Sie sind auf Seite 1von 88

GENERALLEDGER

ACCOUNT

CashOnHand

Date
2001
March

ACCOUNT

Date
2001
February
March

Particulars

F
SJ

31

Debit

Date
2001

P141,312.50 March

31

CashInBankUCPB(C/A)
Particulars
28 Beg.Balance
31

F
GJ1
CRJ

Debit

Date
2001

P62,001.17 March
196,162.50

31

P258,163.67
31

ACCOUNT

Date
2001
February
March

PettyCashFund
Particulars
28 Beg.Balance
20 Replenishment

F
GJ1

Debit
P5,000.00 March
3,374.00

Date
2001
20

P8,374.00
31

ACCOUNT

AccountsReceivable

Date
2001
February
March

Particulars
28 Beg.Balance
31

F
GJ1
SJ

Debit

Date
2001

P12,000.00 March
19,700.00

31

P31,700.00
31

GENERALLEDGER
ACCOUNT

Date
2001

March

AllowanceforDoubtfulAccounts
Particulars

31 EndingBalance

ACCOUNT

Date

ACCOUNT

Date

Debit

Date
2001
February
March

P5,989.57

NotesReceivable
Particulars

Debit

Date

Debit

Date

InterestReceivable
Particulars

28
31

ACCOUNT

Date
2001
February
March

FinishedGoodsInventory
Particulars
28 Beg.Balance
31

F
GJ1
PDJ

Debit

Date
2001

P110,000.00 March
11,658.52

31

P121,658.52
31

GENERALLEDGER
ACCOUNT

Date
2001
February
March

GoodsInProcessInventory
Particulars
28 Beg.Balance
6 OH(JONo.84)
8 OH(JONo.85)
Labor
12 OH(JONo.86)
13 OH(JONo.87)
15 OH(JONo.88)
Labor
19 OH(JONo.89)
22 OH(JONo.90)
Labor
26 OH(JONo.91)
29 Labor
29 Materials
31 Labor
OH(JONo.92/93)

F
GJ1
GJ2
GJ2
GJ2
GJ2
GJ2
GJ2
GJ2
GJ3
GJ3
GJ3
GJ3
GJ3
MRJ
AJE
AJE

Debit
P16,390.46 March
2,237.69
2,232.62
4,435.00
5,583.06
2,634.77
3,159.75
4,505.00
3,800.25
4,531.42
4,220.00
4,878.93
4,280.00
22,093.00
655.00
6,185.84
P91,822.79

