Sei sulla pagina 1di 3

AA1-Chapter 9 (2008 edition)

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

Ordinary Share Capital


Retained Earnings

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

AA1-Chapter 9 (2008 edition)

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

Cost of Goods Sold


Debit
Credit

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

Cost of Goods Sold


229,300

44,770
184,530
229,300

Net income

Merchandise inventory, end:


Home office
Branch [((P15,400 / 110%) + (P15,400 x 5%)] = P14,000 + P770

184,530
266,290
28,710
295,000

P30,000
14,770

295,000
295,000

313,920

28,710
313,920

AA1-Chapter 9 (2008 edition)

page3

Total

P44,770

Potrebbero piacerti anche