Scribd
Upload
83 views10 pages

Chapter 12

- Jordan Hardware's net sales for the month were ₱5,424,900 after deducting sales discounts and returns/allowances from gross sales of ₱5,452,000. - Cost of goods sold was ₱3,843,610, resulting in a gross profit of ₱1,581,290. - Operating expenses totaled ₱808,300, giving a net profit of ₱772,990 for the month.

Uploaded by

Jyan Gay
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
83 views10 pages

Chapter 12

- Jordan Hardware's net sales for the month were ₱5,424,900 after deducting sales discounts and returns/allowances from gross sales of ₱5,452,000. - Cost of goods sold was ₱3,843,610, resulting in a gross profit of ₱1,581,290. - Operating expenses totaled ₱808,300, giving a net profit of ₱772,990 for the month.

Uploaded by

Jyan Gay
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 10

Schedule of Cost of Sales

Merchandise Inventory, Beginning ₱ 2,980,000.00


Add: Purchases ₱ 1,863,800.00
Available for Sale ₱ 4,843,800.00
Less: Merchandise Inventory, End ₱ 1,010,000.00
Cost of Sales ₱ 3,833,800.00
Jordan Hardware & Construction Supply
Income Statement
For the month ended 31 December , 20C

Net Sales
Gross Sales
Less: Sales Discounts
Sales Ret. & Allowances
Net Sales
Cost of Goods Sold
Merchandise Inventory, Beg.
Purchases
Less: Purchases Ret. & Allowances ₱ 10,300.00
Purchases Discounts ₱ 5,900.00
Net Purchases
Add: Freight In
Delivered Cost of Purchases
Cost of Goods Available for Sale
Less: Merchandise Inventory, End
Cost of Goods Sold
Gross Profit
Operating Expenses
Selling Expenses
Sales Salaries
Sales Commision
General and Ad.
Office Salaries
Taxes and Licenses
Rent Expense
Utilities Expense
Profit
₱ 5,452,000.00
₱ 12,500.00
₱ 14,600.00 ₱ 27,100.00
₱ 5,424,900.00

₱ 2,980,000.00
₱ 1,880,000.00

₱ 16,200.00
₱ 1,863,800.00
₱ 9,810.00
₱ 1,873,610.00
₱ 4,853,610.00
₱ 1,010,000.00
₱ 3,843,610.00
₱ 1,581,290.00

₱ 188,000.00
₱ 80,000.00 ₱ 268,000.00

₱ 160,000.00
₱ 64,300.00
₱ 176,000.00
₱ 140,000.00 ₱ 540,300.00 ₱ 808,300.00
₱ 772,990.00
Jordan Hardware & Construction Supply
Balance Sheet
As of 31 December, 20C

ASSETS
Current Assets:
Cash in Bank ₱ 205,000.00
Accounts Receivable ₱ 185,000.00
Est. Uncollectable Accounts ₱ 4,000.00 ₱ 181,000.00
Merchandise Inventory, End ₱ 1,010,000.00
Unused supplies ₱ 54,000.00
Total Current Assets ₱ 3,295,000.00
Non- Current Assets
Property and Equipment
Furniture and Fixtures ₱ 1,300,000.00
Acc. Depreciation- Furniture and Fixtures ₱ 520,000.00 ₱ 780,000.00
Total Property and Equipment ₱ 780,000.00
Total Assets ₱ 4,075,000.00
Liabilities and Owner's Equity
Current Liability:
Accounts Payable ₱ 980,000.00

Owner's Equity
N. Alegre, Capital ₱ 3,095,000.00

Total Liabilities and owner's equity ₱ 4,075,000.00


Jordan Hardware & Construction Supply
Statement Of Changes in Owner's Equity
For the month 31, December 20C

N. Alegre, Capital- Beginning ₱ 2,382,010.00


Add: Profit ₱ 772,990.00
Total ₱ 3,155,000.00
Less: N. Alegre, Drawing ₱ 60,000.00
N. Alegre, Capital- End ₱ 3,095,000.00
General Journal
Debit
20C
Dec-31 Sales ₱ 542,000.00
Sales Discount
Sales Return and Allowances
Income & Expense Summary
To close sales and other related account
To income and Expense Summary

Merchandise Inventory, End ₱ 1,010,000.00


Purchase Discounts ₱ 5,900.00
Purchase Returns & Allowances ₱ 10,300.00
Income and Expense Summary ₱ 3,843,610.00
Merchandise Inventory, Beginning
Purchases
Freight In
To close cost of sales and related accounts
To Income and Expense Summary

Income And Expense Summary ₱ 806,300.00


Sales Salaries
Office Salaries
Taxes and Licenses
Utilities Expense
Rent Expense
Sales Commision
To close expense accounts to Income and
Expense Summary

Income and Expense Summary ₱ 772,990.00


N. Alegre, Capital
To close profit to Capital

N. Alegre, Capital ₱ 60,000.00


N. Alegre, Drawing
To close Drawing to Capital
Credit

₱ 12,500.00
₱ 14,600.00
₱ 5,424,900.00

₱ 2,980,000.00
₱ 1,880,000.00
₱ 9,810.00

₱ 188,000.00
₱ 160,000.00
₱ 64,300.00
₱ 174,000.00
₱ 140,000.00
₱ 80,000.00

₱ 772,990.00

₱ 60,000.00
Jordan Hardware & Construction Supply
Post- Closing Trial Balnce
December 31, 20C
Debit Credit
Cash in Bank ₱ 2,050,000.00
Acounts Recievable ₱ 185,000.00
Est. Uncollectable Accounts ₱ 4,000.00
Merchandise Inventory, Beg. ₱ 1,010,000.00
Unused Supplies ₱ 54,000.00
Furniture and Fixtures ₱ 1,300,000.00
Acc. Dep.- Furniture and Fixtures ₱ 520,000.00
Accounts Payable ₱ 980,000.00
N. Alegre, Capital ₱ 3,095,000.00
TOTAL ₱ 4,599,000.00 ₱ 4,599,000.00
20D
Jan-01 Cash in Bank ₱ 2,050,000.00
Acounts Recievable ₱ 185,000.00
Merchandise Inventory, Beg. ₱ 1,010,000.00
Unused Supplies ₱ 54,000.00
Furniture and Fixtures ₱ 1,300,000.00
Acc. Dep.- Furniture and Fixtures ₱ 520,000.00
Estimated Uncollectable Acct. ₱ 4,000.00
Accounts Payable ₱ 980,000.00
N. Alegre, Capital ₱ 3,095,000.00
To record opening entry on January 1, 20D

You might also like