Date
2001
31

31
ACCOUNT

Date
2001
February
March

MaterialsInventory
Particulars
28 Beg.Balance
31

F
GJ1
VR

Debit

Date
2001

P31,525.00 March
23,590.00

31

P55,115.00
31
ACCOUNT

Date
2001
February

PrepaidInsurance
Particulars
28 Beg.Balance

F
GJ1

Debit

Date
2001

P2,500.00 March

31
31

ACCOUNT

Date
2001
February

Land
Particulars
28 Beg.Balance

F
GJ1

Debit

Date
2001

P75,000.00 March
31

GENERALLEDGER
ACCOUNT

Date
2001
February

Building
Particulars
28 Beg.Balance

F
GJ1

Debit

Date
2001

P500,000.00 March
31

ACCOUNT

Date
2001

AccumulatedDepreciationBuilding
Particulars

Debit

March

EndingBalance

ACCOUNT

Date
2001
February

Date
2001
February
March

28
31

P11,250.00

MachineryandEquipment
Particulars
28 Beg.Balance

F
GJ1

Debit

Date
2001

P138,000.00 March
31

ACCOUNT

Date
2001

AccumulatedDepreciationMachineryandEquipment
Particulars

Debit

March

31 EndingBalance

Date
2001
February
March

28
31

P5,179.17

GENERALLEDGER

ACCOUNT

Date
2001
February

FurnitureandFixtures
Particulars
28 Beg.Balance

F
GJ1

Debit

Date
2001

P68,000.00 March
31

ACCOUNT

AccumulatedDepreciationFurnitureandFixtures

Date
2001

Particulars

Debit

March

31 EndingBalance

ACCOUNT

Date
2001
February

Date
2001
February
March

28
31

P3,000.00

DeliveryEquipment
Particulars
28 Beg.Balance

F
GJ1

Debit

Date
2001

P145,000.00 March
31

ACCOUNT

AccumulatedDepreciationDeliveryEquipment

Date
2001
March

Particulars
31

Debit

Date
2001
February

28

March

EndingBalance

31

P7,000.00

GENERALLEDGER
ACCOUNT

Date
2001
February

OfficeEquipment
Particulars
28 Beg.Balance

F
GJ1

Debit

Date
2001

P16,000.00 March
31

ACCOUNT

AccumulatedDepreciationOfficeEquipment

Date
2001

Particulars

Debit

March

EndingBalance

ACCOUNT

Date

Date
2001
February
March

P1,633.33

Investments
Particulars

Debit

Date

28
31

ACCOUNT

VouchersPayable

Date
2001
March

Particulars
21 InputTax
31

F
GJ
CR

Debit

Date
2001
P7.00 February
144,442.36 March

28
31

P144,449.36
31 EndingBalance

P14,066.25

GENERALLEDGER
ACCOUNT

NotesPayable

Date

ACCOUNT

Particulars

Debit

Debit

Date

DepositsfromCustomers

Date
2001
March

Particulars
31

SJ

Date
2001
P37,537.50 February
March
P37,537.50

31 EndingBalance

P6,875.00

28
31

ACCOUNT

SSPremiumsPayable

Date
2001
March

Particulars
1

F
VR

Debit

Date
2001
P4,686.70 February
March

28
29
31

P4,686.70
31 EndingBalance
ACCOUNT

MedicarePremiumsPayable

Date
2001
March

P7,644.20

Particulars
1

F
VR

Debit

Date
2001
P631.25 February
March

28
29
31

P631.25
31 EndingBalance

P1,175.00

GENERALLEDGER
ACCOUNT

ECPremiumsPayable

Date
2001
March

Particulars
1

F
VR

Debit

Date
2001
P160.00 February
March

P160.00
31 EndingBalance

P160.00

28
31

ACCOUNT

HDMFPremiumsPayable

Date
2001
March

Particulars
1

F
VR

Debit

Date
2001
P900.00 February
March

28
29
31

P900.00
31 EndingBalance

ACCOUNT

WithholdingTaxesPayable

Date
2001
March

P1,800.00

Particulars
1

F
VR

Debit

Date
2001
P10,258.84 February
March

28
7
14
22
29

P10,258.84
31 EndingBalance

ACCOUNT

Date
2001

P9,903.28

InterestPayable
Particulars

Debit

March

Date
2001
March

31 EndingBalance

31

P3,450.00

GENERALLEDGER

ACCOUNT

AccruedPayroll

Date
2001
March

Particulars
1

F
VR

Debit

Date
2001
P5,640.00 February
March

28
31

P5,640.00
31 EndingBalance

ACCOUNT

Date

ACCOUNT

Date
2001

P1,080.00

DividendsPayable
Particulars

Debit

Date

Debit

Date
2001

IncomeTaxesPayable
Particulars

March

March
31 EndingBalance

ACCOUNT

Date
2001

31

P6,735.67

VATPayable
Particulars

Debit

Date
2001

March

February
March

31 EndingBalance

28
31

P27,023.09

GENERALLEDGER
ACCOUNT

InputTax

Date
2001
March

Particulars
31

F
VR

Debit

Date
2001

P2,359.00 March

21
31

P2,359.00

ACCOUNT

OutputTax

Date
2001
March

Particulars

Debit

Date
2001

18,050.00 March

31

MortgagePayable

Date
2001
March

AJE

31

ACCOUNT

Particulars
14
31 EndingBalance

F
VR

Debit

Date
2001
P10,000.00 February
P335,000.00

28

ACCOUNT

Date
2001

CapitalStock
Particulars

Debit

March
31 EndingBalance

Date
2001
February

28

P650,000.00

GENERALLEDGER
ACCOUNT

Date

ACCOUNT

Date
2001

PremiumonCapitalStock
Particulars

Debit

Date

Debit

Date
2001
February
March

RetainedEarnings
Particulars

March

31 EndingBalance

P115,798.61

28
31

ACCOUNT

IncomeandExpenseSummary

Date
2001
March

Particulars
31
31

F
CE
CE

Debit

Date
2001

384,000.19 March
12,509.11

31

396,509.30

ACCOUNT

Sales

Date
2001
March

Particulars
31

F
CE

Debit

Date
2001
P396,339.30 February
March

28
31

P396,339.30

GENERALLEDGER
ACCOUNT

Date
2001
February
March

CostofGoodsSold
Particulars
28 Beg.Balance
31

F
GJ1
PDJ

Debit
P96,960.55 March
91,695.43
P188,655.98

Date
2001
31

ACCOUNT

Date
2001
February
March

FactoryOverhead
Particulars
28 Beg.Balance
5 IndirectMaterials
IndirectMaterials
7 IndirectMaterials
8 IndirectLabor
COLA
15 IndirectLabor
COLA
Supervision
COLA
22 IndirectLabor
COLA
29 IndirectLabor
COLA
Supervision
COLA
31

F
GJ1
MRJ
MRJ
MRJ
GJ2
GJ2
GJ2
GJ2
GJ2
GJ2
GJ3
GJ3
GJ3
GJ3
GJ3
GJ3
VR
AJE

Debit

Date
2001

P49,066.24 March
50.00
50.00
90.00
825.00
350.00
655.00
350.00
8,250.00
250.00
1,000.00
350.00
920.00
350.00
8,250.00
250.00
2,310.00
12,190.70

