Bạn đang xem bản rút gọn của tài liệu. Xem và tải ngay bản đầy đủ của tài liệu tại đây (4.53 MB, 28 trang )
<span class="text_page_counter">Trang 1</span><div class="page_container" data-page="1">
<b>Name: NGÔ THỊ NGỌC ÁNH </b>
Student ID: HS173429 Class: MKT1808 Subject: ACC101
<b>Lecturer: NGUYỄN THANH HUYỀN </b>
</div><span class="text_page_counter">Trang 3</span><div class="page_container" data-page="3">200.000VND for Equipment in Aloha supermarket
2. <sub>On June 2 , I paid 276.000VND for </sub><small>st</small>
Equipment in Aloha supermarket
3. <sub>On June 2 , I paid 35.000VND cash fo</sub><small>st</small>
Food supermarket
</div><span class="text_page_counter">Trang 4</span><div class="page_container" data-page="4"><small>3 </small>
4. On June 2 , I paid 50.000VND cash foBeverage supermarket
5. On June 3 , I paid 100.000VND for <small>st</small>
Viettel sevice in TPBank
6. On June 3 , I receivable 500.000VND<small>st</small>
from my sister allowance.
7 <sub>On June 3 I paid 750.00VND on cas</sub><small>st</small>, for Drugs in PANASUN PHARMA
8 <sub>On June 3 , I paid 100.000VND for </sub><small>st</small>
Beverage in Chasting.
9 <sub>On June 5</sub><small>st</small>, I<sub> paid 2.400.000VND for </sub>rent.
</div><span class="text_page_counter">Trang 5</span><div class="page_container" data-page="5">
4.000.000VND on cash from my parental allowance.
13 On June 10 , I receivable <small>st</small>
5.000.000VND on cash from 100.000.000 loans with 5% interest). 14 On June 10<small>st</small>, I received my salaries ocash is 4.800.000 VND from my part-time job.
15 <sub>On June 10</sub><small>st</small>, I<sub> paid 420.000VND for </sub>utilities.
16 On June 15<small>st</small>, I paid 350.000VND for clothing.
17 On June 15<small>st</small>, I paid 260.000VND on cash for Functional foods in SunshinePharmacy.
</div><span class="text_page_counter">Trang 6</span><div class="page_container" data-page="6"><small>5 </small>
18 On June 16 , I paid 45.800VND on cafor food in Mango
food and condiments in Aloha supermarket.
22 <sub>On June 17</sub><small>st</small>, I<sub> paid 38.000VND on </sub>cash for toys and supplies in Aloha supermarket.
</div><span class="text_page_counter">Trang 7</span><div class="page_container" data-page="7"><small>6 </small>
23 On June 19 , I paid 156.000VND for supplies and skincare product in Alohasupermarket.
24 <sub>On June 19</sub><small>st</small>, I<sub> paid 38.900VND for </sub>supplies and food in Manh Quan supermarket.
</div><span class="text_page_counter">Trang 8</span><div class="page_container" data-page="8"><small>7 </small>
27 On June 21 , I paid 100.000VND for Viettel service.
28 On June 23<small>st</small>, I paid 1.088.562VND cafor utilities.
29 On June 24<small>st</small>, I paid 69.300VND for food in Manh Quan supermarket.
30 <sub>On June 25</sub><small>st</small>, I<sub> paid 107.600VND for </sub>food and body care products in ManhQuan supermarket.
</div><span class="text_page_counter">Trang 9</span><div class="page_container" data-page="9">33 <sub>On June 28</sub><small>st</small>, I<sub> paid 75.800VND for </sub>food and beverage in Manh Quan supermarket.
