Chapter 2 Statement of Financial Position Problem 2-1 Dilemma Company provided the following information on December 31, 2019: Cash Accounts receivable Allowance for doubtful accounts Prepaid expenses Inventory Financial asset at fair value Land Building in process Patent Machinery and equipment Accumulated depreciation Discount on bonds payable Accounts payable Accrued expenses Note payable due July 1, 2021 Bonds payable Share capital Retained earnings Retained earnings appropriated for contingencies 800,000 750,000 50,000 160,000 1,000,000 690,000 500,000 5,000,000 200,000 1,500,000 300,000 200,000 900,000 150,000 250,000 2,000,000 3,000,000 4,000,000 150,000 The financial assets at fair value include Dilemma Company shares acquired at cost of P250,000. The bonds pay 10% interest semiannually on April 1 and October 1 and mature on April 1, 2022. No interest has been accrued on the bonds Forty thousand shares, P100 par, are authorized, of which 30,000 shares are issued including 2,000 shares in the treasury The retained earnings appropriated balance of P150,000 was created in anticipation for the result of a pending lawsuit Shortly after the end of reporting period, the suit was amicably settled and the entity paid P100,000 Required: Prepare statement of financial position Answer: Dilemma Company Statement of Financial Position December 31, 2019 ASSETS Current assets: Cash Financial asset at fair value Trade and other receivables Inventory Prepaid expenses Total current assets Noncurrent assets: Property, plant and equipment Intangible asset Total noncurrent assets Total assets Note (1) 800,000 440,000 700,000 1,000,000 160,000 3,100,000 (2) (3) 6,700,000 200,000 6,900,000 10,000,000 EQUITY AND LIABILITIES Current liabilities: Trade and other payables Noncurrent liabilities: Bonds payable Note payable to bank, due July 1, 2021 Total noncurrent liabilities (4) (5) 1,200,000 1,800,000 250,000 Shareholders’ equity: Share capital, P100 par, 40,000 shares authorized 30,000 shares issued 3,000,000 Reserves (6) 250,000 Retained earnings (7) 3,750,000 Treasury shares, at cost, 2,000 shares ( 250,000) Total shareholders’ equity Total liabilities and shareholders’ equity Note 1 - Trade and other receivables 2,050,000 6,750,000 10,000,000 Accounts receivable Allowance for doubtful accounts Total 750,000 ( 50,000) 700,000 Note 2 - Property, plant and equipment Cost Land Building in process Machinery and equipment Total Accum. depr. 500,000 5,000,000 1,500,000 7,000,000 300,000 300,000 Book value 500,000 5,000,000 1,200,000 6,700,000 Note 3 - Intangible asset Patent 200,000 Note 4 - Trade and other payables Accounts payable Accrued expenses Accrued interest on bonds payable (2,000,000 x 10% x 3/12) Liability for loss on lawsuit Total 900,000 150,000 50,000 100,000 1,200,000 Note 5 - Bonds payable Bonds payable Discount on bonds payable 2,000,000 ( 200,000) 1,800,000 Note 6 - Reserves Retained earnings appropriated for treasury shares Note 7 - Retained earnings 250,000 Unadjusted balance Add: Cancelation of appropriation for contingencies Total Less: Interest accrued on bonds payable Appropriated for treasury stock Actual loss on lawsuit Unappropriated retained earnings 4,000,000 150,000 4,150,000 50,000 250,000 100,000 400,000 3,750,000 Problem 2-2 Socorro Company provided the following information on December 31, 2019: Current assets Other assets 3,100,000 5,900,000 Current liabilities 1,000,000 long term liabilities 1,000,000 Capital 7,000,000 Cash (including P200,000 invested in money market and Restricted foreign deposit of P300,000) Land held for undetermined use Accounts receivable less allowance of P50,000 Inventories Socorro Corporation share capital, at cost 1,000,000 500,000 700,000 600,000 300,000 Total current assets 3,100,000 Store supplies Building less allowance of P500,000 Equipment less allowance of P250,000 Financial asset at amortized cost Trademark