31

P85,556.94

ACCOUNT

FactoryOverheadCuttingDepartment

Date
2001
March

Particulars

AJE

31

ACCOUNT

Date
2001

Debit

Date
2001

P37,645.54 March

31

FactoryOverheadAssemblingDepartment
Particulars

Debit

Date
2001

March

AJE

31

P24,073.06 March

31

GENERALLEDGER
ACCOUNT

FactoryOverheadFinishingDepartment

Date
2001
March

Particulars

AJE

31

ACCOUNT

Debit

Date
2001

P23,838.34 March

31

AppliedFactoryOverheadCuttingDepartment

Date
2001
March

Particulars
31

F
AJE

Debit

Date
2001
P28,763.09 February
March

P28,763.09

ACCOUNT

Date
2001

AppliedFactoryOverheadAssemblingDepartment
Particulars

Debit

Date
2001

28
12
13
15
19
22
26
31

March

31

AJE

P31,949.16 February
March

28
6
8
12
13
15
19
22
26
31

P31,949.16

ACCOUNT

AppliedFactoryOverheadFinishingDepartment

Date
2001
March

Particulars
31

F
AJE

Debit

Date
2001
P31,664.30 February
March

28
6
8
12
13
15
19
22
26
31

P31,664.30

GENERALLEDGER
ACCOUNT

Under/OverappliedFactoryOverhead

Date
2001
March

Particulars
31

F
AJE

Debit
P6,819.61 March

Date
2001
31

ACCOUNT

Date
2001
February
March

MarketingExpenseControl
Particulars
28 Beg.Balance
15 Salaries
29 Salaries
31
31

F
GJ1
GJ2
GJ3
VR
AJE
AJE

Debit

Date
2001

P33,325.13 March
6,200.00
6,200.00
2,070.00
903.00
3,500.00

31

P52,198.13

ACCOUNT

Date
2001
February
March

AdministrativeExpenseControl
Particulars
28 Beg.Balance
15 Salaries
31 Salaries
31

F
GJ1
GJ2
GJ3
VR
AJE
AJE

Debit

Date
2001

P81,656.85 March
21,750.00
21,750.00
494.00
2,789.60
7,889.57

31

P136,330.02

ACCOUNT

Payroll

Date
2001
March

Particulars
31

F
VR

Debit
P95,140.00 March

Date
2001
8
15
22
29

P95,140.00

GENERALLEDGER
ACCOUNT

InterestIncome

Date

ACCOUNT

Particulars

Particulars

ACCOUNT

Debit

Date
2001

100.00 March

31

PurchaseDiscount

Date
2001
March

Date

CE

31

ACCOUNT

Debit

IncomefromScrapSales

Date
2001
March

Particulars
31

InterestExpense

F
CE

Debit
70.00 March

Date
2001
31

Date
2001
March

Particulars
31
31

F
VR
AJE

Debit
P3,450.00 March
3,450.00
P6,900.00

Date
2001
31

DGER
Particulars

Particulars

NO.

101

Credit

CRJ

P141,312.50

NO.

102

Credit

CR

P144,372.36

P144,372.36
EndingBalance

Particulars

P113,791.31

NO.

103

Credit

VR
VR
VR

P810.00
2,070.00
494.00
P3,374.00

EndingBalance

P5,000.00

NO.

104

Particulars

Credit

CRJ

P22,437.50

P22,437.50
EndingBalance

P9,262.50

DGER
Particulars
Beg.Balance

NO.

104.1

Credit

GJ1
AJE

P300.00
5,689.57
P5,989.57

Particulars

Particulars

NO.

105

Credit

NO.

106

Credit

Particulars

NO.

107

Credit

PDJ

P26,000.00

P26,000.00
EndingBalance

P95,658.52

DGER
Particulars
FinishedGoods

NO.

108

Credit

PDJ

P77,353.95

P77,353.95

EndingBalance

Particulars

P14,468.84
NO.

109

Credit

MRJ

P22,283.00

P22,283.00
EndingBalance

Particulars

P32,832.00
NO.

110

Credit

AJE

750.00

EndingBalance

Particulars

P1,750.00

NO.

201

Credit

EndingBalance

P75,000.00

DGER
Particulars

EndingBalance

NO.

202

Credit

P500,000.00

Particulars
Beg.Balance

NO.

202.1

Credit

GJ1
AJE

P5,625.00
5,625.00
P11,250.00

Particulars

NO.

203

Credit

EndingBalance

Particulars
Beg.Balance

DGER

P138,000.00

NO.

203.1

Credit

GJ1
AJE

P2,354.17
2,825.00
P5,179.17

Particulars

NO.

204

Credit

EndingBalance

Particulars
Beg.Balance

P68,000.00

NO.

204.1

Credit

GJ1
AJE

P1,500.00
1,500.00
P3,000.00

Particulars

NO.

205

Credit

EndingBalance

Particulars
Beg.Balance

P145,000.00

NO.

205.1

Credit

GJ1

P3,500.00

AJE

3,500.00
P7,000.00

DGER
Particulars

NO.

206

Credit

EndingBalance

Particulars
Beg.Balance

P16,000.00

NO.

206.1

Credit

GJ1
AJE

P933.33
700.00
P1,633.33

Particulars

NO.

300

Credit

Particulars
Beg.Balance

NO.

401

Credit

GJ1
VR

P11,250.00
147,265.61
P158,515.61

DGER
Particulars

Particulars
Beg.Balance

NO.

402

Credit

NO.