34 On June 29<small>st</small>, I paid 296.000VND forSkincare products Sunshine Pharmac
</div><span class="text_page_counter">Trang 11</span><div class="page_container" data-page="11"><small>10 </small>
June 2
June 3
Viettel service expense 100.000 Cash
(Paid for viettel service)
100.000
Revenue (Revenue from sister allowance)
500.000
Beverage expense 100.000 Cash
Drugs expense 750.000 Cash
June 5
Rent expense 2.400.000 Cash
June 7
Cash
Travel expense 100.000 Cash
</div><span class="text_page_counter">Trang 12</span><div class="page_container" data-page="12"><small>11 </small>
June 10
Revenue (Revenue from parental allowance)
4.000.000
Revenue
(Revenue from 100.000.000 loans with 5% interest)
Cash (Paid for clothing)
350.000 Functional foods expense 260.000
Cash
(Paid for Functional foods)
260.000
June 16
Cash
Beverage expense 50.000 Cash
Travel expense 250.000 Cash
June 17
Condiments expense 20.000 Cash
(Paid for food and condiments
122.000
Supplies expense 4.000 Cash
(Paid for toys and supplies) <sup>38.000 </sup>Supplies expense 21.000
Personal care expense 135.000
</div><span class="text_page_counter">Trang 13</span><div class="page_container" data-page="13"><small>12 </small>
June 19
(Paid for food and supplies) <sup>38.900 </sup>
Cash (Paid for clothing)
178.000
June 21
Revenue (Revenue from sister allowance)
Utilities expense 1.088.562 Cash
(Paid for utilities) <sup>1.088.562 </sup>June
Personal care expense 79.000
Food expense 64 00 .8
</div><span class="text_page_counter">Trang 14</span><div class="page_container" data-page="14"><small>13 </small>
June
28 <sup>Beverage expense </sup> Cash <sup>11.000 </sup>
(Paid for food and beverage) <sup>75.800 </sup>June
Functional foods expense 130.000 Cash
(Paid for Functional foods) <sup>130.000 </sup>Depreciation expenses -
Accumulated depreciation- Equipment
(Record depreciation –Motorbike)
62.500
Unit: VND
</div><span class="text_page_counter">Trang 15</span><div class="page_container" data-page="15"><small>14 </small>
ASSETS CASH
2/6 200.000VND 276.000 35.000 50.000 3/6 500.000 VND
3/6 100.000 100.000 750.000 5/6 2.400.000 7/6 33.600 10/6 100.000 10/6 4.000.000
5.000.000 4.800.000
10/6 420.000 15/6 350.000 260.000 16/6 45.800
50.000 250.000 17/6 122.000 38.000 19/6 156.000
38.900 178.000 21/6 500.000
21/6 100.000 23/6 1.088.562 24/6 69.300 25/6 107.600
27/6 92.600 20.000 28/6 75.800
</div><span class="text_page_counter">Trang 16</span><div class="page_container" data-page="16"><small>15 </small>
29/6 296.000 30/6 130.000 Bal: 6.866.838
VND
EQUIPMENT Dr
2/6 276.000VND <sup>Cr </sup> Bal: 276.000VND
<small> </small>LIABILITIES
ACCOUNT PAYABLE Dr
0VND
Cr 0VND Bal: 0VND
EQUITY
WAGES REVENUE
10/6 4.800.000VND SUPPLIES
Dr 17/6 4.000VND 19/6 21.000
17.900
Cr
Bal: 42 00 VND .9
</div><span class="text_page_counter">Trang 17</span><div class="page_container" data-page="17"><small>16 </small>
Bal: 4.800.000 VND ALLOWANCE PARENTAL REVENUE
10/6 4.000.000VND Bal: 4 00.000 VND .0
ALLOWANCE SISTER REVENUE
3/6 500.000VND 21/6 500.000 Bal: 1.000.000 VND LOANS REVENUE
10/6 5.000.000VND Bal: 5.000.000 VND FOOD EXPENSES
2/6 200.000VND 35.000 7/6 33.600 16/6 45.800 17/6 102.000 19/6 21.000 24/6 69.300 25/6 28.600 27/6 92.600 13.000 28/6 64.800
Bal: 705.700 VND
</div><span class="text_page_counter">Trang 18</span><div class="page_container" data-page="18"><small>17 </small>
BEVERAGE EXPENSES
2/6 50.000VND 3/6 100.000 16/6 50.000 27/6 7.000 28/6 11.000
Bal: 218.00 VND
RENT EXPENSE Dr
5/6 2.400.000VND
Cr Bal: 2.400.000 VND
UTILITIES EXPENSE Dr
10/6 420.000VND 23/6 1.088.562
Cr
Bal: 1.508.562 VND
CLOTHING EXPENSE Dr
15/6 350.000VND 19/6 178.000
Cr
Bal: 528.000 VND
DRUGS EXPENSE Dr
3/6 750.000VND
Cr Bal: 750.000 VND
VIETTEL SERVICE EXPENSE
</div><span class="text_page_counter">Trang 19</span><div class="page_container" data-page="19"><small>18 </small>
Dr 3/6 100.000VND 21/6 100.000
Cr
Bal: 200.000 VND
TRAVEL EXPENSE Dr
10/6 100.000VND 16/6 250.000
Cr
Bal: 350.000 VND
FUNCIONAL FOODS EXPENSE
Dr 15/6 260.000VND 30/6 130.000
Cr
Bal: 390.000 VND
CONDIMENTS EXPENSE Dr
17/6 20.000VND
Cr Bal: 20.000 VND
TOYS EXPENSE Dr
17/6 34.000VND
Cr Bal: 34.000 VND
PERSONAL CARE EXPENSE Dr
19/6 135.000VND 25/6 79.000
Cr
</div><span class="text_page_counter">Trang 20</span><div class="page_container" data-page="20"><small>19 </small>
29/6 296.000 Bal: 510.000 VND
DEPRECIATION EXPENSES Dr
30/6 250.000VND 150.000 62.500 14.000
CLOSING REVENUE ACCOUNTS
30/6 Allowance sister revenue 1.000.000 VND Allowance parental revenue. 4.000.000
Income summary (To close revenue)
14.800.000VND
<small>20 </small>
30/6 <sup> Income summary </sup> <sup> 8.090.762 </sup>VND