Advances to officers-indefinite repayment Patent Land 50,000 3,000,000 750,000 1,000,000 300,000 150,000 250,000 400,000 Total other assets 5,900,000 Accounts payable Note payable, due December 31, 2020 Income tax payable Share premium Total current liabilities Unearned leased hold income (five years starting 2020) 500,000 100,000 150,000 250,000 1,000,000 350,000 Stock dividend payable Serial bonds payable (P100,000 maturing annually) 150,000 500,000 Total long-term liabilities 1,000,000 Retained earnings Share capital,P100 par Retained earnings appropriated for plant expansion 1,500,000 5,000,000 500,000 Total capital 7,000,000 Required: Prepare statement of financial position with supporting notes and computations. Answer: Socorro Corporation Statement of Financial Position December 31, 2019 ASSETS Current assets: Cash and cash equivalents Trade and other receivable Inventories Prepaid expenses Total current assets Note (1) (2) 700,000 700,000 600,000 50,000 2,050,000 (3) Noncurrent assets: Property, plant and equipment Long-term investment Investment property Intangible assets Other noncurrent assets Total noncurrent assets Total assets (4) (5) (6) (7) (8) 4,150,000 1,000,000 500,000 550,000 450,000 EQUITY AND LIABILITIES 6,650,000 8,700,000 Current liabilities: Trade and other payables Serial bonds payable-current portion Total current liabilities (9) 920,000 Noncurrent liabilities: Serial bonds payable-remaining portion Unearned leasehold income-remaining portion Total noncurrent liabilities Equity: Share capital Reserves Retained earnings Treasury shares, at cost Total equity Total liabilities and equity 820,000 100,000 400,000 280,000 680,000 (10) 5,150,000 (11) 1,050,000 (12) 1,200,000 ( 300,000) 7,100,000 8,700,000 Note 1 - Cash and cash equivalents Cash Money market placement Total 500,000 200,000 700,000 Note 2 - Trade and other receivable Accounts receivable Allowance for doubtful accounts Total trade and other receivable 750,000 ( 50,000) 700,000 Note 3 - Prepaid expenses Store supplies 50,000 Note 4 - Property, plant and equipment Land Building Equipment Total Note 5 – Long-term investment Cost 400,000 3,500,000 1,000,000 4,900,000 Accum. depr. Book value 400,000 500,000 3,000,000 250,000 750,000 750,000 4,150,000 Investment in bonds 1,000,000 Note 6 – Investment property Land for undetermined use 500,000 Note 7 - Intangible assets Trademark Patent Total 300,000 250,000 550,000 Note 8 - Other noncurrent assets Advances to officers Restricted foreign deposit Total 150,000 300,000 450,000 Note 9 - Trade and other payables Accounts payable Note payable Income tax payable Unearned leasehold income-current portion Total 500,000 100,000 150,000 70,000 820,000 Note 10 - Common stock Share capital issued Stock dividend payable Total Note 11 - Reserves 5,000,000 150,000 5,150,000 Share premium Retained earnings appropriated for plant expansion Retained earnings appropriated for treasury share Total reserves 250,000 500,000 300,000 1,050,000 Note 12 - Retained earnings Retained earnings unappropriated Appropriation for treasury share Adjusted balance Problem 2-3 1,500,000 ( 300,000) 1,200,000 Magna Company reported the following statement of financial position on December 31,2019. Current assets Investments Tangible assets Intangible assets 2,000,000 400,000 7,150,000 400,000 9,950,000 Current liabilities Long term liabilities Equity 1,500,000 2,000,000 6,450,000 9,950,000 Equity has preference share capital, no par value, P5 stated value, authorized 300,000 shares, issued 150,000 shares for P1,000,000, and ordinary share capital, P20 par value, authorized 400,000 shares issued 100,000 shares of P30 per share. Tangible assets include building P5,000,000 less accumulated depreciation P1,600,000, equipment P1,400,000 less accumulated depreciation P400,000, land P1,250,000, and land held for future plant site P1,500,000. The current assets include : Cash