Escolar Documentos
Profissional Documentos
Cultura Documentos
INDIRECT MATERIALS
PARTICULARS QTY Unit Price Total
Mosquito Net (pcs) 2 100 200
Barrels (pcs) 21 500 10,500
Rubber Bands - - 200
Soil (kilos P150 for every 25 kilos) 5 150 750
Filter 3 50 150
Packaging Container (pcs) 7841 70 548,870
TOTAL COST PHP 560,670
OVERHEAD
Amount
Expiration of 3 months Factory Prepaid
Rent of 18 750 (expensed out)
56,250
Rent expense for remaining 9 months
18 750 * 9 168,750
Factory Utilities expense 10 000 * 12 mos. 120,000
Indirect Materials 560,670
Indirect Labor 360,480
TOTAL PHP 1,266,150.00
PRICING
Total Manufacturing cost PHP 3,392,550.00
Units to be produced 7841
Cost per unit PHP 432.66802704
PRICING
Cost per unit PHP 432.67
Mark Up 37%
Cost per unit PHP 592.7551970
PHP 4,647,793.50
2020
INDIRECT MATERIALS
PARTICULARS QTY Unit Price
Mosquito Net (pcs) 2 100
Barrels (pcs) 21 500
Rubber Bands - -
Soil (kilos P150 for every 25 kilos) 5 150
Filter 3 50
Packaging Container (pcs) 7946 70
TOTAL COST
OVERHEAD
Amount
Expiration of 3 months Factory Prepaid
Rent of 18 750 (expensed out)
56,250
Rent expense for remaining 9 months
18 750 * 9 168,750
Factory Utilities expense 10 000 * 12 mos. 120,000
Indirect Materials 568,020
Indirect Labor 360,480
TOTAL PHP 1,273,500.00
PRICING
Total Manufacturing cost PHP 3,399,900.00
Units to be produced 7946
Cost per unit PHP 427.87566071
PRICING
Cost per unit PHP 427.88
Mark Up 37%
Cost per unit PHP 586.1896552
PHP 4,657,863.00
2021
INDIRECT MATERIALS
Total PARTICULARS QTY
200 Mosquito Net (pcs) 2
10,500 Barrels (pcs) 21
200 Rubber Bands -
750 Soil (kilos P150 for every 25 kilos) 5
150 Filter 3
556,220 Packaging Container (pcs) 8209
PHP 568,020 TOTAL COST
OVERHEAD
PRICING
Total Manufacturing cost
Units to be produced
Cost per unit
PRICING
Cost per unit
Mark Up
Cost per unit
1 2022
OVERHEAD
Amount
Expiration of 3 months Factory Prepaid Rent
of 18 750 (expensed out)
56,250
Rent expense for remaining 9 months
168,750
120,000 Factory Utilities expense
586,430 Indirect Materials
360,480 Indirect Labor
PHP 1,291,910.00 TOTAL
PRICING
PHP 3,418,310.00 Total Manufacturing cost
8209 Units to be produced
PHP 416.41003776 Cost per unit
PRICING
PHP 416.41 Cost per unit
50% Mark Up
PHP 624.6150566 Cost per unit
PHP 5,127,465.00
2022
OVERHEAD OVERHEAD
Amount
Expiration of 3 months Factory Prepaid
Rent of 18 750 (expensed out)
56,250
Rent expense for remaining 9 months
18 750 * 9 168,750
10 000 * 12 mos. 120,000 Factory Utilities expense
594,060 Indirect Materials
360,480 Indirect Labor
PHP 1,299,540.00 TOTAL
PRICING PRICING
PHP 3,425,940.00 Total Manufacturing cost
8318 Units to be produced
PHP 411.870642 Cost per unit
PRICING PRICING
PHP 411.87 Cost per unit
50% Mark Up
PHP 617.8059630 Cost per unit
PHP 5,138,910.00
2018
INDIRECT MATERIALS
QTY Unit Price Total
2 100 200
21 500 10,500
- - 200
5 150 750
3 50 150
7738 70 541,660
PHP 553,460
OVERHEAD
Amount
56,250
18 750 * 9 168,750
10 000 * 12 mos. 120,000
553,460
360,480
PHP 1,258,940.00
PRICING
PHP 3,385,340.00
7738
PHP 437.495477
-
3,385,340.00
1250 units * 437.49 546,869.35
2,838,470.65
PRICING
PHP 437.50
32%
PHP 577.4940295
PHP 3,746,781.26
Schedule of Cost of Goods Sold
2018 2019 2020
Direct Materials Beginning - - -
Purchases 1,645,440.00 1,645,440.00 1,645,440.00
Direct Materials Ending - - -
Direct Materials Used 1,645,440.00 1,645,440.00 1,645,440.00
Direct Labor 480,960.00 480,960.00 480,960.00
Factory Overhead 1,258,940.00 1,266,150.00 1,273,500.00
Total Manufacturing Cost 3,385,340.00 3,392,550.00 3,399,900.00
Work in Process Inventory Beginning - 546,869.35 540,835.03
Cost of Goods Put into Process 3,385,340.00 3,939,419.35 3,940,735.03
Work in Process Inventory Ending (546,869.35) (540,835.03) (534,844.58)
Cost of Goods Manufactured 2,838,470.65 3,398,584.31 3,405,890.46
Finished Goods Inventory Beginning - - -
Cost of Goods Available for Sale 2,838,470.65 3,398,584.31 3,405,890.46
Finished Goods Inventory Ending - - -
Cost of Goods Sold PHP 2,838,470.65 PHP 3,398,584.31 PHP 3,405,890.46
(6,034.31) (5,990.46)
2021 2022
- -
1,645,440.00 1,645,440.00
- -
1,645,440.00 1,645,440.00
480,960.00 480,960.00
1,291,910.00 1,299,540.00
3,418,310.00 3,425,940.00