403

Credit

GJ1
CRJ

P12,100.00
32,312.50
P44,412.50

Particulars
Beg.Balance

NO.

404

Credit

GJ1
VR
VR
AJE
AJE

P4,686.70
733.50
2,299.90
1,114.70
P3,496.10
P12,330.90

Particulars
Beg.Balance

NO.

405

Credit

GJ1
VR
VR
AJE
AJE

P631.25
250.00
337.50
250.00
337.50
P1,806.25

DGER
Particulars
Beg.Balance

NO.

406

Credit

GJ1
AJE
AJE

P160.00
70.00
90.00
P320.00

Particulars
Beg.Balance

NO.

407

Credit

GJ1
VR
AJE

P900.00
900.00
900.00
P2,700.00

Particulars
Beg.Balance

DGER

NO.

408

Credit

GJ1
VR
VR
VR
VR
VR
VR

P10,258.84
356.16
345.16
4,250.32
351.76
349.56
4,250.32
P20,162.12

Particulars

NO.

409

Credit

AJE

P3,450.00

Particulars
Beg.Balance

NO.

410

Credit

GJ1
AJE

P5,640.00
1,080.00
P6,720.00

Particulars

Particulars

NO.

411

Credit

NO.

412

Credit
P6,735.67

Particulars

NO.

413

Credit

Beg.Balance

GJ1
AJE

P11,325.09
15,698.00
P27,023.09

DGER
Particulars

NO.

413.1

Credit

GJ3
AJE

P7.00
2,352.00
P2,359.00

Particulars

Particulars
Beg.Balance

NO.

413.2

Credit

SJ

P18,050.00

NO.

501

Credit

GJ1

P345,000.00

Particulars
Beg.Balance

NO.

601

Credit

GJ1

P650,000.00

NO.

602

Credit

NO.

603

Credit

GJ1
CE

P103,289.50
12,509.11

DGER
Particulars

Particulars
Beg.Balance

P115,798.61

Particulars

NO.

603.1

Credit

CE

396,509.30

396,509.30

Particulars
Beg.Balance

NO.

701

Credit

GJ1
SJ

P215,839.30
180,500.00
P396,339.30

DGER
Particulars

NO.

801

Credit

AJE
CE

P6,819.61
181,836.37
P188,655.98

Particulars

NO.

901

Credit

AJE

P85,556.94

P85,556.94

Particulars

Particulars

NO.

902

Credit

AJE

37,645.54

NO.

903

Credit

AJE

Php24,073.06

NO.

904

Credit

AJE

23,838.34

NO.

905

Credit

GJ1
GJ2
GJ2
GJ2
GJ3
GJ3
GJ3
AJE

P16,486.90
3,710.70
797.93
637.90
1,136.32
2,123.73
1,281.35
2,588.26

DGER
Particulars

Particulars
Beg.Balance
JONo.86
JONo.87
JONo.88
JONo.89
JONo.90
JONo.91
JONo.92&93

28,763.09

Particulars

NO.

906

Credit

Beg.Balance
JONo.84
JONo.85
JONo.86
JONo.87
JONo.88
JONo.89
JONo.90
JONo.91
JONo.92&93

GJ1
GJ2
GJ2
GJ2
GJ2
GJ2
GJ3
GJ3
GJ3
AJE

P22,181.16
710.40
923.52
781.44
745.92
994.56
1,136.64
1,207.68
1,633.92
1,633.92
31,949.16

Particulars
Beg.Balance
JO.No.84
JO.No.85
JO.No.86
JO.No.87
JO.No.88
JO.No.89
JO.No.90
JO.No.91
JO.No.92&93

NO.

907

Credit

GJ1
GJ2
GJ2
GJ2
GJ2
GJ2
GJ3
GJ3
GJ3
AJE

P18,464.16
1,527.29
1,309.10
1,090.92
1,090.92
1,527.29
1,527.29
1,200.01
1,963.66
1,963.66
31,664.30

DGER
Particulars

NO.

908

Credit

AJE

P6,819.61

Particulars

NO.

1001

Credit

CE

52,198.13

P52,198.13

Particulars

NO.

1002

Credit

CE

136,330.02

P136,330.02

Particulars

NO.

1201

Credit

GJ2
GJ2
GJ2
GJ2
GJ3
GJ3

P5,610.00
5,510.00
36,450.00
5,570.00
5,550.00
36,450.00
P95,140.00

DGER
Particulars

Particulars

Particulars

NO.

1301

Credit

NO.

1302

Credit

CRJ

P100.00

NO.

1303

Credit

CR

P70.00

NO.

1401

Particulars

Credit

CE

Php6,900.00

Php6,900.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Tanguile(2x3x12)
Pieces

Date
2001
February
March

Qty.

RECEIVED
UnitPrice

Total

28
12
22

Qty.

4
4

ISSUED
UnitPrice

P240.00
240.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Tanguile(1/2x3x12)
Pieces

Date
2001
February

Qty.

RECEIVED
UnitPrice

Total

28
12
22

Qty.

2
2

ISSUED
UnitPrice

P40.00
40.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Tanguile(2x4x8)
Pieces

Date
2001

Qty.