P4,000,000, accounts receivable P750,000 less P50,000 for allowance for doubtful accounts, inventories P800,000, and prepaid expenses P100,000 The investments include the cash surrender value of a life insurance contract P50,000, investment in securities, short-term, P100,000, and long-term, P250,000 Intangible assets include a franchise P100,000, goodwill P200,000 and discount on bonds payable P100,000. Current liabilities include accounts payable P400,000, notes payable-short-term debt P450,000, and long-term P300,000, taxes payable P150,000, and appropriation for contingencies P200,000. Long-term liabilities comprised solely of 12% bonds payable due on December 31, 2022. Required: Prepare in good form a properly classified statement of financial position with appropriate notes. Answer: Magna Company Statement of Financial Position December 31, 2019 ASSETS Current assets: Cash Financial assets at fair value Trade accounts receivable Inventories Prepaid expenses Total current assets Noncurrent assets: Property, plant and equipment Long-term investments Intangible assets Total noncurrent assets Total assets EQUITY AND LIABILITIES Current liabilities Trade and other payables Note payable-short-term Total current liabilities note (1) 2,100,000 (2) (3) (4) 7,150,000 300,000 300,000 7,750,000 9,850,000 (5) 550,000 450,000 1,000,000 Noncurrent liabilities: Bonds payable (6) Notes payable-long-term debt Total noncurrent liabilities Equity: Share capital Reserves Retained earnings Total equity Total liabilities and equity 400,000 100,000 700,000 800,000 100,000 (7) (8) 1,900,000 300,000 2,200,000 2,750,000 1,450,000 2,450,000 6,650,000 9,850,000 Note 1 – trade accounts receivable Accounts receivable Allowance for doubtful accounts Net realizable value Note 2 – Property, plant and equipment 750,000 (50,000) 700,000 Land Land for future plant site Building Equipment Total Cost 1,250,000 1,500,000 5,000,000 1,400,000 9,150,000 Accum. depr. 1,600,000 400,000 2,000,000 Carrying amount 1,250,000 1,500,000 3,400,000 1,000,000 7,150,000 Note 3 – long-term investments Investment in equity securities Cash surrender value Total 250,000 50,000 300,000 Note 4 – intangible assets Franchise Goodwill Total 100,000 200,000 300,000 Note 5 – trade and other payables Account payable Taxes payable Total 400,000 150,000 550,000 Note 6 – bonds payable Bonds payable, due December 31, 2015 Discount on bonds payable 2,000,000 (100,000) 1,900,000 Note 7 – share capital Preference share capital, P5 stated value, 300,000 shares authorized, 150,000 shares issued Ordinary share capital, P20 par value, 400,000 shares authorized, 100,000 shares issued Total Note 8 – reserves Share premium-preference Share premium-ordinary Retained earnings appropriated for contingencies Total Problem 2-4 750,000 2,000,000 2,750,000 250,000 1,000,000 200,000 1,450,000 Boracay Company prepared the following condensed statement of financial position of December 31, 2019. Current asset Current liabilities 4,000,000 1,500,000 Working capital Add other assets 2,500,000 1,800,000 Working capital plus other assets Deduct other liabilities 4,300,000 100,000 Net assets 4,200,000 Money market placement – three months Cash in bank Accounts receivable Notes receivable Financial assets at fair value Inventory Goodwill 500,000 700,000 800,000 200,000 400,000 1,300,000 100,000 Total current assets 4,000,000 The inventory account was found to include the cost of office supplies of P50,000 and office equipment acquired at the end of 2019 at a cost of P250,000. Other assets included land and building acquired on January 1, 2018 for P4,000,000, less mortgage of P200,000. At the time of purchase, the land was worth P1,000,000. The building on December 31, 2019 has a remaining life of 18 years. Current liabilities represented balances that were payable to trade creditors. Other liabilities consisted of withholding tax payable. However, no