Vous êtes sur la page 1sur 7

LAIVE CASE PP&E

154496
purchase of PP&E 1 5700 316 2
cashflow 3054 159880

Purchase of PP&E
Note 8 5700
CASH
3054 3

ACCUM. DEPRECI
74328 INITIAL BALANCE
204 7185 depreciation expense
81309 FINAL BALANCE

book value PP&E sold


acquisition co 316
accum deprec 204
112
A/P
5700 1

A/R
2 316

PP&e
NITIAL BALANCE 154496
epreciation expense 5700 316 -->purchase price of PP&E sold
NAL BALANCE 160196
sales 100000 A/R
allowance 3000 initial balanc 12000
for bad debt 100000 1500 3a
700 4
recovery 1500
written off 700

allowance for bad debt


6000 initial balanc 2
3b 1500 3000 2
4 700

cash
3a 1500

exchange rate gain or loss WHEN SELL IN DOLLARS


LOSS A/R EXCHANGE RATE GOES DOWN RECEIVE LESS SOLES (3->2.7)
LOSS A/P EXCHANGE RATE GOES UP

RAW MATERIALS &SUPPLY


3247+7622+10852
= 21721 PURCHASE CONSUMPTION RAW MATERIALS AND SUPPLIES
181168

3334+6230+7060 21721+PURCHASES-181168=16624
16624 PURCHASES=181168+16624-21721
176071
sales
100000 1

sales/administrative expense
3000

extraordinary revenue
1500 3b

SOLES (3->2.7)
resources finshed goods produced
210542
raw materials 181168
labor 12108
depreciation 6562
other expens 11250
211088

work in progress Finished goods


2634 210542 11574
finished finished
resources us 211088 goods goods
produced
produced 210542
3180 11870

cost of cost of merchandise


merchandise sold
purchased (CMS)
CMP
cost of merch 10309
cost of finish 210246
220555
merchandise
1307
CMP CMS
9888 10309

886

depreciation expense 7185 accum depreciation


74328
depreciation 7185
cost of goods 6562
administr ex 208 204
sales expense 415 81309
7185 81309
0
Finished goods sold

2634+211088 3180
FGP= 2634+211088-3180
= 210542

11574+210542-FGS=11870
nished goods FGS=11574+210542-11870
210246 =210246
finished
goods
sold

<--- income statement

WORK IN PROGRESS ADMIN EXPENSE


6562 208
SALES EXPENSE
415

Vous aimerez peut-être aussi