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

February
March

28
6
8
11

1
1

P140.00
140.00

20

140.00

26

1
1

140.00
150.00

P150.00 P750.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Tanguile(2x2x12)
Pieces

Date
2001
February
March

Qty.
28
6
8
11

RECEIVED
UnitPrice

Total

26

1
1

P160.00
160.00

3
1
2

160.00
165.00
165.00

165.00

P165.00 P825.00

14
20
21

Qty.

ISSUED
UnitPrice

170.00 850.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Tanguile(1x1x10)
Pieces

Date
2001
February
March

Qty.
28
6
8
20
21

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

2
2
4

P78.00
78.00
78.00

2
2

78.00
70.00

P70.00 P350.00

26

MATERIALLEDGERCARD
ITEM:
UNIT:

Tanguile(1x3x10)
Pieces

Date
2001
February
March

Qty.
28
11

RECEIVED
UnitPrice

Total

P170.00 P850.00

12
21
22

Qty.

ISSUED
UnitPrice

5
1

P167.00
170.00

170.00

170.00 850.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Plywood(1/4)
Pieces

Date
2001
February
March

Qty.
28
6
11

RECEIVED
UnitPrice

Total

Qty.

1
5

P250.00 P1,250.00

ISSUED
UnitPrice

P240.00

14

4
2
1

26

240.00
250.00
250.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Narraply(3/4)
Pieces

Date
2001
February
March

Qty.
28
8
11
20
26

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

P650.00

2
1

650.00
650.00

P650.00 P3,250.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Narraply(1/2)
Pieces

Date
2001
February
March

Qty.
28
6
11
26

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

P600.00

600.00

P600.00 P3,000.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Narraply(1/4)
Pieces

Date
2001
February
March

Qty.
28
11

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

P550.00 P2,750.00

MATERIALLEDGERCARD
ITEM:
UNIT:

BrassHandles
Sets

Date
2001
February
March

Qty.

RECEIVED
UnitPrice

Total

28
8
26

Qty.

7
7

ISSUED
UnitPrice

P20.00
20.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Liston(1/2x1/2x12)
Pieces

Date
2001
February
March

Qty.
28
7
8

10

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

P40.00 P400.00
1

P42.00

14

42.00

20

42.00

26

42.00

MATERIALLEDGERCARD
ITEM:
UNIT:

VelvetCloth
Yards

Date
2001
February
March

Qty.
28
1
6

RECEIVED
UnitPrice

Total

Qty.

10
10

ISSUED
UnitPrice

P600.00

P550.00 P5,500.00

MATERIALLEDGERCARD
ITEM:
UNIT:

RubberFoam
Cuts

Date
2001
February
March

Qty.
28
1
6

RECEIVED
UnitPrice

Total

Qty.

10
25

ISSUED
UnitPrice

P50.00

P60.00 P1,500.00

MATERIALLEDGERCARD

ITEM:
UNIT:

Cocolumber(1x2x12)
Pieces

Date
2001
February
March

Qty.

RECEIVED
UnitPrice

Total

28
1

Qty.

ISSUED
UnitPrice

P14.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Roller
Pieces

Date
2001
February
March

Qty.

RECEIVED
UnitPrice

Total

28
1

Qty.

ISSUED
UnitPrice

P25.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Varnish
Gallons

Date
2001
February
March

Qty.
28
7

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

P90.00

MATERIALLEDGERCARD
ITEM:
UNIT:

Nails
Kilograms

Date
2001
February
March

Qty.
28
5

RECEIVED
UnitPrice

Total

Qty.

ISSUED
UnitPrice

P50.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P960.00
960.00

Qty.
10
6
2

BALANCE
UnitPrice

Total

P240.00 P2,400.00
240.00 1,440.00
240.00 480.00
###
###
###
###

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P80.00
80.00

Qty.
10
8
6

BALANCE
UnitPrice

Total

P40.00 P400.00
40.00 320.00
40.00 240.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

Qty.

BALANCE
UnitPrice

Total

P140.00
140.00

280.00
140.00
150.00

5
4
3
3
5
1
5
4

P140.00
140.00
140.00
140.00
150.00
140.00
150.00
###
150.00

P700.00
560.00
420.00
420.00
750.00
140.00
750.00

600.00
###
###

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P160.00
160.00

480.00
165.00
330.00

Qty.
5
4
3
3
5
4
2
2
5

330.00
5

ERCARD
MIN.BAL.
MAX.BAL.

BALANCE
UnitPrice

Total

P160.00 P800.00
160.00 640.00
160.00 480.00
160.00 480.00
165.00 825.00
160.00
165.00 660.00
165.00 330.00
165.00 330.00
170.00 850.00
165.00
170.00 850.00
###
###
###

ISSUED
Total

P156.00
156.00
312.00

156.00
140.00

Qty.
10
8
6
2
2
5
3

BALANCE
UnitPrice
P78.00
78.00
78.00
78.00
78.00
70.00
78.00
70.00

Total

P780.00
624.00
468.00
156.00
156.00
350.00

210.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P835.00
170.00
1,020.00

Qty.

