6tb Sched 1
6tb Sched 1
6tb Sched 1
Year-end: 31-Dec-15
2014 2015
3,805,868 2,028,700 5,834,568
3,361,962 1,666,314 5,028,276
29,337,954 (368,501) 28,969,453
681,802 30,313 712,115
37,187,586 40,544,412
1,658,590 (370,922) 1,287,668
38,846,176 41,832,080
Unadjusted Client
Account Title Ref.
Trial Balance Adjusting Entries
Cash A
Cash on Hand 5,784,568
Cash in Bank - Chinabank 50,000
Trade & Other Receivables B
Trade
ALTURAS SUPERMARKET CORP(ISLAND CITY MALL) 214,872
DAILY SHOPPERS MALL INC. 205,585
DAVAO CENTRAL WAREHOUSE CLUB INC. 810,160
DSG SONS GROUP INC. 459,508
FELCRIS SUPERMARKET, INC. 1,251,121
GAISANO DADIANGAS INC. 310,693
ISETANN DEPT STORE INC. - ISM 59,208
KORONADAL COMMERCIAL CORP. 203,428
KCC PROPERTY HOLDINGS INC. 143,083
LEGEND SHOPPING MART CORP 63,041
LOPUES ARANETA & EAST CENTER 144,211
MALITA CENTRAL WAREHOUSE CLUB, INC. 103,681
NABUNTURAN CENTRAL WAREHOUSE CLUB, INC. 161,305
RIVIERA MERCANTILE SYSTEMS INC. 371,728
SAMAL CENTRAL WAREHOUSE CLUB, INC. 103,534
SHOPPERS' CENTRAL INC. 239,514
SOUTHWOOD MINDANAO CORP 41,500
TAGUM COMMERCIAL AND REALTY CORP 142,104
Other Receivables
Inventories C
Raw Materials 2,896,002
Work in Process 3,229,430
Finished Goods 22,844,021
Other Current Assets D
Prepaid Tax 402,957
Creditable Tax Withheld 309,158
Property & Equipement E
Building Improvement 937,941
Machinery & Equipment 1,804,520
Furniture &Fixture 849,099
Delivery Equipment 1,533,929
Office Equipment 1,365,584
Accum. Depreciation Exp. E
ADE - Building Improvement 707,716 93,794
ADE - Machinery & Equipment 1,804,520 -
ADE - Furniture &Fixture 741,099 36,000
ADE - Delivery Equipment 934,679
ADE - Office Equipment 644,469 87,735
Trade & Other Payables F
J.W PLAZA 3,462,505
INTEL DRIVE INC 2,456,866
RTCC 1,330,105
HDB COMPANY 7,133,213
JR FABRIC 4,800,000
DCT WAREHOUSE CO. 3,018,818
WENDY & WENDIE 211,218
CELERON INC 1,555,491
FABRIC WAREHOUSE 3,604,693
VC TRADING 101,741
Advances from Stockholders G
877,445
Income Tax Payable H
884,760
Share Capital I
2,500,000
Retained Earnings J
Appropriated RE 7,400,000
Unappropriated RE 2,495,223
Revenue K
51,877,408 183,392
Cost of Goods Sold L
38,084,551
Administrative Expense M
Compensation & Other Ben 4,475,607
Promotional Exp. 1,446,281
Taxes & Licenses 680,057
Communication 180,593
Stationary & Office Supplies 185,576
Transpo. & Travel 497,004
Professional Fee 20,661 34,137
Representation 221,877
Repair & Maint. - Factory 892,506
Repair & Maint. - Vehicle 317,374
Security Services 346,000
SSS, PhilHealth, HDMF 483,845
Insurance 92,039
Interest 338,704
Utiities 259,429
Donation 263,000
Gas & Oil 814,094
Misc. 305,345
Rice & Grocery Subsidies 94,340
Research & Development 183,360
Registration 25,287
Delivery 414,197
Income Tax Expense N
884,759
NG, INC.
