8-6
P1,680,000
1,008,000
P2,688,000
3/28
P288,000
(P144,000)
( P32,000)
P112,000 VAT PAYABLE
8-7
Output Vat (P896,000 x 3/28) Less: Input vat
P224,000 x 3/28 (24,000)
P112,000 x 3/28 x 80% (9,600)
P2,240 x 3/28 x 80% (192)
Vat Payable P62,208
8-8
Total Input Vat (P374,000 + 69,848 + 154,000 + 55,000) x 3/28 = P69,948
Output vat (P330,000 + P274,996) x 3/28=
P64,821
Less: Input vat (P374,000 + 69,848 + 154,000) x 3/2= (64,055)
Vat Payable P 766
8-9
Output Vat (P350,000 x 12%) P42,000
Less:
Input vat on importation:
CIF (cost, insurance, freight) value P229,195
Wharfage 1,540
Arrast 2,295
Customs duty 4,090
Brokerage fee and documentary stamps 330
Marine cargo insurance 2,550
Total P240,000
x 12% (28,800) vat on importation
Input vat on Freight from customs to warehouse (600)
Vat Payable P12,600
8-10
1st Quarter Output Vat (P3M x 12%) = P360,000
INPUT VAT:
Purchases (P1.2M x 12%) (144,000)
Purchase of machinery (P2.5M x 12%) / 36 x 3mos.
(24,500)
Unused input vat as of end of 2014 (125,000)
Vat Payable P66,500
2nd Quarter Output Vat (4.8M x 12%) P576,000
Input Vat
Purchases (P3M x 12%) (360,000)
Unused input vat on capital goods (P2.5M x 12%-24,500) (275,500)
Excess Input vat (P59,500)
8-11
Output vat (P336,000 x 12%) P40,320
Input vat:
On purchases (P112,000 x 3/28) (12,000)
Transitional input vat: (10,000)
Vat Payable P18,320
8-12
Output vat (P800,000 x 12%)
P96,000
Less: Input Vat
Presumptive I.V (P85,000 x 4%) (3,400)
Purchased of olive oil (P67,200 x 3/28) (7,200)
Purchased of can containers (P25,000 x (3,000)
12%))
Payments for paper labels (P12,000 x (1,440)
12%)
Purchased of cardboard for boxes (P8,960 x (960)
3/28)
Vat Payable P80,000
8-13
Output vat (672,000 x 3/28) P72,000
Less: Input Vat
Pres. Input vat on purchased of fruits from farmers @ 4% (8,000)
Purchased of bottles (P22,400 x 3/28) (2,400)
Purchased of can containers (P50,000 x 12%) (6,000)
Payments for paper labels (P5,600 x 3/28) (600)
Purchased of cardboard for boxes (P3,360 x 3/28) (360)
Payments for hauling services (P60,000 x 12%) (7,200)
Vat Payable P47,440