Professional Documents
Culture Documents
Totals
Cash Disbursement
Explanation OR No. Amount
₱ 310,144,346
Cash Receipts Journal
Totals
urnal
Sales
Cash Sales
Discount
₱ 294,780,725 ₱ 15,514,775 ₱ 310,295,500
₱ 202,105,701 ₱ 22,456,189 ₱ 224,561,890
₱ 516,813,025 ₱ 38,899,905 ₱ 555,712,930
₱ 271,596,312 ₱ 35,675,048 ₱ 307,271,360
₱ 135,798,155 ₱ 17,837,524 ₱ 153,633,679
Deductions
Salaries and Allowances
Rent
Professional Fees
Management and Consultancy Fee
Janitorial and Messengerial Services
Other Outside Services
Advertising
Repairs and Maintenance- Labor
Repairs and Maintenance- Materials/ Supplies
Office Supplies
Insurance
Transportation and Travel
Fuel and Oil
Communication, Light and Water
Miscellaneous
Other Operating Expenses
Security Services
Representation and Entertainment
Interest Expense on bank loans
Taxes and Licenses
Losses
Provision for Doubtful Accounts
Depreciation
Charitable Contribuions
Pension Trusts
Accrual of contributions to retirement fund
Amortization of goodwill
Depreciation of appraisal increase- fixed assets
Loss on write- off of obselete inventories
Total Operating Expenses
Other Income/(Expense)
Realized foreign exchange gain
Dividends from PLDT (EXEMPT)
Foreign Exchange Gain resulting from offsetting of accounts
Gain on sale of real properties subjected to capital gains tax (CGT)(1,000,000X6%)
Gain on sale of shares of stock subjected to CGT
Gain on sale of shares of stock subjected to other percentage tax (OPT)
Reversal of prior year provision for bad debts due to over recording in prior year (not claimed as
deduction in previous year)
(not claimed as deduction in previous year)
Interest Income
Share in equity earnings of Mabuhay Services, Inc
Royalties already subjected to 20% FWT
Insurance proceeds on casualty losses
Unrealized foreign exchange loss(
Total Other Income/(Expense)
₱ 498,592,779.00
₱ 856,500.00
₱ 105,456,564.00
₱ 68,229,582.00
₱ 51,026,868.00
₱ 20,353,168.00
₱ 744,515,461.00
₱ 102,042,177.00
₱ 1,692,300.00
₱ 27,311,459.00
₱ 70,699,954.00
₱ 20,575,455.00
₱ 8,004,635.00
₱ 16,175,298.00
₱ 15,346,823.00
₱ 34,060,297.00
₱ 21,825,015.00
₱ 17,213,965.00
₱ 924,643.00
₱ 8,755,757.00
₱ 33,132,590.00
₱ 9,358,837.00
₱ 65,328,986.00
₱ 15,132,357.00
₱ 15,721,671.00
₱ 52,500,000.00
₱ 38,220,500.00
₱ 6,988,083.00
₱ 5,661,784.00
₱ 68,986,256.00
₱ 200,500.00
₱ 300,900.00
₱ 1,000,000.00
₱ 16,278,328.00
₱ 300,000.00
₱ 8,001,407.00
₱ 681,739,977.00
₱ 26,337,740.00
₱ 17,213,965.00
₱ 8,445,934.00
₱ 1,000,000.00
₱ 250,000.00
₱ 100,000.00
₱ 250,000.00
₱ 10,534,116.00
₱ 6,188,779.00
₱ 5,661,784.00
₱ 2,358,226.00
₱ 2,162,961.00
₱ 76,177,583.00
₱ 71,016,063.00
FINAL TAX TOTAL
CR. DR. CR.
Mabuhay Coatings Ltd
BALANCE SHEET
ADJUSTMENTS
DR. CR.
