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

Questions 6 to 10:

January February
Cost of sales P1,400,000 P1,640,000
Add: Desired Minimum Inventory 492,000 456,000
Total 1,892,000 2,096,000
Less: Beginning Inventory (1,400,000 x 0.3) (7) 420,000 492,000
Gross Purchases 1,472,000 1,604,000
(6)
Less: Cash discount 14,720 16,040
Net cost of purchases P1,457,280 P1,587,960

Payments of Purchases
60% - month of purchase P874,368 P 952,776
40% - following month 582,912
Total (8) P1,535,688

(9)
February
Cash
Gross Discount Net
Current month’s sales (with discount) 35%
P595,000 P11,900 P583,100
Current month’s sales (without discount) 15% 255,000 0 255,000

Previous month’s sales (with discount) 4.5% 67,500 1,350 66,150


Previous month’s sales (without discount) 40.5% 607,500 607,500
P1,525,00 P13,250 P1,511,750
0

(10)Total Collections in February P1,511,750


Add: Cash sales 350,000
Total P1,861,750
Estimated cash receipts
Collections from customers P1,350,000
Proceeds from issuance of common stock 500,000
Proceeds from short-term borrowing 100,000
Total P1,950,000

You might also like