INACC Problem 2-3
INACC Problem 2-3
ASSET
Current Assets
Cash and Cash Equivalents ₱800,000.oo
Accounts Receivable 450,000.oo
Inventories 900,000.oo
Office Supplies Unused 50,000.oo
Prepaid rent 150,000.oo
Total current Assets ₱2,350,000.oo
Non-Current assets
Long term Investments ₱950,000.oo
Property Plants and Equipment ₱5,600,000.oo
Accumulated Depreciation 1,200,000.oo 4,400,000.oo
Patent 800,000.oo
Total Non-Current asset ₱6,150,000.oo
Total Assets ₱8,500,000.00
LIABILITIES
Current Liabilities
Accounts Payable ₱350,000.oo
Note Payable short term 200,000.oo
Accrued expense 100,000.oo
Total Current liabilities ₱650,000.oo
Non-Current liabilities
Note payable long term debt ₱500,000.oo
Mortgage Payable due in 5 years 1500,000.oo
Total Non-Current Assets ₱2,000,000.oo
Total Liabilities ₱2,650,000.oo
SHAREHOLDER'S EQUITY
Share Capital ₱4,000,000.oo
Share Premium 500,000.oo
Retained Earnings 1,350,000.oo
Total Shareholders’ Equity ₱5,850,000.oo
Total Liabilities and Shareholders’ Equity ₱8,500,000.oo
Ji Chang Wook Grocery
Statement of Financial Position
As of December 21, 2020
(in thousands of pesos in the
Philippines)
ASSET
Current Asset
Cash in Bank P 780,000
Accounts Receivable P120,OOO
Estimated Uncollectable Accounts 5,000 115,000
Merchandise Inventory 960,000
Unused Supplies Inventory 25,000
Accrued Income 30,000
LIABILITIES
Current liabilities
Accounts Payable P 102,000
Notes Payable 50,000
Accrued Expense 20,000
Unearned Income 30,000
Total Current Liabilities P202,000
Non-Current Liablilities
Note payable due in three years P300,000
Chattel Mortgage 50,000
Total Non-Current Liabilities P350,000
Total Liabilities P552,000
OWNER'S EQUITY
SJK Capital P1,938,000
SJK Drawings 20,000
SJK Capital 1,918,00
Total Liabilities and OE P2,470,000