534,844.58 520,512.55
3,953,154.58 3,946,452.55
(520,512.55) (514,838.30)
3,432,642.03 3,431,614.24
- -
3,432,642.03 3,431,614.24
- -
PHP 3,432,642.03 PHP 3,431,614.24
(14,332.03) (5,674.24)
MECS Company
Statement of Comprehensive Income
2018 2019
Sales 3,746,781.26 4,647,793.50
Cost of Goods Sold (2,838,470.65) (3,398,584.31)
Gross Income 908,310.61 1,249,209.19
Operating Expenses:
Selling Expenses
Advertising Expenses (50,000.00) (30,000.00)
Salaries for Sales and Marketing Employees (240,480.00) (240,480.00)
Administrative Expenses
Office Supplies Expense (8,000.00) (8,000.00)
Delivery Expense (12,000.00) (12,000.00)
Rent Expense (75,000.00) (75,000.00)
Salaries Expense (270,000.00) (270,000.00)
Utilities Expense (60,000.00) (60,000.00)
Depreciation Expense (83,012.00) (83,012.00)
Net Income before Income Tax 109,818.61 470,717.19
Income Tax Expense (32,945.58) (141,215.16)
Net Income After Income Tax PHP 76,873.03 PHP 329,502.03
Assumptions:
2019 2020
Net Income for the Year 329,502.03 320,961.30
Add: Depreciation Expense 83,012.00 83,012.00
Adjusted Net Income 412,514.03 403,973.30
Cash Flows from Operating Activities (Indirect)
Increase in Accounts Payable 240.00
Decrease in Work in Process Inventory 6,034.31 5,990.46
Increase in Salaries Payable - -
Increase in Utilities Payable - -
Increase (Decrease) in Income Tax Payable 108,269.57 (3,660.31)
Net Increase in Cash for the Year 526,817.92 406,543.44
Add: Cash balance, beginning 1,975,341.26 2,502,159.18
Cash Balance, Ending PHP 2,502,159.18 PHP 2,908,702.62
ws
160.00
14,332.03 5,674.24
- -
- -
130,362.25 (5,258.16)
853,006.16 696,298.91
2,908,702.62 3,761,708.78
PHP 3,761,708.78 PHP 4,458,007.69 1,975,341.26
MECS Company
Statement of Financial Position
2018 2019 2020
ASSETS
Current Assets
Cash 1,975,341.26 2,502,159.18 2,908,702.62
Work in Process Inventory 546,869.35 540,835.03 534,844.58
Partners' Equity
M, Capital 519,218.26 601,593.76 681,834.09
E, Capital 519,218.26 601,593.76 681,834.09
C, Capital 519,218.26 601,593.76 681,834.09
S, Capital 519,218.26 601,593.76 681,834.09
TOTAL LIABILITIES AND EQUITY 3,079,258.61 3,517,030.21 3,834,571.20
- - -
2021 2022
3,761,708.78 4,458,007.69
520,512.55 514,838.30
225,000.00 225,000.00
150,000.00 150,000.00
(120,000.00) (150,000.00)
57,000.00 57,000.00
(45,600.00) (57,000.00)
91,071.00 91,071.00
(72,856.80) (91,071.00)
116,989.00 116,989.00
(93,591.20) (116,989.00)
4,590,233.33 5,197,845.99
8,400.00 8,400.00
841,440.00 841,440.00
120,000.00 120,000.00
267,917.09 262,658.93
838,119.06 991,336.77
838,119.06 991,336.77
838,119.06 991,336.77
838,119.06 991,336.77
4,590,233.33 5,197,845.99
- -
MECS COMPANY
Statement of Partners' Equity
As of December 31, 2018
M E C
Partners' Capital Beg. 500,000.00 500,000.00 500,000.00
Profit Distribution 19,218.26 19,218.26 19,218.26
Partners' Capital, End 519,218.26 519,218.26 519,218.26
MECS COMPANY
Statement of Partners' Equity
As of December 31, 2019
M E C
Partners' Capital Beg. 519,218.26 519,218.26 519,218.26
Profit Distribution 82,375.51 82,375.51 82,375.51
Partners' Capital, End 601,593.76 601,593.76 601,593.76
MECS COMPANY
Statement of Partners' Equity
As of December 31, 2020
M E C
Partners' Capital Beg. 601,593.76 601,593.76 601,593.76
Profit Distribution 80,240.32 80,240.32 80,240.32
Partners' Capital, End 681,834.09 681,834.09 681,834.09
MECS COMPANY
Statement of Partners' Equity
As of December 31, 2021
M E C
Partners' Capital Beg. 681,834.09 681,834.09 681,834.09
Profit Distribution 156,284.97 156,284.97 156,284.97
Partners' Capital, End 838,119.06 838,119.06 838,119.06
MECS COMPANY
Statement of Partners' Equity
As of December 31, 2022
M E C
Partners' Capital Beg. 838,119.06 838,119.06 838,119.06
Profit Distribution 153,217.71 153,217.71 153,217.71
Partners' Capital, End 991,336.77 991,336.77 991,336.77
S TOTAL
500,000.00 2,000,000.00
19,218.26 76,873.03
519,218.26 2,076,873.03
S TOTAL
519,218.26 2,076,873.03
82,375.51 329,502.03
601,593.76 2,406,375.06
S TOTAL
601,593.76 2,406,375.06
80,240.32 320,961.30
681,834.09 2,727,336.36
S TOTAL
681,834.09 2,727,336.36
156,284.97 625,139.88
838,119.06 3,352,476.24
S TOTAL
838,119.06 3,352,476.24
153,217.71 612,870.83
991,336.77 3,965,347.07