Question

In: Accounting

Accounts payable-trade .......4,350,00 Accounts receivable-trade ......3,100,00 Bank loan, short-term borrowings..... 1,500,000 Processing formulas ......300,000 Land held...

Accounts payable-trade .......4,350,00

Accounts receivable-trade ......3,100,00

Bank loan, short-term borrowings..... 1,500,000

Processing formulas ......300,000

Land held for speculation...... 2,500,000

Land ......5,000,000

Change fund .....30,000

Prepaid advertising ......80,000

Unused office supplies .......20,000

Notes payable-trade ......2,500,000

Notes receivable ........1,000,000

Copyright ........300,000

Tools...... 100,000

Building...... 8,000,000

Machinery...... 5,000,000

Office furniture...... 1,800,000

Computer software ......500,000

Bonds payable .......5,000,000

Time deposit due december 31, 2023...... 5,000,000

Premium on bonds payable..... 500,000

Cash in PNB#001 .......2,300,000

Cash in PNB#002 .......(150,000)

Jenny, capital..... 17,880,000

Accumulates depreciation, building....... 2,000,000

Accumulates depreciation, machinery...... 1,500,000

Accumulates depreciation, office furniture ......800,000

Jenny, drawing..... 2,800,000

Allowance for doubtful accounts ......300,000

Raw materials ........500,000

Accrued expenses ......250,000

Goods in process ......600,000

Accrued interest on notes receivable ......50,000

Cash on hand for deposit ......700,000

Investment in associate ........1,000,000

Mortgage payable in semi-annual installments of P500,000 ...... 4,000,000

SSS payable........ 200,000

Withholding tax payable .........150,000

Finished goods........ 1,000,000

Statement of Financial Position

Solutions

Expert Solution

Statement of financial position
As on 31st December, 20XX
Assets Amount $ Amount $
Current Assets
Cash in PNB#001 2300000
Cash in PNB#002 -150000 2150000
Change funds 30000
cash on hand for deposits 700000
Accounts receivable- trade 3100000
Allowance for doubtful accounts -300000 2800000
Notes Receivable 1000000
Land held for speculation 2500000
Claim receivable
Trading Securities
Prepaid Advertising 80000
Unused office supplies 20000
Factory Supplies
Tools 100000
Inventories
Finished Goods 1000000
Goods in process 600000
Raw Materials 500000 2100000
Current Assets 11480000
Non Current Assets
Long Term Investments
Time deposit
Investment in associate 5000000
Investment in Bonds 1000000
Long Term Investments 6000000
Plant, Property & Equipment
Land 5000000
Building 8000000
Accumulated depreciation– Building -2000000 6000000
Machinery 5000000
Accumulated depreciation– Machinery -1500000 3500000
office furniture 1800000
Accumulated depreciation– furniture -800000 1000000
Plant, Property & Equipment 15500000
Intangible Assets
Copyright 300000
Computer software 500000
Processing formulas 300000
Franchise
Goodwill
Intangible Assets 1100000
Other Assets
Plant expansion fund 0
Other Assets
Total Assets 34080000
Liabilities & Stockholder's Equity
Liabilities
Current Liabilities
Accounts payable - trade 4350000
Notes payable- trade 2500000
Advances from customers
Accrued interest on note payable 50000
SSS payable 200000
Withholding tax payable 150000
Income tax payable
Accrued expenses 250000
Employees income tax payable
Bank loan - S T borrowings 1500000
Current portion of Serial bonds payable
Current Liabilities 9000000
Non Current Liabilities
Bonds Payable 5000000
Motgage payable 4000000
Non Current portion of Serial bonds payable
Notes payable
Non Current Liabilities 9000000
Total Liabilities 18000000
Stockholder's Equity
Jenny capital 17880000
Drawings -2800000
Share capital
Premium on bonds payable 500000
Share premium
Retained Earnings
Total Stockholder's Equity 15580000
Total Liabilities & Stockholder's Equity 33580000
Difference -500000

I have posted all correctly , still there is a difference , may be data is missing !!

