Trial Balance as at 31 December 2022 of Kamagong Enterprise. Debit Credit Inventory of raw materials 01/01/2022 21,000 Inventory of finished goods 01/01/2022 38,900 Work in progress 01/01/2022 13,500 Wages (direct P180, 000; factory indirect P145, 000) 325,000 Royalties 7,000 Carriage inwards (on raw materials) 3,500 Purchases of raw materials 370,000 Productive machinery (cost P280,000) 230,000 Administration computers (cost P20,000) 12,000 General factory expenses 31,000 Lighting 7,500 Factory power 13,700 Administration salaries 44,000 Sales reps’ salaries 30,000 Commission on sales 11,500 Rent 12,000 Insurance 4,200 General administration expenses 13,400 Bank charges 2,300 Discounts allowed 4,800 Carriage outwards 5,900 Sales 1,000,000 Trade receivables and trade payables 142,300 64,000 Bank 16,800 Cash 1,500 Drawings 60,000 Capital as at 01/01/2022 357,800 1,421,800 1,421,800 Notes at 31/12/2022: Inventory of raw materials P 24,000; inventory of finished goods P 40,000; work in progress P 15,000. Lighting, rent, and insurance are to be apportioned: factory 5/6, administration 1/6. Depreciation on productive and administration computers at 10 per cent per annum on cost. Required: Prepare Statement of Cost of Goods Manufactured and Income Statement for Kamagong Enterprise for the year ended 31 December 2022.
Debit |
Credit |
|
Inventory of raw materials 01/01/2022 |
21,000 |
|
Inventory of finished goods 01/01/2022 |
38,900 |
|
Work in progress 01/01/2022 |
13,500 |
|
Wages (direct P180, 000; factory indirect P145, 000) |
325,000 |
|
Royalties |
7,000 |
|
Carriage inwards (on raw materials) |
3,500 |
|
Purchases of raw materials |
370,000 |
|
Productive machinery (cost P280,000) |
230,000 |
|
Administration computers (cost P20,000) |
12,000 |
|
General factory expenses |
31,000 |
|
Lighting |
7,500 |
|
Factory power |
13,700 |
|
Administration salaries |
44,000 |
|
Sales reps’ salaries |
30,000 |
|
Commission on sales |
11,500 |
|
Rent |
12,000 |
|
Insurance |
4,200 |
|
General administration expenses |
13,400 |
|
Bank charges |
2,300 |
|
Discounts allowed |
4,800 |
|
Carriage outwards |
5,900 |
|
Sales |
1,000,000 |
|
Trade receivables and trade payables |
142,300 |
64,000 |
Bank |
16,800 |
|
Cash |
1,500 |
Drawings |
60,000 |
|
Capital as at 01/01/2022 |
|
357,800 |
1,421,800 |
1,421,800 |
Notes at 31/12/2022:
- Inventory of raw materials P 24,000; inventory of finished goods P 40,000; work in progress P 15,000.
- Lighting, rent, and insurance are to be apportioned: factory 5/6, administration 1/6.
Depreciation on productive and administration computers at 10 per cent per annum on cost.
Required:
Prepare Statement of Cost of Goods Manufactured and Income Statement for Kamagong Enterprise for the year ended 31 December 2022.
Step by step
Solved in 3 steps with 4 images