Académique Documents
Professionnel Documents
Culture Documents
Manila
II
1.
400,000
40.000
Selling price
80k)
360p90
Net Price
GP rate (3501"r - 27Ok)
2s%
36Ok
120ki/
13.576.42
7A.62.4
30,608.71
80,000.00
110.608.71
Totalcollections
25o/o
GP rate
RGP
7.
Priority 2 (9,000
Priorit,v
I $5/37
22,500
.5)l
7,500
30,000
59-000
80,000
Totalpaymenis
Less: Cash before lrquidation
Cash receive d fror"n sale '.-rf tlon ca:'h a:-sills
.i5.aaa
6s.000
G.dj
Ttl Material
'
--
CC 1.0S x
5,500 =5J15
99,180
S&C [1,1],,800 x
{1.05+.63)l]l/,!A
287,044
1.ltlt3
I
400)
14.155
Jorje
150,000
6,000
15,000
8,700)
Balances
nterest
laries
Remainder
Sa
5A
-21-
L1-.700)
1s0.600
L2/31/1.3 Balances
6.5
5i = 2.2,500
Jaymes
150,000
6,000
10,000
5,800)
11,700)
t-48.500
(
(
\
7.
FIFO inventory assumption
Dept
Complete
Eq-End WIP
- Eq-Begin
EP.WA
Unit
Cost
End WIP
OO0
5,000
(2,000)
4-_qa-q
20,
MAT
cc
2O;-OO0
20,000
2,OOA
(1,200)
20._a_a-q
184,000 = 8.00
23,000
2_0.,
t_qg
34,000 = 1.74
20,000
= L4.74
104,000 = 5.00
20,800
,tr0,000
10,000
5!,-A-qg
80.000
L53.140
10.
6,600.00
Freieht
175.00
Total
6,775.00
11.
Cost
5,500.00
Freight
175.00
Total
5,675.00
12.
BWIP
Trans. ln
Fruit
Total units
5,000
5,500
*L,?OA11,700
9,000
7,1a0
1,000
9, 000
Container
9, 000
7,7O0
L,020
1,-000
980
u-Zgq
u-_zag
-9-_A-A_A
u-a_q0
Fru.il
TI
Transferred Out
EWIP
Abnormal Spoilage
CC
9, 000
Costs:
Fruit
TI
BWIP
Current
EUP
Per unit
9,700
t2 ,4OO
22,\OQ
1o ,500
54 , 000
11 , ?00
11,700
5.51
1.89
64 / 500
Container
0
11,000
11,000
9,000
L22
cc
15,000
98,000
113, 000
11 ,000
LO.2'l
Cost Assignment:
EWIP
P 3,213
l-,700 x $t.gg =
9,367
sS,5t =
1,O2Ox$ta.zt =
1.,700 x
-10,475
Spoilage
1,000 x st.gg =
1,000 x 55.51 =
$ 23,055
D 1,890
5,510
10,065
980 x S10.27 =
Transferred Out
$210,600 - 23,055 - t7,465 =
17,465
_170.080
4A
l"+.
Shipments
360,000.00
Retu rn
(24,000.c0)
coGAS
i g:0,oo0.oo
Multiply Qa%|L20%)
Allowance
a.L7
55,000.00
15.
25%
600k)
35k)
345,00!
I 2\?6.\ x75%
16.
Down
2,000,000.00
lnstallment
1,000,000.00
Total
3,000,000.00
GPR
(3.s/s)
0.70
RGP
2,100,000.00
480,000.00
Net income
2,580,000.00
- 11,500)/100,000 = \.74
19.
NRV
JC
60,000 36000
25,000 15,000
15,000 9,000
100,000
6a%
60,000
20,
Total cost incurred at completion (10M
(200 + 700
100))
900)/ 10M
g,2oo,00o
3,300,000
60%
3,400,000
9,200,000
3,300,000
60%
900)/
10tu1
60%)x4A%
3-40!-0!0
Page 4
71.
PV
360,000,00
PVF
o.94
PV-July
338,400.00
DP
300,000,00
Revenue
638,400.00
TotaloH
ProPortion
Aliocated
l-tnits
OH
Produced
DM and DLlUnit
715,s96.33
0.917431.1.93
(80,000/87,200)
23.
20t2.
13,000,000
9,750,000
Contract price
Less: Estimated cost at comPletion
Total estimated Profit
g4pa0
20%
60%
2013
13,000,000
10,400.000
2-690t000
(9'75M x20%)
4.290.000
25.
26.2A4,OOO
Product
-8,000 = 196,000
= 196,000
27.D
28.
2A12 GP% (50,760
(120,000
45o/o
,200))
533,000
269,500
263J0!
263,500)
38%
425,OOO
115,500
85,500
44,010
-lotal
245p10
29 . 26,25A + 562,500
27 ,SAC ='
56-125Q
END
840.000