BALANCE
UnitPrice

Total

5
5
5

P167.00 P835.00
167.00 835.00
170.00 850.00

4
9
3

170.00 680.00
170.00 1,530.00
170.00 510.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

Qty.

P240.00

5
4
4

BALANCE
UnitPrice

Total

P240.00 P1,200.00
240.00 960.00
240.00 P960.00

5
960.00
500.00
250.00

3
2

250.00 1,250.00

250.00 750.00
250.00 500.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P650.00
1,300.00
650.00

Qty.
5
4
9
7
6

BALANCE
UnitPrice
P650.00
650.00
650.00
650.00
650.00

Total

P3,250.00
2,600.00
5,850.00
4,550.00
3,900.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P600.00
600.00

ERCARD
MIN.BAL.
MAX.BAL.

Qty.
5
4
9
8

BALANCE
UnitPrice
P600.00
600.00
600.00
600.00

Total

P3,000.00
2,400.00
5,400.00
4,800.00

ISSUED
Total

Qty.
5
5
5

BALANCE
UnitPrice

Total

P600.00 P3,000.00
600.00 3,000.00
550.00 2,750.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

Qty.

P140.00
140.00

20
13
6

BALANCE
UnitPrice

Total

P20.00 P400.00
20.00 260.00
20.00 120.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P42.00

Qty.
10
10
10
9
10

BALANCE
UnitPrice
P42.00
42.00
40.00
42.00
40.00

Total

P420.00
420.00
400.00
378.00
400.00

252.00
84.00

3
10
1
10

42.00
10

42.00
40.00
42.00
40.00
###
40.00

126.00
400.00
42.00
400.00

400.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P6,000.00

Qty.
20
10
10
10

BALANCE
UnitPrice
P600.00
600.00
600.00
550.00

Total

P12,000.00
6,000.00
6,000.00
5,500.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

P500.00

ERCARD

Qty.
25
15
15
25

BALANCE
UnitPrice
P50.00
50.00
50.00
60.00

Total

P1,250.00
750.00
750.00
1,500.00

MIN.BAL.
MAX.BAL.
ISSUED
Total

Qty.

P28.00

10
8

BALANCE
UnitPrice

Total

P14.00 P140.00
14.00 112.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

Qty.

P150.00

10
4

BALANCE
UnitPrice

Total

P25.00 P250.00
25.00 100.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

Qty.

P90.00

5
4

BALANCE
UnitPrice

Total

P90.00 P450.00
90.00 360.00

ERCARD
MIN.BAL.
MAX.BAL.
ISSUED
Total

Qty.

P100.00

5
3

BALANCE
UnitPrice

Total

P50.00 P250.00
50.00 150.00

Department
Totals
CostDenomination
MaterialCost
LaborCost
PredeterminedRate

Cutting
P210,456.39 P136,397.86 P136,729.95
378,751.87
76,800.00 37,600.00
55.56%
177.60%
363.64%

JOBORDERCOSTSHEET
JobOrderNo.
84
Item:
ConferenceTables(2)
Customer:
Atty.ErnestoGonzalo
SalesPrice:
P22,000.00

Materials

CUTTING
P2,600.00

Labor

P722.80
260.00

Overhead

P1,444.72

Totals

P4,767.52
P260.00

Deposit:
ASSEMBLING
Labor

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
85
Item:
SecretarialTables(4)
Customer:
AsiaComputerCenter
SalesPrice:
P26,400.00

Materials

CUTTING
P5,400.00

Labor

P957.16
195.00
195.00

Overhead

P3,000.56

Totals

P9,357.72

Deposit:
ASSEMBLING
Labor

Overhead

Totals
P390.00

JOBORDERCOSTSHEET
JobOrderNo.
86
Item:
LivingRoomSetElegantStyle
Customer:
Dr.LourdesCid
SalesPrice:
P38,500.00

Materials

CUTTING
P6,678.00

Labor

P260.00
455.00
220.00

Overhead

P3,710.70

Totals

P11,323.70

Deposit:
ASSEMBLING
Labor

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
87
Item:
ExecutiveTable
Customer:
n/a
SalesPrice:

Materials

Labor

CUTTING
P1,436.00

P235.00
475.00
195.00

Deposit:
ASSEMBLING
Labor

Labor

Overhead

P797.93

Totals

P3,138.93

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
88
Item:
ConferenceTable
Customer:
n/a
SalesPrice:

Materials

CUTTING
P1,148.00

Labor

P260.00
415.00

Overhead

P637.90

Totals

P2,460.90

Deposit:
ASSEMBLING
Labor

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
89
Item:
Mr.Madrigal
Customer:
LivingRoomSetColonialStyle
SalesPrice:
P16,500.00

Materials

CUTTING
P2,045.00

Deposit:
ASSEMBLING

Labor

Materials

Labor

Labor

P455.00
430.00

Overhead

P1,136.32

Totals

P4,066.32

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
90
Item:
Dividers(2)
Customer:
ViscountInc.
SalesPrice:
P26,400.00