recognition was given to accrued salaries of P250,000. The entity was originally organized in 2018 when 30,000 ordinary shares with par value of P100 were issued in exchange for assets with fair value of P3,200,000. Required: Prepare a statement of financial position Answer: Boracay Company Statement of Financial Position December 31, 2019 ASSETS Current assets: Cash and cash equivalents Financial assets at fair value Trade receivables Inventory (1,300,000 -50,000 -250,000) Prepaid expenses Total current assets Noncurrent assets: Property, plant and equipment Goodwill Total noncurrent assets Total assets Note (1) 1,200,000 400,000 (2) 1,000,000 (3) 1,000,000 50,000 3,650,000 (4) 3,950,000 100,000 4,050,000 7,700,000 EQUITY AND LIABILITIES Current liabilities: Trade and other payables (5) 2,050,000 Noncurrent liability: Mortgage payable Equity: Ordinary share capital, P100 par Share premium Retained earnings Total equity Total liabilities and equity 2,000,000 (6) 3,000,000 200,000 450,000 3,650,000 7,700,000 Note 1 – cash and cash equivalent Cash in bank Money market placement Total Note 2 – trade receivables 700,000 500,000 1,200,000 Accounts receivable Notes receivable Total 800,000 200,000 1,000,000 Note 3 – prepaid expenses Office supplies 50,000 Note 4 – property, plant and equipment Land Building Office equipment Total Cost 1,000,000 3,000,000 250,000 4,250,000 Accum. depr. 300,000 300,000 Carrying amount 1,000,000 2,700,000 250,000 3,950,000 Note 5 – trade accounts and other payables Accounts payable Withholding tax payable Accrued salaries payable Accrued interest payable Total 1,500,000 100,000 250,000 200,000 2,050,000 Note 6 – retained earnings Net assets per book Contributed capital Unadjusted retained earnings Unrecorded expenses: Salaries Depreciation on building (3,000,000/20x2) 4,200,000 3,200,000 1,000,000 250,000 300,000 550,000 450,000 Problem 2- 5 Dakak Company provided the following statement of financial position on December 31, 2019: Current assets 2,700,000 Current liabilities 2,500,000 Other assets 6,000,000 Other liabilities 2,000,000 Equity 4,800,000 9,300,000 9,300,000 Analysis of current assets disclose the following: Cash and cash equivalents Financial assets held for trading Accounts receivable Inventories Other assets include: Property, plant and equipment, cost P6,000,000 Advances to subsidiary Goodwill recorded on the books to cancel losses Incurred by the entity in prior years 350,000 6,600,000 100,000 400,000 200,000 1,000,000 800,000 2,500,000 Other liabilities include: Bonds payable in annual installment of P500,000 4,000,000 2,250,000 Current liabilities include: Accrued expenses Customers deposit Advances from officer, not payable currently Accounts payable Note payable-bank due December 31,2021 500,000 600,000 750,000 850,000 2,700,000 2,000,000 Share capital, 50,000 shares, P100 par, was originally issued and credited for a total consideration of P5,500,000 but losses of the entity for past years were charged against the share capital balance. Required: Prepare a properly classified statement of financial position. Answer: Dakak Company Statement of Financial Position December 31, 2019 ASSETS Current assets: Cash and cash equivalents Financial assets held for trading Accounts receivable Inventories Total current assets Noncurrent assets: Property, plant and equipment Long-term investment Total noncurrent assets Total assets Note 500,000 600,000 750,000 850,000 2,700,000 (1) (2) 4,000,000 2,250,000 6,250,000 8,950,000 LIABILITIES AND EQUITY Current liabilities: Trade and other payables Bonds payable-current portion Total current liabilities (3) Noncurrent liabilities: Bonds payable-remaining portion Note payable, due December 31, 2019 Other noncurrent liability (4) Total noncurrent liabilities Equity: Share capital, P100 par, 50,000 shares Share premium Retained earnings (deficit) (5) Total equity Total liabilities and