0% found this document useful (1 vote)
492 views2 pages

Dores Marie Pateno Hobby Shop Financials

The unadjusted trial balance of Dores Marie Pateno Hobby Shop for the year ended December 31, 2021 showed total debits of $5,000,000 and total credits of $5,000,000. After adjustments for accrued salaries, prepaid rent, depreciation expense, and ending inventory, the income statement showed net income of $870,000 and the balance sheet had total assets of $3,000,000 equal to total liabilities and capital of $3,000,000.

Uploaded by

Lyca Mae
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (1 vote)
492 views2 pages

Dores Marie Pateno Hobby Shop Financials

The unadjusted trial balance of Dores Marie Pateno Hobby Shop for the year ended December 31, 2021 showed total debits of $5,000,000 and total credits of $5,000,000. After adjustments for accrued salaries, prepaid rent, depreciation expense, and ending inventory, the income statement showed net income of $870,000 and the balance sheet had total assets of $3,000,000 equal to total liabilities and capital of $3,000,000.

Uploaded by

Lyca Mae
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
  • Trial Balance and Adjustments
  • Income Statement and Balance Sheet

Dores Marie Pateno Hobby Sho

Worksheet
For the year ended December 31, 202
Unadjusted Trial Balance Adjustments
Debit Credit Debit Credit
Cash 100,000
Accounts Receivable 500,000
Merchandise Inventory 700,000
Prepaid Rent 300,000 100,000
Shop Equipment 1,600,000
Accumulated Depreciation-Shop Equipment 200,000 200,000
Accounts Payable 400,000
Salaries Payable 30,000
Pateno, Capital 1,300,000
Pateno, Withdrawals 100,000
Sales 2,900,000
Sales Discounts 100,000
Purchases 800,000
Purchases Returns and Allowances 200,000
Transportation In 100,000
Salaries Expense (A) 400,000 30,000
Advertising Expense (S) 150,000
Utilities Expense (A) 100,000
Supplies Expense (S) 50,000
Rent Expense (A) 100,000
Depreciation Expense-Shop Equipment (A) 200,000
5,000,000 5,000,000 330,000 330,000
Net Income

Adjustments
a. Accrued salaries at year-end amounted to P30,000.
b. Rent in the amount of P100,000 has expired during the year.
c. Depreciation on Shop equipment is P200,000
d. The December 31 merchandise inventory amounted to P500,000
ores Marie Pateno Hobby Shop
Worksheet
ar ended December 31, 2021
Income Statement Balance Sheet
Debit Credit Debit Credit
100,000
500,000
700,000 500,000 500,000
200,000
1,600,000
400,000
400,000
30,000
1,300,000
100,000
2,900,000
100,000
800,000
200,000
100,000
430,000
150,000
100,000
50,000
100,000
200,000
2,730,000 3,600,000 3,000,000 2,130,000
870,000 870,000
3,600,000 3,600,000 3,000,000 3,000,000

Common questions

Powered by AI

The adjusting entries impact the net income calculation by recognizing expenses that had not been previously considered, thus reducing the profit. Specifically, the accrued salaries of P30,000 increase the salaries expense, effectively lowering the net income . Additionally, the depreciation expense of P200,000 increases the total expenses further, reducing the net profit even more . These adjustments are crucial for presenting an accurate financial position.

Accumulated depreciation accounts represent the total depreciation expense charged against an asset since it was put into use, reducing the asset’s book value on the balance sheet. For Dores Marie Pateno Hobby Shop, accumulated depreciation on shop equipment is P200,000, which decreases its net book value from the original cost of P1,600,000 to P1,400,000 . This adjustment reflects the declining value of assets over time due to wear and tear, providing a more accurate depiction of assets' worth on the balance sheet.

In small businesses, owner's equity is impacted by capital contributions and withdrawals. For instance, Dores Marie Pateno Hobby Shop’s capital is P1,300,000, which represents the owner's investments into the business . Withdrawals, amounting to P100,000, reflect the owner's drawings against equity for personal use, reducing the equity balance . These movements illustrate how personal financial activities of the owner affect the business’s financial health, demonstrating the direct connection between owner actions and equity balancing.

Prepaid expenses, like prepaid rent, initially appear as assets on the balance sheet because they represent future economic benefits. Over time, as these benefits are consumed, they are systematically expensed. For instance, in the case of Dores Marie Pateno Hobby Shop, the rent expense adjustment of P100,000 reflects the use of the prepaid rent during the year, reducing the asset value and increasing expenses, thereby decreasing the net income for the period . This corrects the initial asset recognition to match the actual usage.

Adjusting the inventory to reflect its accurate value at the period's end ensures that the cost of goods sold correctly represents the cost associated with sales for that year. The inventory adjustment from P700,000 to P500,000 results in an increase of the cost of goods sold by P200,000, thereby reducing the gross profit and net income for Dores Marie Pateno Hobby Shop . This adjustment prevents overstatement of assets and income, aligning the financial statements with actual economic transactions.

Sales discounts, while decreasing revenue, are a strategic move to enhance cash flow and stimulate sales. For Dores Marie Pateno Hobby Shop, the sales discounts of P100,000 reduce the total sales revenue, directly impacting profitability . However, these discounts can encourage prompt customer payments, potentially improving liquidity and customer satisfaction, albeit at the cost of reduced immediate profits. Balancing these discounts effectively is crucial to maintaining profitability while achieving business growth objectives.

Accrual accounting provides a more accurate picture of a company's financial health by recognizing revenues and expenses in the period they occur, rather than when cash is received or paid. For Dores Marie Pateno Hobby Shop, this means recognizing accrued salaries of P30,000 and depreciation expenses not yet paid, but that relate to the period's operations . Consequently, the financial statements reflect all liabilities and expenses incurred, allowing stakeholders to make more informed decisions based on the true financial position rather than just cash flow.

Sales returns and allowances account for P200,000 in Dores Marie Pateno Hobby Shop, highlighting their role in reducing net sales and consequently net income . These adjustments ensure that the reported sales figures reflect actual realized revenue post-customer returns. While necessary for accuracy, high return rates can signify customer dissatisfaction, requiring businesses to address product quality or service improvements to maintain financial sustainability. Monitoring these adjustments aids in strategic decision-making to enhance long-term profitability and customer loyalty.

Unadjusted trial balances provide the initial summary of balances in each account before any end-of-period adjustments. This helps in identifying what has been recorded during the period. Adjusted trial balances incorporate necessary end-of-period adjustments ensuring that all revenues and expenses are recorded in the correct period. These adjustments, like recognizing accrued salaries or expired rent, correct discrepancies and align the financial statements with accounting standards, thereby improving accuracy, as seen in the adjustments made in Dores Marie Pateno Hobby Shop for salaries and depreciation .

Transportation-in costs, such as the P100,000 incurred by Dores Marie Pateno Hobby Shop, are added to the cost of purchases to form part of the total cost of goods sold, impacting overall cost structure . This elevation in cost must be considered when setting pricing strategies to ensure that sales prices cover these and other associated costs while achieving desired profit margins. Accurate allocation of these costs is essential for determining appropriate pricing levels to maintain profitability without compromising competitive positioning.

Dores Marie Pateno Hobby Sho
Worksheet
For the year ended December 31, 202
Unadjusted Trial Balance
Adjustments
Debit
Credit
res Marie Pateno Hobby Shop
Worksheet
ar ended December 31, 2021
Income Statement
Balance Sheet
Debit
Credit
Debit
Credit
100

You might also like