Depreciation expense Equipment – 14.000
Depreciation expense Laptop – <sup>250.000VND </sup>Depreciation expense Phone Iphon– <sup>150.000 </sup>Depreciation expenses Motorbike – <sup>62.500 </sup>
Toys expense (To close expense)
<small>Unit: VND </small> CLOSING INCOME SUMMARY ACCOUNT
30/6 Income summary 6.709.238 VND
Retained Earnings
( To close income summary account) 6.709.238 VND
THE POST-CLOSING TRIAL BALANCE FOR THE MONTH ENDED JUNE 30TH, 2023
Account Debit Credit
</div><span class="text_page_counter">Trang 22</span><div class="page_container" data-page="22"><small>21 </small>
VND
Accumulated depreciation - Equipme 14.000 VND
Accumulated depreciation Laptop – <sup>250.000 </sup>Accumulated depreciation Phone –
THE UNADJUSTED TRIAL BALANCE FOR THE MONTH ENDED JUNE 30 , 2023 <small>th</small>
</div><span class="text_page_counter">Trang 23</span><div class="page_container" data-page="23">Personal care expense 510.000
Viettel service expense 200.000
Funtional food expense 390.000
Condiments expense 20.000
VND <sup> 14.800.000 </sup>VND
June 30
Depreciation expense Equipment – 14.000VND
Accumulated depreciation –Equipment
(Record depreciation Equipment) –
14.000VND
Depreciation expense Laptop – 250.000
Accumulated depreciation –Laptop
(Record depreciation laptop) –
250.000
Depreciation expense Phone Iphone– 150.000
Accumulated depreciation Pho–Iphone
(Record depreciation Phone Iphone)–
150.000
Depreciation expense Motorbike – 62.500
</div><span class="text_page_counter">Trang 24</span><div class="page_container" data-page="24"><small>23 </small>
Accumulated depreciation –Motorbike
(Record depreciation Motorbike) –
THE TRIAL BALANCE
FOR THE MONTH ENDED JUNE 30TH, 2023
Personal care expense 510.000
Viettel service expense 200.000
Funtional food expense 390.000
VND <sup>14.800.000 </sup>VND Unit: VND
</div><span class="text_page_counter">Trang 25</span><div class="page_container" data-page="25"><small>24 </small>
THE ADJUSTED TRIAL BALANCE FOR THE MONTH ENDED JUNE 30TH, 2023
Depreciation expense Motorbik– <sup>62.500 </sup>Rent expense <sub> 2.400.000 </sub>Supplies expense <sub> 42.900 </sub>Utilities expense 1.508.562
Personal care expense 510.000
Viettel service expense 200.000
Funtional food expense 390.000
</div><span class="text_page_counter">Trang 26</span><div class="page_container" data-page="26">Personal care expense 510.000
Viettel service expense 200.000
Funtional food expense 390.000
Condiments expense 20.000
VND
</div><span class="text_page_counter">Trang 27</span><div class="page_container" data-page="27"><small>26 </small>
Net income: 6.709.2VND
Unit: VND The statements of cash flow
STATEMENT OF CASH FLOW
FOR THE MONTH ENDED JUNE 30TH, 2023 (VND) Cash flow on operating activities
Wage of first part-time job 4.800.000 VND
Allowance parental revenue 4.000.000 Allowance sister revenue 1.000.000 Cash pay for Rent (2.400.000)
Cash pay for Utilities (1.508.562)
Cash pay for Food (705.700)
Cash pay for Drugs (750.000)
Cash pay for Clothing (528.000)
Cash pay for Travel (350.000)
Cash pay for Beverage (218 00) .0
Cash pay for Personal care (510.000)
Cash pay for Viettel service (200.000)
Cash pay for Funtional food (390.000)
Cash pay for Condiments (20.000)
Cash pay for Toys expense (34.000)
Net cash provided by operating
Cash flows from investing activities:
Purchase of equipment (276.000)
Net cash used in investing activities (276.000)
</div><span class="text_page_counter">Trang 28</span><div class="page_container" data-page="28">So the solution I came up with for myself for the next month is to have a detailedplan for fixed and incidental expenses.
First, for fixed expenses I need to keep the amount to be paid separately so it wobe confused with other expenses because sometimes I can't remember how much I pThe fixed cost is the minimum I can survive for 1 month, so even if I need money to dother things, I can't take this money away. Secondly, for the cost of food and medicincan save by eating at home and I need to be active or exercise, which is both good fohealth and can save money. Because I love shopping, I often spend a lot of money onclothes shopping, personal care, so the solution to this problem is to delete online shopping applications. Finally, the costs incurred, I did not take into account the costsincurred such as problems with appliances, health, or simply an unexpected motorbikrepair. So the solution to this problem is to budget an extra amount of about 1,000,00VND, if not used, I will put it in my savings.
Above are the goals and plans I set for myself next month to be able to optimize costs and use them scientifically<small>. </small>
</div>