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

Date please white general ledger : cash at bank, accounts receivable, inventory,account payable, bank loan payable,...
Date please white general ledger : cash at bank, accounts receivable, inventory,account payable, bank loan payable, Transaction description 1 Obtained a loan of $48,000 from MRMC Bank at a simple interest rate of 6% per year. The first interest payment is due at the end of August 2018 and the principal of the loan is to be repaid on 1 June 2021. 2 Sold 9 boxes of Sprearmint Gum to Sweet Tooth for $100 each, Invoice No. 201. 3 Purchased...
Cash ​$30,000 Accounts receivable 63,800 Accounts payable 52,500 ​Short-term notes payable 11,000 Inventories 66,000 Gross fixed...
Cash ​$30,000 Accounts receivable 63,800 Accounts payable 52,500 ​Short-term notes payable 11,000 Inventories 66,000 Gross fixed assets 1,061,000 Accumulated depreciation 86,000 ​Long-term debt 210,000 Common stock 480,000 Other assets 25,000 Retained earnings ​? Complete the part of the​ common-sized balance sheet below.  ​(Round to one decimal place. NOTE​: Input the Accumulated depreciation account as a negative​ value.) Common-sized Balance Sheet ASSETS Cash $ 30,000 % Accounts receivable 63,800 Inventories 66,000 Total current assets $ 159,800 % Gross fixed assets $...
Presented below is a list of balance sheet accounts. Accounts payable Land (in use) Accounts receivable...
Presented below is a list of balance sheet accounts. Accounts payable Land (in use) Accounts receivable Long-term investments Accumulated depreciation—buildings Notes payable (due in 6 months) Accumulated depreciation—equipment Notes receivable (due in 2 years) Allowance for uncollectible accounts Patent Bonds payable (due in 10 years) Preferred stock Buildings Prepaid expenses Cash Rent payable (current) Common stock Restricted cash (to be used in 10 years) Copyright Retained earnings Equipment Short-term investments Interest receivable (due in three months) Taxes payable Inventories Wages...
If a short-term note payable is included in the accounts payable balance on the financial statements,...
If a short-term note payable is included in the accounts payable balance on the financial statements, there is a violation of which of the following balance-related management assertions and the corresponding auditor objectives: A. Completeness assertion and Completeness objective. B. Valuation and Allocation assertion and Cutoff objective. C. Valuation and Allocation assertion and Accuracy objective. D. Valuation and Allocation assertion and Classification objective.
Explain how the accounts receivable, inventory, power and equipment, accounts payable, wages payable and long-term debt...
Explain how the accounts receivable, inventory, power and equipment, accounts payable, wages payable and long-term debt impacted cash flow from one year to the next. 200-word minimum.
A list of accounts follows: Accounts Receivable Pension Obligation (non-current) Land Bonds Payable (due in four...
A list of accounts follows: Accounts Receivable Pension Obligation (non-current) Land Bonds Payable (due in four years) Salaries and Wages Payable Prepaid Rent Land Held for Future Plant Site Buildings Accumulated Depreciation—Buildings Dividends Loss on Impairment Cash Accumulated Depreciation—Equipment Cost of Goods Sold Notes Payable (due in six months) Restricted Cash Accumulated Other Comprehensive Income Notes Receivable (due in five years) Intangible Assets—Patents (net of accumulated amortization) Commission Expense Advances to Employees Retained Earnings Advertising Expense Common Shares Petty Cash...
A list of accounts follows: Accounts Receivable Pension Obligation (non-current) Land Bonds Payable (due in four...
A list of accounts follows: Accounts Receivable Pension Obligation (non-current) Land Bonds Payable (due in four years) Salaries and Wages Payable Prepaid Rent Land Held for Future Plant Site Buildings Accumulated Depreciation—Buildings Dividends Loss on Impairment Cash Accumulated Depreciation—Equipment Cost of Goods Sold Notes Payable (due in six months) Restricted Cash Accumulated Other Comprehensive Income Notes Receivable (due in five years) Intangible Assets—Patents (net of accumulated amortization) Commission Expense Advances to Employees Retained Earnings Advertising Expense Common Shares Petty Cash...
Accounts Receivable 250,000 Accounts Payable 260,000 Capital Surplus 100,000 Cash 190,000 Common Stock 300,000 Costs 640,000...
Accounts Receivable 250,000 Accounts Payable 260,000 Capital Surplus 100,000 Cash 190,000 Common Stock 300,000 Costs 640,000 Depreciation Expense 40,000 Dividends 97,500 Net Furniture & Fixtures 200,000 Goodwill 180,000 Interest Expense 50,000 Inventory 175,000 Land 305,000 Line of Credit (used) 200,000 Long Term Loan 340,000 Retained Earnings 100,000 Sales 980,000 Tax rate 21% Shares outstanding 15,000 Find Ratios: Current Ratio 1.34 Total Debt Ratio .615 Earnings Per Share 13.17 Payables Turnover 2.46 Book Value Per Share 33.33 Days Sales in Payables...
Assume the following: Cash, $100,000; Accounts Receivable, $50,000; Accounts Payable, $50,000; Supplies, $40,000; Equipment, $100,000; Land,...
Assume the following: Cash, $100,000; Accounts Receivable, $50,000; Accounts Payable, $50,000; Supplies, $40,000; Equipment, $100,000; Land, $500,000; Bonds Payable, $1,000,000; Mortgage Payable, $400,000; Inventory, $100,000. Compute both the current and quick ratios. What conclusions can you draw from this data ?
Assets Liabilities and Equity Cash $ 25,000 Accounts payable $ 25,000 Accounts receivable 156,000 Long-term debt...
Assets Liabilities and Equity Cash $ 25,000 Accounts payable $ 25,000 Accounts receivable 156,000 Long-term debt 103,000 Inventory 79,000 Common stock ($7 par; 21,000 3,000 shares outstanding) Plant and equipment 190,000 Additional paid-in capital 155,000 Retained earnings 146,000 $450,000 $450,000 Construct a new balance sheet showing the impact of a two-for-one split. If the current market price of the stock is $50, what is the price after the split? Round the par value and the market price after the split...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT