Assignment II - Montejo
Assignment II - Montejo
Grace Corporation
Cash
Janurary 5, 2017
Denomination Quantity Amount Total
Bills PHP 500.00 1 PHP 500.00
PHP 200.00 1 PHP 200.00
PHP 100.00 2 PHP 200.00
PHP 50.00 3 PHP 150.00
PHP 20.00 5 PHP 100.00 PHP 1,150.00
Coins PHP 10.00 9 PHP 90.00
PHP 5.00 20 PHP 100.00
PHP 1.00 60 PHP 60.00
PHP 0.10 40 PHP 4.00 PHP 254.00
Total Bills & Coins PHP 1,404.00
Cash Items
Checks for Deposit
Date Number OR Drawer Amount Total
12/28/17 PCIB Check# 2255 118 Louie Tan ₱484,000.00
FEBTC Check#
12/30/17 119 Eagle Contractors 165,550.00
408
Dynasty
12/20/17 PNB Check# 1122 120 186,250.00
Construction
Benitez
12/31/17 PCIB Check# 4425 121 93,750.00
Merchandising
FEBTC Check#
12/31/17 122 Susan de Leon 204,475.00
775
01/03/18 PNB Check# 203 123 Luli Samson 29,725.00 ₱1,163,750.00
Cash Items
Unreplenished Vouchers
Date Payee Particulars Amount Total
12/10/17 Luigi’s Deli Representation Exp. ₱2,000.00
Mobishel Gasoline
12/10/17 Gasoline Exp. 2,050.00
Station
12/18/17 Mr. Jose Castro Transportation Exp. 250.00
Manila Water
12/20/17 Workds & Water Bill 500.00
Sewerage System
12/21/17 Bureau of Posts Stamps 150.00
Mobishel Gasoline
12/29/17 Gasoline Exp. 2,550.00 ₱7500.00
Station
Cash Items
Advances or IOU’s
Date Payee PCV Amount Total
12/29/17 Maricel Pastor Representation Exp. ₱2,550.00
12/29/17 Jon Sandoval Gasoline Exp. 250.00
₱2,800.00
I hereby certify that the above fund of ₱1,175,454.00 was counted in my presence by Ness
Cathrine C. Montejo on January 5, 2018 and the same was returned to me intact.
SARAH B. TUASON
Signature of Cashier
7. Prepare a bank reconciliation dated December 31, 2017:
Grace Corporation
Bank Reconciliation
December 31, 2017
Adjusted Balance Method
Credit Memos:
12/10/2017 500,000.00
12/28/2017 7,900,000.00
12/29/2017 490,000.00
Total 8,890,000.00
Debit Memos:
Return Check (12/10/2011) 500,000.00
Service Charge (12/29/2011) 2,500.00
Total 502,500.00
Unrecorded Collections
OR 118 484,000.00
OR 119 165,550.00
OR 120 186,250.00
OR 121 93,750.00
OR 122 204,475.00
1,134,025.00
ACCOUNTS RECEIVABLE
1. Prove the mathematical accuracy of the sales book.
All balances on sales book are accurately computed but credit output tax to
transaction on December 29 omits to present the amount.
Based on further testing is appears an error on the allocation of output tax per
sale transaction.
2. Trace postings of sales book totals to general ledger (in the audit of cash the cash
collection were already vouched)
Posting are properly done.
3. Trace Official Receipts postings to AR subsidiary ledgers.
O.R. #102 total amount is incorrectly inputted but Account Receivable
Subsidiary Ledger totals are not affected.
O.R. #110 Sampollo Corp. does not reflect on its AR Subsidiary Ledger but
reflects in the Cash Receipts Book
O.R. #112 (S.I. #1242) Susan de Leon does not reflect on its AR Subsidiary
Ledger but reflects in the Cash Receipts Book
O.R. #117 posting to AR Subsidiary Ledger is incorrectly inputted but in Cash
Receipts Book was properly recorded.
4. Trace sales invoice postings to AR subsidiary ledger.
Posting are properly done.
5. Prove the mathematical accuracy of AR subsidiary ledgers.
Balances are presented accordingly.
6. Make an AR aging schedule.
GRACE CORPORATION
Aging of Accounts Receivable
December 31, 2011
Notes:
a) The 5% Bad debt rate is agreed upon between the company and the auditors.
b) Gwendo Reyes account will be classified as "Advances to Customers" under Current
Liabilities because it is overpayment.
c) Benitez Merchandising P138, 250 unrecorded sale is computed as sale at Dec.30 of
P232, 000 S.I. 1266 less Jan. 3 sale of P93, 750 S.I. 1267.
7. Summarize the result of AR confirmation.
GRACE CORPORATION
Summary Result of Accounts Receivable Confirmation
December 31, 2011
Account Confirmed
Customer Name Explanation
No. Balance
Rex Enterprises 101 1,700,000 Balance is correct
P484,000 has been paid on
Louie Tan 102 1,284,000
December 28, 2011 per OR# 118
Eagle Contractors 103 No reply upon confirmation
Valera Company 104 No reply upon confirmation
Ida Coronel 105 138,295 Returned by Post Office
Alberto & Associates,
106 150,000 Balance is correct
CPAs
Legarda Company 107 No reply upon confirmation
Cora Tayag 108 289,975 Returned by Post Office
Dynasty Construction 109 No reply upon confirmation
Anna Reyes - Employee 111 300,000 Balance is correct
Gwendo Reyes 112 -50,000 Balance is correct
Benitez Merchandising 113 No reply upon confirmation
Lighthouse Commercial 114 Not Included in Send Out of Confirmation
Building Blocks, Inc. 115 575,000 Balance is correct
Solomon Enterprises 117 Not Included in Send Out of Confirmation
Carlo Santos 118 Not Included in Send Out of Confirmation
Chad Acosta 119 Not Included in Send Out of Confirmation
J.R. Alano 120 No reply upon confirmation
Susan de Leon 121 204,475 Balance is correct
Roces, Adriano, &
123 1,700,000 Balance is correct
Salas, CPA
R.V. Castro & Co. 124 1,224,500 Balance is correct
Johann Morales 125 Not Included in Send Out of Confirmation
Centeno, Antonio, &
126 73,600 Balance is correct
Tantoco, CPA
Luli Samson 127 Not Included in Send Out of Confirmation
J.R. Alano Trading 128 1,600,000 Balance is correct
Notes:
Succeeding Collections of Accounts Receivable include:
a.) PCIB #2255 for the partial payment of account no. 102 for sales invoice #1240 dated
December 28, 2011 per OR#118.
b.) FEBTC #408 for payment of account no. 103 for sales invoice #1264 dated December 30,
2011 per OR#119.
c.) PNB #1122 for payment of account no. 109 for sales invoice #1265 dated December 30,
2011 per OR#120.
d.) PCIB #4425 for payment of account no. 113 for sales invoice #1266 dated December 31,
2011 per OR#121.
e.) FEBTC #775 for payment of account no. 121 for sales invoice #1258 dated December 31,
2011 per OR#122.
f.) PCIB #2277 for payment of account no. 127 for sales invoice #1268 dated January 3,
2012 per OR#123 which will recognized next period.
Total: 4,567,038
Net: 4,077,712.50
Input Tax: 489,325.50
5. Test pricing.
Unit Cost (Invty Unit Cost (Count
Items List Sheet)
Plain Pencil 70 70
Charcoal Pencil 90 90
Red Ballpen 8.5 8.5
Blue Ballpen 8.5 8.5
Black Ballpen 8.5 8.5
Fountain Pen 103.5 103
Worksheet
16 columns 50 50
14 columns 50 50
12 columns 50 50
10 columns 50 50
Intermediate pad 15 15
Yellow Pad 30 30
Bond Paper 130 130
Onion Skin 110 110
Cartolina 9 8.5
Plastic Cover 17.5 17.5
Art Paper 150 145
Ink 57 57
Regular Folder 2.5 2.5
Long Folder 3.5 3.5
Paper Clips 30 35
Thumbtacks 40 40
Glue 22.5 22.5
Carbon Paper 100 100
Typewriter Ribbon 20.5 20.5
Scissors 12 12
Thick Notebook 32.5 32.5
Thin Notebook 27.5 27.5
Fastener 1.1 1
Envelope- short 2.5 -
Envelope- long 3.5 -
Calculator - -
fx-39 - -
fx-40 - -
hl-807 - -
Stapler 152.5 152.5
6. Prove extension.*
* An inventory extension is the multiplication of an inventory unit quantity by its assigned cost.
The outcome is the total cost of the number of units on hand. The cost used in this calculation is
most commonly the standard cost assigned to a product. The outcome is then recorded as the
ending inventory balance of a company.
Summary
Bic Ballpen
Red pcs 3,450 3,960 3,450 510
Blue pcs 8,500 8,500 8,500 -
Black pcs 9,500 9,500 9,500 -
Charcoal Pencil box 3,680 3,430 3,680 250
Plain Pencil box 2,360 2,360 2,360 -
Other Findings:
The dates are not matching.
Findings:
SI 1252
For the amount for the Folder-regular, it is overstated by ₱5.00.
Total is written as ₱46.25 when it should have been ₱4625.00