Name: Pamulagan, Cherry Mae G Section: BSA 1-C Code: 3020

Download as pdf or txt
Download as pdf or txt
You are on page 1of 5

Name: PAMULAGAN, CHERRY MAE G

Section: BSA 1-C


Code: 3020

CANDACE COMPANY

1. JOURNAL ENTRIES

ACCOUNT TITLES DEBIT CREDIT

a) Materials Inventory 180,000


Accounts Payable 180,000

b) Work in Process 148,000


Factory Overhead Control 28,000
Material Inventory 176,000

c) Payroll 168,000
Witholding Tax Paybale 14,816
SSS Preniums 6,720
PhilHealth Prenuims 900
Pag-ibig Preniums 5,040
Accrued Payroll 140,524

Work in Process 112,000


Factory Overhead Control 24,000
Sales Salaries 20,000
Administrative Salaries 12,000
Payroll 168,000

d) Accrued Payroll 140,524


Cash 140,524

e) Factory Overhead Control 28,000


Acc. Depreciation - Machinery and Equipment 6,000
Prepaid Insurance 3,000
Miscellaneous Account 11,000
Prepaid Utilities 8,000

f) Factory Overhead Control 11,360


Selling Expenses 2,400
Administrative Expenses 1,080
SSS Contribution Payable 8,900
PhilHealth Contribution Payable 900
Pag-ibig Contribution Payable 5,040

g) Work in process 70,856


Factory Overhead Control 70,856

h) Finished Goods Inventory 328,000


Work in Process 328,000

i) Accounts Receivable 513,333


Sales 513,333

Cost of Sales 308,000


Finished Goods Inventory 308,000

j) Cash 344,960
Accounts Receivable 344,960

k) Accounts Payable 176,000


Cash 176,000

l) Selling Expenses 6,000


Administrative Expenses 16,000
Accounts Payable 22,000

2
CANDACE COMPANY
COST OF GOODS SOLD STATEMENT
FOR THE MONTH ENDED JANUARY 2021

Materials Inventory Beg. 40,000


Add:Purchases 180,000
Total Materials available for use 220,000
Less: Materials Inventory End. 4,000
Indirect Material Used 28,000 32,000
Direct Materials Used 188,000
Direct Labor 112,000
Factory Overhead Control 12,504
Total Manufacturing Cost 312,504
Add: Work in Process beg. 14,400
Total Cost placed in process 326,904
Less: Work in Process End. 2,856
Cost od Goods Manufactured 324,048
Add: Finished Goods Beg. 28,000
TGAS 352,048
Less: Finished Goods End. 20,000
Cost of Goods Sold 332,048

3
CANDACE COMPANY
INCOME STATEMENT
FOR THE PERIOD ENDED, JANUARY 2021

Sales 431,000
Less: Cost of Sales 332,048
Gross Profit 98,952
Less: Operating Expenses
Sale Salaries 20,000
Selling Expenses 8,400
Administrative Salaries 12,000
Administrative Expenses 17,080
Acc. Depreciation - Machinery 6,000
Miscellaneous Account 11,000 74,480
Net Income 24,472
4
CANDACE COMPANY
STATEMENT OF FINANCIAL POSITION
FOR THE PERIOD ENDED, JANUARY 2021

ASSETS
Current Assets
Cash 108,436
Accounts Receivable 216,373
Finished Goods 20,000
Materials Inventory 4,000
Working in Process Inventory 2,856
Prepaid Insurance 3,000
Prepaid Utilities 8,000
Total Current Assets 362,665

Non-current assets
Machineries and Equipment 180,000
Less: Acc. Depreciation - Machineries 30,000 150,000

Total Assets 512,665

LIABILITIES AND STOCKHOLDERS' EQUITY


Current Liabilities
Accounts Payable 34,000
SSS Prenium 6,720
Pag-ibig Prenium 5,040
PhilHealth Prenium 900
SSS Contrinution Payable 8,900
Pag-ibig Contrinution Payable 5,040
PhilHealth Contrinution Payable 900
Withholding Tax Payable
Total Current Liabilities 61,500

Stockholder's Equity
Common Stock 160,000
Retained earnings 192,000 352,000
413,500

You might also like