Current Assets ₱ 291,066,505.00
Long- Term Investment ₱ 680,000.00
Property, Plant and Equipment ₱ 2,598,482,218.00
Long- Term Receivables ₱ 140,210,190.00
Intangible Assets ₱ 6,943,023.00
Other Assets ₱ 134,215,506.00
Deductible ₱ 639,058,897
Non Deductible ₱ 105,456,564
TOTAL ₱ 744,515,461
Remarks
Deductible
Deductible
Deductible
Deductible
Deductible
Non Deductible
Deductible
Deductible
Deductible
NOLCO
Year Applied
Amount Total amount
Incurred Subsequent Yrs
20XT ₱ 5,000,000 - ₱ -
20XU ₱ 3,000,000 - ₱ 3,000,000
20XV ₱ 4,000,000 - ₱ 4,000,000
20XW ₱ 2,000,000 ₱ 2,000,000
Total ₱ 9,000,000
MCIT
Sales
Sales Discount
Net Sales
₱ 498,592,779
₱ 856,500
₱ 68,229,582
₱ 51,026,868
₱ 20,353,168
₱ 639,058,897
₱ 782,035,021
₱ 26,337,740
₱ 2,034,116
₱ 28,371,856
₱ 810,406,877
2%
₱ 16,208,138
DEDUCTIONS
GENERAL EXPENSES
TYPES OF EXPENSE
Salaries and Allowances
Rent Expense
Professional Fees
Advertising Expense
Office Supplies
Insurance
Miscellaneous Expense
Bank Charges
Postage and Stamps
Courier Services
Operating Expenses
Security Services
Pension Trust
Accrual of Contributions to Retirement Funds
Amortization of Goodwill
Depreciation of Appraisal - Fixed Asset
Loss on Write off of obsulete inventories
Accounts Receivable written off
Deductible
Non-Deductible
TOTAL
PAYEE REFERENCE NO. (OR) AMOUNT
- - ₱ 102,042,177
Armor Leasing Corporation 00765 ₱ 1,500,000
Wescare Professional Services 00123 ₱ 9,103,819
Chichi, Gigi & Company CPA's 001456 ₱ 13,655,730
JP Law Firm 00011 ₱ 4,551,910
ECG Consultancy 020765 ₱ 28,279,982
RSA Management Consultancy Inc. 021144 ₱ 42,419,972
Lolaby Becks Janitorial Services 000290 ₱ 6,434,799
Msg R'Us Corporation 009991 ₱ 4,713,552
Sweep Away Janitorial Services 000765 ₱ 9,427,104
ARF General Services Inc. 03789 ₱ 4,802,781
RX All You Need, Inc. 47435 ₱ 3,201,854
Kristani Advertising Inc. 0056EDK ₱ 6,143,440
MBKK Broadsheet Corporation 000333 ₱ 1,433,123
LKG Advertising 004444 ₱ 5,732,490
Summermedia Corporation 00409 ₱ 2,866,245
Lalala Repairs and Maintenance 00919 ₱ 14,123,367
Kukas Unlimited Repairs Inc. 00676 ₱ 1,223,456
Lalala Repairs and Maintenance 00919 ₱ 28,460,027
Kukas Unlimited Repairs Inc. 00676 ₱ 5,600,270
Jamich Bookstore 03309 ₱ 14,550,010
Coco Supplies and Paraphernalia 03319 ₱ 7,275,005
Lifesaver Inc. 10767 ₱ 8,606,983
Lifesaver Inc. 10801 ₱ 8,606,982
Broom Broom Car Services 484388 ₱ 277,393
Holmes Lodging Inc. 73821 ₱ 462,322
SVPM Tours 008826 ₱ 184,928
Mumbai Fuels and Oil Inc. 007899 ₱ 5,220,900
Villarias Fuel Station 009843 ₱ 2,120,914
SeaShell Corporation 00898 ₱ 1,413,943
Bigay Liwanag 004343 ₱ 13,253,036
Namasa Waters 000137 ₱ 11,044,197
KKK Telecoms 000143 ₱ 8,835,357
- - ₱ 3,258,760
- - ₱ 175,650
At Your Service Inc. 0329 ₱ 921,960
Send and Receive Corporation 2327 ₱ 1,843,920
Telias Printers & Scanners 2390 ₱ 1,365,244
Training Solutions Inc. 02238 ₱ 1,075,982
Just What you Need Corporation 05547 ₱ 717,321
- - ₱ 65,328,986
KKB Security Services Inc 06545 ₱ 5,000,000
KKB Security Services Inc 06789 ₱ 3,632,357
Sia Security Services Inc 06545 ₱ 6,500,000
SSC Country Club 64332 ₱ 300,000
Fun World Manila 747092 ₱ 9,133,003
BBM Sports and Country Club 008732 ₱ 6,088,668
- ₱ 52,500,000
₱ 38,220,500
Casualty Lossses - ₱ 5,387,822
Inventory Losses - ₱ 1,600,261
- - ₱ 68,986,256
Department of Science and technology 02075 ₱ 25,500
Philippine Sports and Commision 00043 ₱ 48,750
National Council For Culture 00065 ₱ 75,750
Bantay Kalikasan ₱ 50,500
₱ 519,125,611
₱ 62,951,271
₱ 582,076,882
SUBJECTED TO
TOTAL AMOUNT Deductible/Non-Deductible