Materials

CUTTING
P2,357.00
1,465.00

Labor

P390.00
455.00
455.00
455.00

Overhead

P2,123.73

Totals

P7,700.73

Deposit:
ASSEMBLING
Labor

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
91
Item:
ConferenceTables(2)
Customer:
ManilaHotel

SalesPrice:

Materials

P20,350.00
CUTTING
P2,306.00

Labor

P430.00
435.00
130.00

Overhead

P1,281.35

Totals

P4,582.35

Deposit:
ASSEMBLING
Labor

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
92
Item:
LivingRoomSetElegantStyle
Customer:
N/A
SalesPrice:

Materials

CUTTING
P2,060.00

Labor

P325.00
455.00
325.00

Overhead

P1,144.66

Totals

P4,309.66

Deposit:
ASSEMBLING
Labor

Overhead

JOBORDERCOSTSHEET
JobOrderNo.
93
Item:
ConferenceandExecutiveTable
Customer:
PICPA
SalesPrice:
P27,500.00

Materials

CUTTING
P2,598.00

Labor

P410.00
455.00
195.00

Overhead

P1,443.60

Totals

P5,101.60

Deposit:
ASSEMBLING
Labor

Overhead

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

P5,500.00

ASSEMBLING
P460.00
280.00
120.00

P816.96
710.40
P1,276.96
P1,110.40

February26
March4
March6
March6
FINISHING
P210.00
210.00

Labor

Overhead
1,527.29
P1,947.29

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

P6,600.00

ASSEMBLING
P356.00
240.00
160.00
120.00

P632.26
923.52
P988.26

Labor

February28
March6
March8
March8
FINISHING
P180.00
180.00

Overhead
P1,309.10

P1,443.52

P1,669.10

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

P9,625.00

ASSEMBLING
P160.00
280.00

P781.44

March4
March11
March12
March12
FINISHING
P180.00
120.00

Labor

P1,090.92

Overhead

P1,221.44

P1,390.92

RDERCOSTSHEET

ASSEMBLING
P260.00
160.00

DateOrdered:
DatePromised
DateFinished
DateDelivered

Labor

March6
March10
March13
March13
FINISHING
90.00
210.00

P745.92

P1,090.92

Overhead

P1,165.92

P1,390.92

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

ASSEMBLING
P120.00
280.00
160.00

P994.56

March8
March15
March15
March15
FINISHING
P210.00
210.00

Labor

P1,527.29

Overhead

P1,554.56

P1,947.29

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

P4,125.00

ASSEMBLING
P120.00
240.00

Labor

March12
March18
March18
March18
FINISHING
P210.00
210.00

Labor
280.00

P1,136.64

P1,527.29

Overhead

P1,776.64

P1,947.29

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

P6,600.00

ASSEMBLING
P240.00
160.00
280.00

P1,207.68

March14
March20
March22
March22
FINISHING
P120.00
210.00

Labor

P1,200.01

Overhead

P1,887.68

P1,530.01

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished

March20
March27
March26

P5,087.50

ASSEMBLING
P280.00
240.00
240.00
160.00

P1,633.92

DateDelivered

March26
FINISHING
P180.00
180.00
180.00

Labor

P1,963.66

Overhead

P2,553.92

P2,503.66

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

ASSEMBLING
P80.00
280.00

P639.36
P999.36

Labor

Overhead

March22
March28

FINISHING
P180.00
180.00
180.00

P1,963.66
P2,503.66

RDERCOSTSHEET
DateOrdered:
DatePromised
DateFinished
DateDelivered

P6,875.00

ASSEMBLING
P280.00
280.00

P994.56
P1,554.56

Labor

Overhead

March26
April5

FINISHING
P

P
P

P2,261.68
P2,237.69
P6,044.48
P3,317.69

P3,632.82
P2,232.62
P10,345.98

P3,502.62

P5,583.06
P13,936.06

P2,634.77
P5,695.77

P3,159.75
P5,962.75

P3,800.25
P7,790.25

P4,531.42
P11,118.42

P4,878.93
P9,639.93

P3,747.68
P7,812.68

P2,438.16
P6,656.16

FINISHEDGOODSLEDGERCARD
ARTICLE:
DESCRIPTION:

LivingRoomSetColonialStyle
1Divan,1CenterTable,2ArmChairs

Date
2001

Qty.

February

28

March

21

RECEIVED
UnitCost

Total

ISSUED
Cost

Qty.

P12,000.00

FINISHEDGOODSLEDGERCARD
ARTICLE:
DESCRIPTION:

LivingRoomSetElegantStyle
1CenterTable,1LShapedSofa,2ArmChairs

Date
2001
February

Qty.

RECEIVED
UnitCost

Total

Qty.

ISSUED
Cost

28

FINISHEDGOODSLEDGERCARD
ARTICLE:
DESCRIPTION:

ExecutiveTable
1TablewithSixDrawers

Date
2001
February
March

Qty.

RECEIVED
UnitCost

Total

Qty.

ISSUED
Cost

28
6

P8,000.00

13

P5,695.77 P5,695.77

FINISHEDGOODSLEDGERCARD
ARTICLE:
DESCRIPTION:

SecretarialTable
1TablewithFiveDrawers

Date
2001
February

Qty.