e
5,834,568
5,784,568
50,000
5,028,276
214,872
205,585
810,160
459,508
1,251,121
310,693
59,208
203,428
143,083
63,041
144,211
103,681
161,305
371,728
103,534
239,514
41,500
142,104
28,969,453
2,896,002
3,229,430
22,844,021
712,115
402,957
309,158
4,686,553
937,941
1,804,520 1,804,520
849,099
1,533,929
1,365,584
3,398,885
801,510
1,804,520 1,804,520
777,099
934,679 153,393
732,204
27,674,652
3,462,505
2,456,866
1,330,105
7,133,213
4,800,000
3,018,818
211,218
1,555,491
3,604,693
101,741
877,445
877,445
884,760
884,760
2,500,000
2,500,000
9,895,223
7,400,000
2,495,223
51,694,016
51,694,016
38,084,551
38,084,551
12,724,706
4,475,607
1,446,281
680,057
180,593 47,581
185,576
497,004
54,798
221,877
892,506
317,374
346,000
483,845
92,039
338,704
259,429
263,000 105,812
814,094
305,345
94,340
183,360
25,287
414,197
884,759
884,759
General Ledger
Account Title Ref. 12/31/2014 12/31/2015
(Audited) (Unaudited) Adjustments
ASSETS
Cash A 3,805,868 5,834,568
Trade & Other Receivables B 3,361,962 5,028,276
Inventories C 29,337,954 28,969,453
Other Current Assets D 681,802 712,115
Total Current Assets 37,187,586 40,544,412
Property & Equipement - net E 1,658,590 1,441,061
Total 38,846,176 41,985,473
12/31/2015
Reclassifications Audited FS
###
###
###
###
40,544,412
1,287,668
41,832,080
###
5,203,405
###
###
29,436,857
###
###
41,832,080
SBMF INTERNATIONAL MARKETING, INC.
Cash Lead Schedule
December 31, 2015
Appropriated RE 7,400,000
Unappropriated RE 2,495,223
Retained Earnings 9,895,223
SBMF INTERNA
Advances from S
Dece
B
Prepared by: Joweelynne Mesina
Reviewed by: Jonabhelle Impas
Date: 3/1/2016
ule
Audited Balance
SBMF INTERNA
5,028,276 Income Tax P
- Dece
5,028,276 TB F
Account Ref. Unaudited Ba
C
Prepared by: Joweelynne Mesina
Reviewed by: Jonabhelle Impas
Date: 3/1/2016
Audited Balance
402,957
309,158
712,115 TB F
SBMF INTERNA
Cost of Good
Dece
Audited Balance
253,459
9,060,524
18,156,000
204,670
27,674,653 TB F
SBMF INTERNA
Administrative
Dece
J
Prepared by: Darwin Lagran Tick Mark Symbols:
Reviewed by: Jonabhelle Impas Correct Amount
Date: 3/1/2016 TB Agree with Trial Balance
F Footed
Audited Balance
7,400,000
2,495,223
9,895,223 TB F
SBMF INTERNA
Income Tax E
Dece
877,445 877,445
877,445 877,445 TB F
H
Prepared by: Darwin Lagran
Reviewed by: Jonabhelle Impas
Date: 3/1/2016
884,760 884,760
884,760 884,760 TB F
K
Prepared by: Joweelynne Mesina
Reviewed by: Jonabhelle Impas
Date: 3/1/2016
51,877,408 51,877,408
51,877,408 51,877,408 TB F
L
Prepared by: Darwin Lagran
Reviewed by: Jonabhelle Impas
Date: 3/1/2016
SBMF INTERNATIONAL MARKETING, INC.