LIMIT
₱ 102,042,177 Deductible
₱ 1,500,000 Deductible
Deductible
₱ 9,103,819 Deductible
Deductible
Deductible
₱ 70,699,954
Deductible
Non-Deductible
₱ 6,434,799 Deductible
Deductible
Deductible
₱ 8,004,635
Deductible
Non-Deductible
Deductible
₱ 6,143,440
Deductible
Deductible
Deductible
₱ 14,123,367
Non-Deductible
Deductible
₱ 28,460,027
Non-Deductible
Deductible
₱ 21,825,015
Deductible
Deductible
₱ 17,213,965
Deductible
Deductible
₱ 924,643 Deductible
Deductible
Non-Deductible
₱ 3,534,857 Deductible
Deductible
Deductible
₱ 33,132,590 Deductible
Deductible
₱ 3,258,760 Deductible
₱ 175,650 Deductible
Deductible
₱ 2,765,880
Deductible
₱ 1,365,244 Deductible
Deductible
₱ 1,793,303
Deductible
₱ 65,328,986 Deductible
Deductible
₱ 8,632,357 Deductible
Non-Deductible
Non-Deductible
₱ 15,221,671 ₱ 14,210,939 Deductible
Deductible
₱ 52,500,000 ₱ 50,328,676 Deductible
₱ 15,000,000 Deductible
Deductible
₱ 6,988,083
Deductible
₱ 5,661,784 Non-Deductible
₱ 68,986,256 Deductible
Deductible
Deductible
₱ 200,500
Deductible
Deductible
₱ 300,900 ₱ 165,900 Deductible
₱ 1,000,000 Non-Deductible
₱ 16,278,328 Non-Deductible
₱ 300,000 Non-Deductible
₱ 8,001,407 Non-Deductible
₱ 374,985 Non-Deductible
OTHER INCOME/ EXPENSES
₱ 250,000
₱ 10,534,116 Final Tax
₱ 6,188,779 Final Tax
₱ 5,661,784 Final Tax
₱ 2,358,226 Final Tax
₱ 2,162,961 Final Tax
₱ 76,177,583
₱ 1,450,000
₱ 584,116
₱ 2,034,116
₱ 26,337,740
₱ 28,371,856
Itemized Allowable Deduction
Total ₱ 588,187,250.65
Sales Transaction ( VAT Exclusive )
Total ₱ 1,421,093,918.00
Remarks
Deductible
Deductible
Deductible
Deductible
Deductible
Income Taxable Payable and Due
Net Sales
NOLCO ₱ 9,000,000.00
₱ 597,187,251.00
Net Taxable Income
Income Taxable Payable and Due Before Tax Credit and Payments
₱ 639,058,897.00
₱ 782,035,021.00
₱ 28,371,856.00
₱ 810,406,877.00
₱ 597,187,251.00
₱ 213,219,626.00
₱ 0.30
₱ 63,965,887.80
₱ 31,552,369.00
₱ 32,413,518.80
Creditable Withholding Tax
Net Income
ADD:
Direct Charges - Salaries & Wages ₱ 105,456,564.00
Rent ₱ 192,300.00
Janitorial and Messengerial Services ₱ 6,434,799.00
Advertising ₱ 6,143,440.00
Repairs and Maintenance- Labor ₱ 1,223,456.00
Repairs and Maintenance- Materials/ Supplies ₱ 5,600,270.00
Fuel and Oil ₱ 5,220,900.00
Security Services ₱ 6,500,000.00
Representation and Entertainment ₱ 1,510,732.00
Interest Expense on bank loans ₱ 2,171,324.00
Taxes and Licenses ₱ 23,220,500.00
Losses ₱ 3,958,487.00
Pension Trust ₱ 135,000.00
Provision for Doubtful Accounts ₱ 5,661,784.00
Accrual of contributions to retirement fund ₱ 1,000,000.00
Amortization of goodwill ₱ 16,278,328.00
Depreciaton of Appraisal-Fixed Asset ₱ 300,000.00
Loss on write- off of obselete inventories ₱ 8,001,407.00
Unrealized Foreign Exchange Loss ₱ 2,162,961.00
LESS:
Dividends from PLDT (EXEMPT) ₱ 17,213,965.00
Foreign Exchange Gain resulting from offsetting of accounts ₱ 8,445,934.00
Gain on sale of real properties subjected to capital gains tax (CGT)(1,000,000X6%) ₱ 1,000,000.00
Gain on sale of shares of stock subjected to CGT ₱ 250,000.00
Gain on sale of shares of stock subjected to other percentage tax (OPT) ₱ 100,000.00
Reversal of prior year provision for bad debts due to over recording in prior year (not claimed as deduction in
previous year) ₱ 250,000.00
Interest Income ₱ 8,500,000.00
Share in equity earnings of Mabuhay Services, Inc ₱ 6,188,779.00
Royalties already subjected to 20% FWT ₱ 5,661,784.00
Insurance proceeds on casualty losses ₱ 2,358,226.00
NOLCO
₱ 201,172,252.00
₱ 49,968,688.00
₱ 9,000,000.00
₱ 213,219,627.00