h) 48,000
61,000
36,400
Credits
Sales
9,000
440,000
585,000
(b) 2,000
(g) 11,000
(f)
95,000
120,000
P55,000
19,500
P74,500
(i) 36,400
(d) 1,000
(e) 3,000
50,000
42,500
2,500
(h) 48,000
112,900
Net income
Inventory, beg:
Home Office
Branch P2,000 + P21,000/120%
49,500
16,500
36,400
Inventory, end:
Home Office
Branch
112,900
493,900
67,600
561,500
P70,000
12,500
P82,50
487,000
561,500
561,500
262,500
67,600
262,500
page2
Problem 9 9
Triple M Company
Work Sheet for Combined Financial Statements
For the Year Ended December 31, 2008
Debits
Cash
Trial Balance
HO
Branch
17,000
200
Inventory
Sundry Assets
Investment in Branch
23,000
200,000
60,000
Purchases
Shipment from Home Office
Freight-in from Home Office
Sundry Expenses
Income Tax
190,000
Credits
Sundry Liabilities
Income Tax Payable
Ordinary Share Capital
Retained Earnings
Home Office Equity
Sales
Shipments to Branch
Allowance for Markup in BI
11,550
48,450
Adjustments and
Eliminations
Debit
Credit
a. 1,700
b. 1,800
e. 1,000
33,550
Income Statement
Debit
Credit
44,770
Combined
Balance Sheet
Debit
Cred8t
20,700
44,770
248,450
a. 1,700
g. 58,300
190,000
42,000
105,000
5,500
24,300
532,000
195,000
35,000
3,500
c. 5,000
d.
250
f. 110,000
5,750
h. 15,460
15,460
66,300
d.
250
h. 15,460
38,750
15,460
200,000
31,000
200,000
31,000
51,500
155,000
110,000
1,000
532,000
g. 58,300
b. 1,800
c. 5,000
140,000
195,000
295,000
f. 110,000
e. 1,000
193,510
193,510
229,300
44,770
184,530
229,300
Net income
184,530
266,290
28,710
295,000
P30,000
14,770
295,000
295,000
313,920
28,710
313,920
page3
Total
P44,770