Cost of Goods Sold Lead Schedule
December 31, 2015
38,084,551 38,084,551
38,084,551 38,084,551 TB F
M
Prepared by: Darwin Lagran
Reviewed by: Jonabhelle Impas
Date: 3/1/2016
4,475,607 4,475,607
1,446,281 1,446,281
680,057 680,057
180,593 47,581 228,174
185,576 185,576
497,004 497,004
20,661 20,661
221,877 221,877
892,506 892,506
317,374 317,374
346,000 346,000
483,845 483,845
92,039 92,039
338,704 338,704
259,429 259,429
263,000 105,812 368,812
814,094 814,094
305,345 305,345
94,340 94,340
183,360 183,360
25,287 25,287
414,197 414,197
12,537,176 153,393 12,690,569 TB F
N
Prepared by: Darwin Lagran
Reviewed by: Jonabhelle Impas
Date: 3/1/2016
884,759 884,759
884,759 884,759 TB F
SBMF INTERNATIONAL MARKETING, INC.
Property, Plant, and Equipment Lead Schedule
December 31, 2015
lated Depreciation
Ending
Deletions
Balance
801,510
1,804,520
777,099
1,088,072
732,204
5,203,405 TB F
SBMF INTERNATIONAL MARKETING INC.
Trade Receivables Sub-Lead Schedule
December 31, 2015
TIN# Name
TIN# Name
000-429-094-000 KORONADAL COMMERCIAL CORP.
005-137-010-000 KCC PROPERTY HOLDINGS INC.
110-005-137-010 KCC PROPERTY HOLDINGS INC.
006-022-372-000 LEGEND SHOPPING MART CORP
001-841-105-000 LOPUES ARANETA & EAST CENTER
005-630-535 MALITA CENTRAL WAREHOUSE CLUB, INC.
004-445-847-000 NABUNTURAN CENTRAL WAREHOUSE CLUB, INC.
000-085-294-000 RIVIERA MERCANTILE SYSTEMS INC.
006-189-622-000 SAMAL CENTRAL WAREHOUSE CLUB, INC.
000-255-490-000 SHOPPERS' CENTRAL INC.
000-255-490-000 SHOPPERS' CENTRAL INC.
005-170-003-000 SOUTHWOOD MINDANAO CORP
247-793-081-000 TAGUM COMMERCIAL AND REALTY CORP
247-793-081-000 TAGUM COMMERCIAL AND REALTY CORP
Account Receivable
AL MARKETING INC.
Sub-Lead Schedule
r 31, 2015
Name
96,825.92
55,379.88
87,702.69
63,041.00
144,211.00
103,681.00
HOUSE CLUB, INC. 161,305.00
371,728.02
103,534.00
109,336.83
130,177.48
41,500.00
91,586.00
50,518.41
5,028,275.85 F TB
214,872.12
205,585.00
810,159.60
459,508.00
1,251,120.96
310,693.23
59,207.50
203,428.13
143,082.57
63,041.00
144,211.00
103,681.00
161,305.00
371,728.02
103,534.00
239,514.31
41,500.00
142,104.41
P
R
NG INC.
ad Schedule
Amount
2,008,888.00 P
200,899.00
100,988.24
1,000,200.00 P
1,456,666.45
300,990.00 P
400,897.70
421,111.10
185,179.03
500,000.00
223,815.00
5,456,444.28
349,842.36
4,800,000.00
100,000.00
100,000.00
65,099.00
64,573.00
4,635.89
6,372.67
6,357.78
200,736.45
7,396.00
677,892.00
1,700,746.67
185,008.82
1,676,768.87
10,945.57
3,873.00
71,864.36
45,900.00
78,635.00
434,545.89
1,000,000.00
120,945.57
677,909.08
345,807.14
800,000.00
333,900.00
657,700.77
789,376.11
23,564.98
33,676.11
23,700.00
20,800.11
27,674,652.00 F TB
Client's Adjusting Entries
2. Revenue 183,392
Retained Earnings
To reduce the revenue due to incorrect recording
1. Accumulated Depreciation
217,529 Retained Earnings
To correctly adjust the company's PPE
2. Communications Expense
34,317 Retained Earnings
To correct the expense in its correct amount
3. Donations
Retained Earnings
To correct the total amount of Donations
DD
153,393
153,393
any's PPE
y Equipment 1,804,520
1804520
chinery Equipment
47,581
47,581
orrect amount
105,812
105,812
f Donations