equity Note 1 – property, plant and equipment Property, plant and equipment Accumulated depreciation Carrying amount Note 2 – long term investment 1,500,000 500,000 2,000,000 150,000 800,000 200,000 2,500,000 5,000,000 500,000 (1,050,000) 4,450,000 8,950,000 6,000,000 (2,000,000) 4,000,000 Advances to subsidiary 2,250,000 Note 3 – trade and other payables Account payables Accrued expenses Customers’ deposit Total 1,000,000 100,000 400,000 1,500,000 Note 4 – other noncurrent liability Advances from officer, not repayable currently 200,000 Note 5 – retained earnings Equity per book Contributed capital Unadjusted retained earnings Writeoff of goodwill Deficit 4,800,000 5,500,000 (700,000) (350,000) (1,050,000) Problem 2-6 Darwin Company provided the following information at year-end: Cash Accounts receivable Inventory, including inventory expected in the ordinary course of preparations to be sold beyond 12 months amounting to P700,000 Financial asset held for trading Equity investment at fair value through other Comprehensive income Equipment held for sale Deferred tax asset 1,500,000 1,200,000 1,000,000 300,000 800,000 2,000,000 150,000 What amount should be reported as total current assets at year-end? a. 6,000,000 b. 4,000,000 c. 6,800,000 d. 4,800,000 Cash 1,500,000 Accounts receivable Inventory, including inventory expected in the ordinary course of preparations to be sold beyond 12 months amounting to P700,000 Financial asset held for trading Equity investment at fair value through other Comprehensive income Total current asset 1,200,000 1,000,000 300,000 800,000 4,800,000 Problem 2-7 At year-end, the current assets of Hazel Company revealed cash and cash equivalent of P700,000, accounts receivable of P1,200,000 and inventories of P600,000. The examination of accounts receivable disclosed the following: Trade accounts Allowance for doubtful accounts Claim against shipper for goods lost in transit Selling price of unsold goods sent by hazel On consignment at 130% of cost and not Included in ending inventory 930,000 (20,000) 30,000 260,000 1,200,000 What total amount should be reported as current assets at year-end? a. 2,412,000 b. 2,440,000 c. 2,240,000 d. 2,500,000 Cash and cash equivalent Accounts receivable (1,200,000-260,000) Inventories (600,000+200,000) Problem 2-8 700,000 940,000 800,000 2,440,000 Petite Company reported the following current assets on December 31, 2019: Cash Accounts receivable Inventory, including goods received on Consignment P200,000 Prepaid expenses, including a deposit of P50,000 Made on inventory to be delivered in 18months 5,000,000 2,000,000 Total current assets Cash in general checking account Cash fund to be used to retire bonds payable in 2021 Cash held to pay value added taxes 7,950,000 3,500,000 1,000,000 500,000 Total cash 5,000,000 800,000 150,000 What total amount of current assets should be reported on December 31, 2019? a. b. c. d. 6,750,000 6,700,000 7,700,000 7,750,000 Cash in general checking account Cash fund to be used to retire bonds payable in 2021 Cash held to pay value added taxes 3,500,000 (1,000,000) 500,000 Total cash 4,000,000 Cash Accounts receivable Inventory, 800,000 less including goods received on Consignment (P200,000) Prepaid expenses,150,000 less including a deposit of P50,000 Made on inventory to be delivered in 18months 4,000,000 2,000,000 Total current assets 6,700,000 Problem 2-9 600,000 100,000 Rice Company was incorporated on January 1, 2019 with P5,000,000 from issuance of share capital and borrowed funds of P1,500,000. During the year, net income was P2,500,000. On December 15, the entity paid a P500,000 cash dividend. On December 31, 2019, the liabilities had increased to P1,800,000 On December 31, 2019, what amount should be reported as total assets? a. b. c. d. 6,500,000 9,300,000 8,800,000 6,800,000 Issuance of share capital (5,000,000 – paid cash dividend 500,000) Net income Liabilities increased Total assets 4,500,000 2,500,000 1,800,000 8,800,000 Problem 2-10 Arabian Company reported the following at year-end: Cash Accounts receivable Notes receivable, net of discounted note P500,000 Inventory 4,500,000 7,500,000 2,000,000 4,000,000 18,000,000 An analysis disclosed that accounts receivable comprised the following: Trade accounts receivable Allowance for doubtful accounts Selling price of Arabian Company’s unsold good sent To Tar company on consignment at 150% of Cost and excluded from Arabian’s ending inventory 5,000,000 (500,000) 3,000,000 7,500,000 What amount should be reported as total current assets at year-end? a. 17,000,000 b. 17,500,000 c. 15,000,000 d. 16,500,000 Cash 4,500,000 Accounts receivable 7,500,000 Selling price of Arabian Company’s unsold good sent To Tar company on consignment at 150% of Cost and excluded from Arabian’s ending inventory 3,000,000 Total assets 15,000,000 Problem 2-11 Mirr Company was incorporated on January 1, 2019 with proceeds from the issuance of P7,500,000 in share capital and borrowed funds of P1,100,000 During the first year, revenue from sales and consulting amounted to P8,200,000, and operating costs and expenses totaled P6,400,000. On December 15, 2019, the entity declared a P300,000 dividend, payable to shareholders on January 15, 2020. The liabilities increased to P2,000,000 by December 31, 2019. On December 31, 2019, what should be reported as total assets? a. b. c. d. 11,000,000 11,300,000 10,100,000 12,100,000 Issuance of share capital Revenue from sales and consulting Cost and expenses Dividend payable Liabilities increased Total assets Problem 2-12 7,500,000 8,200,000 (6,400,000) (300,000) 2,000,000 11,000,000 Gar Company reported the following account balances on December 31, 2019: Accounts payable Bonds payable Premium on bonds payable Deferred tax liability Dividend payable Income tax payable Note payable, due January 31, 2020 1,900,000 3,400,000 200,000 400,000 500,000 900,000 600,000 On December 31, 2019, what total amount should be reported as current liabilities? a. b. c. d. 7,100,000 4,300,000 3,900,000 4,100,000 Accounts payable Premium on bonds payable Deferred tax liability Dividend payable Income tax payable Total current liabilities 1,900,000 200,000 400,000 500,000 900,000 3,900,000 Problem 2-13 Burma Company disclosed the following liabilities: Accounts payable, after deducting debit balances In suppliers’ accounts amounting to P100,000 Accrued expenses Credit balances of customers’ accounts Share dividend payable Claims for increase in wages and allowance by Employees, covered in a pending lawsuit Estimated expenses in redeeming prize coupons What total amount should be reported as current liabilities? 4,000,000 1,500,000 500,000 1,000,000 400,000 600,000 a. b. c. d. 6,700,000 6,600,000 7,100,000 7,700,000 Accounts payable Accrued expenses Share dividend payable Claims for increase in wages and allowance by Employees, covered in a pending lawsuit Estimated expenses in redeeming prize coupons Total current liabilities 4,000,000 1,500,000 1,000,000 (400,000) 600,000 6,700,000 Problem 2-14 Ronna Company provided the following information on December 31, 2019: Accounts payable, net of creditors’ debit Balances P200,000 Accrued expenses Bonds payable due December 31, 2021 Premium on bonds payable Deferred tax liability Income tax payable Cash dividends payable Share dividend payable Note payable – 6%, due March 1, 2020 Note payable – 8%, due October 1, 2020 2,000,000 800,000 4,500,000 500,000 500,000 1,100,000 600,000 400,000 1,500,000 1,000,000 The financial statements for 2019 were issued on March 31, 2020. On December 31, 2019, the 6% note payable was refinanced on a long-term basis. Under the loan agreement for the 8% note payable, the entity has the discretion to refinance the obligation for at least twelve months after December 31, 2019. 