Professional Documents
Culture Documents
Breakdown of WIP
Job #1234
Job #1235
Job #1236
DATE TRANSACTION
Raw Materials Inventory
Accounts Payable
Accounts Payable
Raw materials inventory
Accounts Receivable
Sales
Cash
Accounts Receivable
Income Statement
Sales
Less: COGS
Gross Profit
Less: S & A Expenses
Net Profit
₱ 37,500.00
₱ 47,675.00
₱ 35,000.00
DEBIT CREDIT
55,000
55,000
13250
18500
14750
6000
52500
1500
500
1000
2000
2000
95000
95000
16050
20400
15800
19000
23,750
95000
23511.25
5000
625
17886.25
12840
16320
12640
41800
₱ 133,460.00
₱ 58,590.00
₱ 74,870.00
₱ 173,498.00
₱ 173,498.00
₱ 133,460.00
₱ 133,460.00
₱ 173,125.00
₱ 173,125.00
COGM ₱ 133,460.00
COGS ₱ 133,460.00
Net Profit ₱ 16,288.00
₱ 173,498.00
-₱ 133,460.00
₱ 40,038.00
-23750
₱ 16,288.00
Total
₱ 16,450.00
₱ 20,650.00
₱ 10,575.00
₱ 47,675.00
Beg. Balance
JOB 1234 ₱ 16,450.00
JOB 1235 ₱ 20,650.00
JOB 1236 ₱ 10,575.00
Materials
Debit Credit
₱ 35,000.00
55,000
52500
1500
2000
₱ 91,500.00 54500
₱ 37,000.00
48011.25
Added Direct Materials Added Direct Labor Applied Factory Overhead
₱ 13,250.00 ₱ 16,050.00 ₱ 12,840.00
₱ 17,500.00 ₱ 20,400.00 ₱ 16,320.00
₱ 14,750.00 ₱ 15,800.00 ₱ 12,640.00
₱ 41,800.00
Work in Process
Debit Credit
₱ 47,675.00
13250
18500
14750
1000
16050
20400
15800
12840
16320
12640
₱ 58,590.00
₱ 74,870.00
₱ 188,225.00 134460
₱ 53,765.00
Total
₱ 58,590.00
₱ 74,870.00
₱ 53,765.00
Finished Goods
Credit
₱ 133,460.00
Total estimated Costs of Material inventory beginning (7400 x 0.5) + (3000 x 1.2)
Total Budgeted cost of Direct Material Purchases (10,300 + 16,200)
Total cost of materials available for use as budgeted (7300+26500)
Total cost of materials inventory end as budgeted is (8000 x 0.5) + 2500 x 1.2
Total Manufacturing Cots (33800-7000-2100+50000+31000)
Cost of Goods Manufactured (105,700 - 5,000)
TGAS greater than COGS by
Total Goods placed into process
Cost of Goods Sold
7300
26500
33800
7000
105,700 Not sure from here downwards
110,700
90000
140,700
107,700