Drill 2

Download as pdf or txt
Download as pdf or txt
You are on page 1of 6

Challenge yourself!

1. Presented below are accounts of Dolly Trading for the year


ended December 31, 2020. Prepare the statement of financial
position. Prepare the supporting notes.

Cash P17,500Accounts Receivable 6.000 Notes Receivable 5.000


Merchandise Inventory 16.500 Prepaid Insurance 1.000 Office
Supplies 500 Equipment 15.000 Accumulated Depreciation-Equipment
4.800 Furniture & Fixture 12.000 Accumulated
DepreciationFurniture & Fixture 4.500 Accounts Payable 10.000
Utilities
Payable 4.200 Dolly, Capital 50.000

2. Presented below are accounts of Somer Merchandising for the


year ended December 31, 2020. Prepare the statement of financial
position. Prepare the supporting notes.

Cash P814,400 Accounts receivable 141.400 Allowance for Bad Debts


11.400 Notes Receivable 320.000 Accrued income 18.000 Merchandise
Inventory 1.916.000 Prepaid Insurance 264.000 Prepaid rent 280.000
Supplies 67.840 Land 680.000 Building 1.080.000 Accumulated
Depreciation-Building 578.000 Equipment 826.000 Accumulated
Depreciation-Equipment 345.000 Furniture & Fixture 20.000
Accounts Payable 1.000.000 Notes Payable (5 years) 627.320 Accrued
Expenses 80.000 Mortgage Payable 712.000
Dolly Trading
Statement of Financial Position
For the Year Ended December 31, 2020

Assets Notes
Current Assets
Cash P17,500
Trade and Other Receivables 1 11,000
Merchandise Inventory 16,500
Prepaid Expenses 2 1,500
Total Current Assets
Non-Current Assets
Property, Plant and Equipment 3 17,700
Total Assets P64,200

Liabilities
Current Liabilities
Trade and Other Payables 4 P14,200
Total Liabilities
Owner’s Equity
Dolly, Capital 50,000
Total Liabilities and Capital P64,200

Note 1-Trade and Other Receivables


Accounts Receivables P6,000
Notes Receivables 5,000
Total P11,000

Notes 2-Prepaid Expenses


Prepaid Insurance P1,000
Office Supplies 500
Total P1,500

Notes 3-Property, Plant and Equipment


Equipment P15,000
Less: Accumulated Depreciation- 4,800 10,200
Equipment
Furniture and Fixtures 12,000
Less: Accumulated Depreciation- 4,500 7,500
Furniture and Fixtures
Total 17,700
Notes 4-Trade and Other Payables
Accounts Payable P10,000
Utilities Payable 4,200
Total P14,200
Somer Merchandising
Statement of Financial Position
For the Year Ended December 31, 2020

Assets Notes
Current Assets
Cash P814,400
Trade and Other Receivables 1 468,000
Merchandise Inventory 1,916,000
Prepaid Expenses 2 611,840
Total Current Assets
Non-Current Assets
Property, Plant and Equipment 3 1,683,000
Total Assets 5,493,240
Liabilities
Current Liabilities
Trade and Other Payables 4 1,080,000
Non-Current Liabilities
Notes Payable 627,320
Mortgage Payable 712,000
Total Liabilities 2,419,320
Owner’s Equity
Somer, Capital 3,073,920
Total Liabilities and Capital 5,493,240

Note 1-Trade and Other Receivables


Accounts Receivable P141,400
Less: Allowance for Bad Debts 11,400 130,000
Notes Receivable 320,000
Accrued Income 18,000
Total P468,000

Note 2-Prepaid Expenses


Prepaid Insurance P264,000
Prepaid Rent 280,000
Supplies 67,840
Total P611,840
Note 3-Property, Plant and Equipment
Land P680,000
Building 1,080,000
Less: Accumulated Depreciation- 578,000 502,000
Building
Equipment 826,000
Less: Accumulated Depreciation- 345,000 481,000
Equipment
Furniture and Fixtures 20,000
Total 1,683,000

Note 4-Trade and Other Payables


Accounts Payable P1,000,000
Accrued Expenses 80,000
Total P1,080,000

You might also like