Date Particulars DR CR

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

DATE PARTICULARS Dr Cr

A. Building ₱ 7,200,000.00
Land ₱ 1,800,000.00
Cash ₱ 9,000,000.00

B. Machinery ₱ 7,000,000.00
Accounts Payable ₱ 7,000,000.00
*purchase of machinery

Accounts Payable ₱ 700,000.00


Cash ₱ 686,000.00
Machinery ₱ 14,000.00

Accounts Payable ₱ 700,000.00


Purchase Discount Lost ₱ 14,000.00
Cash ₱ 700,000.00
Machinery ₱ 14,000.00

C. Furnitures and Fixtures ₱ 1,176,000.00


Accounts Payable ₱ 1,176,000.00

Accounts Payable ₱ 1,176,000.00


Cash ₱ 1,176,000.00

Accounts Payable ₱ 1,176,000.00


Purchase Discount Lost ₱ 24,000.00
Cash ₱ 1,200,000.00

D. Machinery ₱ 1,740,000.00
Discount on Notes Payable ₱ 360,000.00
Notes Payable ₱ 1,800,000.00
Cash ₱ 300,000.00

E. Machinery(2,100,000 - 210,000 ₱ 1,890,000.00


Discount on Notes Payable
₱ 210,000.00
(2,100,000 * .10)
Cash ₱ 300,000.00
Notes Payable ₱ 1,800,000.00
DATE PARTICULAR Dr Cr
A. Asset ₱ 1,000,000.00
Share Capital(15,000*50) ₱ 750,000.00
Share Premium ₱ 25,000.00

B. Asset ₱ 2,400,000.00
Bonds Payable ₱ 2,000,000.00
Premium of Bonds payable ₱ 400,000.00

C. New Equipment ₱ 265,000.00


Old equipment ₱ 250,000.00
Gain on Exchage ₱ 15,000.00

D. Purchases ₱ 1,350,000.00
Cash ₱ 1,080,000.00
Notes Payable ₱ 270,000.00

E. New Truck ₱ 1,050,000.00


Accum. Depreciation ₱ 1,200,000.00
Old Truck ₱ 2,100,000.00
Cash ₱ 150,000.00

F. New Truck ₱ 4,000,000.00


Accum. Depreciation ₱ 2,000,000.00
Equipment-old ₱ 2,800,000.00
Cash ₱ 3,000,000.00
Gain on Exchange ₱ 200,000.00
Purchase Price allocated to the
₱ 2,600,000.00
land (4,000,000 - 1,400,000)
Legal Cost of Conveying Land ₱ 20,000.00
Total Cost Of Land ₱ 2,620,000.00

Purchase Price ₱ 1,400,000.00


Cost Remodelling ₱ 400,000.00
Total Cost of Office Building ₱ 1,800,000.00

Materials and Supplies ₱ 6,000,000.00


Excavation ₱ 200,000.00
Labor on construction ₱ 5,000,000.00
Cash discount ₱ 120,000.00
Supervision by management ₱ 140,000.00
Compensation insurance ₱ 40,000.00
Clerical and other expenses related
₱ 60,000.00
to construction
Plans and specification ₱ 280,000.00
Total Cost of Factory Building ₱ 11,840,000.00
Cash Paid ₱ 3,000,000.00
Fee for title search ₱ 30,000.00
Survey before construction of
₱ 60,000.00
new building
Assesment of drainage project ₱ 15,000.00
Cost of grading, levelling and
₱ 135,000.00
land fill
Total Cost Of Land ₱ 3,240,000.00

Removal of old building ₱ 150,000.00


Payment to tenants ₱ 45,000.00
Architect Fee ₱ 600,000.00
Building Permit ₱ 90,000.00
Excavation ₱ 300,000.00
New building constructed ₱ 18,000,000.00
Driveways and walks to new
₱ 120,000.00
building
Temporary quarters to
₱ 240,000.00
construction crew
Temporary building to house
₱ 180,000.00
toll and materials
Cost of changes during
₱ 150,000.00
construction
Total Cost of New Building ₱ 19,875,000.00
Cost of equipment ₱ 4,500,000.00
Initial delivery and handling cost ₱ 360,000.00
Cost of site preparation ₱ 1,080,000.00
Consultants used for advice ₱ 1,260,000.00
Estimated dismantling cost ₱ 540,000.00
Total Cost ₱ 7,740,000.00
Cash paid (1,075,000 - 96,000) ₱ 979,200.00
Cost of transporting machine ₱ 36,000.00
Installation cost ₱ 60,000.00
Testing cost ₱ 48,000.00
Safety rails and platform ₱ 72,000.00
Water device ₱ 96,000.00
Cost of adjusment ₱ 90,000.00
Estimated dismantling cost ₱ 78,000.00
Total Cost of Machine ₱ 1,459,200.00

You might also like