RECEIVED
UnitCost

Total

Qty.

ISSUED
Cost

28

FINISHEDGOODSLEDGERCARD
ARTICLE:
DESCRIPTION:

ConferenceTable

Date
2001

Qty.

February

28

March

7
15

RECEIVED
UnitCost

Total

Qty.

1
1

P5,962.75 P5,962.75

ISSUED
Cost

P6,000.00

EDGERCARD

ISSUED
Total

P12,000.00

Qty.

BALANCE
UnitCost

Total

P12,000.00 P24,000.00

12,000.00 12,000.00

EDGERCARD

ISSUED
Total

Qty.
2

BALANCE
UnitCost

Total

P15,000.00 P30,000.00

EDGERCARD

ISSUED
Total

P8,000.00

Qty.

BALANCE
UnitCost

Total

P8,000.00 P16,000.00

8,000.00 8,000.00

8,000.00 8,000.00

5,695.77 5,695.77

EDGERCARD

ISSUED
Total

Qty.
2

BALANCE
UnitCost

Total

P6,000.00 P12,000.00

EDGERCARD

ISSUED
Total

P6,000.00

Qty.

BALANCE
UnitCost

Total

P6,000.00 P12,000.00

1
1

6,000.00 6,000.00
6,000.00 6,000.00

5,962.75 5,962.75

SCRAP LEDGER CARD


Article
Unit

Rubber Foam and Upholstery Fabric


Kilos
Date
2001

February
March

Received
28
19

Issued

Balance

10

10
12

12

SCRAP LEDGER CARD


Article
Unit

Wood Dust Shavings


Sacks
Date
2001

February

Received
28
10

Issued

Balance
5
15

FACTORY O
Date

Reference

Total

Dep. Bldg. (1)

Dep. Mach & Equip. (2)

Factory Supplies Used


(3)

2001

February
March

28 Beginning Balance
1 Voucher No. 128

49,066.24

2,429.00

1,500.00

5 Mat. Req. No. 118

50.00

50.00

Mat. Req. No. 119

50.00

50.00

7 Mat. Req. No. 121

90.00

90.00

8 General Journal 2

1,175.00

15 General Journal 2

1,005.00

General Journal 2

8,500.00

20 General Journal 3

810.00

22 General Journal 3

1,350.00

29 General Journal 3

1,270.00

General Journal 3

8,500.00

31 Adjusting Entries

12,190.70

5,625.00

2,825.00

5,625.00

2,825.00

85,556.94
-

2,619.00

FACTORY OVERHEAD LEDGER


Light, Power and Water
(4)

Insurance Exp. (5)

2,160.00

Supervision (6)

21,000.00 P

Indirect Labor (7)

13,000.00

Rep. & Main. Bldg. (8)

SS, MCR & EC (9)

1,639.64 P

HDMF Prem (10)

4,837.60 P

400.00

2,365.70

200.00

7,203.30

600.00

825.00
655.00
8,250.00
810.00
1,000.00
920.00
8,250.00
750.00

2,970.00

750.00

425.00

37,500.00

16,825.00

1,639.64

Rep. & Main. Mach.


(11)

COLA (12)

3,600.00

1,500.00

350.00
350.00
250.00

350.00
350.00
250.00

1,500.00

5,500.00

MISC (13)

MARKETING EXPENSE C
Date

Reference

Salaries, Wages and


Allowances

Total

February

28 Beginning Balance

33,325.14 P

24,799.10 P

March

15 General Journal 2

6200.00

6200.00

29 General Journal 3

6200.00

6200.00

31 Voucher Register

2,070.00

31 Adjusting Entries

Supplies

Advertising

957.65 P

4,259.80

957.65 P

4,259.80

903.00
3500.00

52,198.14 P

37,199.10 P

NG EXPENSE CONTROL
Light, Power and Water

Rep. & Main. Bldg

360.00 P

1,142.59 P

SS, MCR & EC (9)

1,406.00 P

HDMF Prem

Dep. Delivery Equip.

PCF Replenishment

400.00

###
903.00
3,500.00

360.00 P

1,142.59 P

2,309.00 P

400.00 P

3,500.00 P

2,070.00

MISC

ADMINISTRATIVE EXP
Date

Reference

Salaries, Wages and


Allowances

Total

February

28 Beginning Balance

March

15 General Journal 2

21,750.00

81,656.85 P

74,489.60 P
21,750.00

29 General Journal 3

21,750.00

21,750.00

31 Voucher Register

494.00

Adjusting Entries

2,789.60

Supplies

Advertising

957.65

7,889.57

136,330.02

117,989.60

957.65

STRATIVE EXPENSE CONTROL


Light, Power and Water

Rep. & Main. Bldg

540.00 P

SS, MCR & EC (9)

698.40 P

3,971.20 P

HDMF Prem

Dep. Office Equip.

Dep. F&F

Allowance for Bad Debts

1,000.00

2,789.60
700.00

540.00

698.40

6,760.80

1,000.00

1,500.00

5,689.57

PCF Replenishment

494.00

494.00

Das könnte Ihnen auch gefallen