1. What amount should be reported as total current liabilities? a. b. c. d. 7,200,000 4,700,000 6,200,000 5,100,000 Accounts payable Accrued expenses Income tax payable Cash dividends payable Share dividend payable Net of creditors’ debit balances Total current liabilities 2,000,000 800,000 1,100,000 600,000 400,000 (200,000) 4,700,000 2. What amount should be reported as total noncurrent liabilities? a. b. c. d. 8,400,000 5,500,000 8,000,000 7,500,000 Bonds payable due December 31, 2021 Premium on bonds payable Deferred tax liability Note payable – 6%, due March 1, 2020 Note payable – 8%, due October 1, 2020 Total noncurrent liabilities 4,500,000 500,000 500,000 1,500,000 1,000,000 8,000,000 Problem 2-15 Gold Company provided the following trial balance on June 30, 2019: Cash overdraft Accounts receivable Inventory Prepaid expenses Land held for sale Property, plant and equipment, net Accounts payable Accrued expenses Share premium Share capital Retained earnings 100,000 350,000 580,000 120,000 1,000,000 950,000 3,000,000 200,000 150,000 250,000 1,500,000 800,000 3,000,000 Checks amounting to P300,000 were written to vendors and recorded on June 29, 2019 resulting in a cash overdraft of P100,000. The checks were mailed on July 9, 2019 Land held for sale was sold for cash on July 15, 2019. The entity issued the financial statements on July 31, 2019. 1. What total amount should be reported as current assets? a. b. c. d. 2,250,000 2,050,000 1,950,000 1,250,000 Cash Accounts receivable Inventory Prepaid expenses Land classified as held for sale Total current assets 200,000 350,000 580,000 120,000 1,000,000 2,250,000 2. What total amount should be reported as current liabilities? a. b. c. d. 450,000 350,000 650,000 300,000 Cash overdraft Accounts payable Accrued expenses Total current liabilities 100,000 200,000 150,000 450,000 3. What amount should be reported as shareholders’ equity? a. b. c. d. 2,550,000 1,750,000 1,500,000 2,300,000 Share premium Share capital Retained earnings Shareholders’ equity 250,000 1,500,000 800,000 2,550,000 Problem 2-16 Trey Company provided the following trial balance on December 31, 2019 which had been adjusted except for income tax expense: Cash 5,000,000 Accounts receivable, net 8,000,000 Prepaid taxes 1,500,000 Inventory 6,000,000 Property, plant and equipment 17,000,000 Accounts payable Share capital Retained earnings Foreign currency translation adjustment 2,500,000 Revenue Expenses 10,000,000 50,000,000 10,000,000 20,000,000 5,000,000 15,000,000 50,000,000 During 2019, estimated tax payments of P1,500,000 were charged to prepaid taxes. The entity has not yet recorded income tax expense. The tax rate is 30%. The accounts receivable included P3,000,000 due from a customer. Special terms granted to this customer require payment in equal semiannual installments of P500,000 every April 1 and October 1. 1. On December 31, 2019, what total amount should be reported as current assets? a. b. c. d. 21,000,000 18,500,000 17,000,000 19,500,000 Cash 5,000,000 Accounts receivable, net (8,000,000- 2,000,000) 6,000,000 Inventory 6,000,000 Total current assets 17,000,000 2. On December 31, 2019 what amount should be reported as total retained earnings? a. 10,000,000 b. 8,500,000 c. 5,750,000 d. 6,000,000 Income before tax Income tax (30% x 5,000,000) Net income Retained earnings Total 5,000,000 (1,500,000) 3,500,000 5,000,000 8,500,000 Problem 2-17 Mint Company provided the following account balances on December 31, 2019 which had been adjusted except for income tax expense: Cash Accounts receivable, net Cost in excess of billings on long-term contracts Billing in excess of cost on long-term contracts Prepaid taxes Property, plant and equipment, net Note payable – noncurrent Share capital Share premium Retained earnings unappropriated Retained earnings restricted for note payable Earnings from long-term contracts Costs and expenses 600,0000 3,500,000 1,600,000 700,000 450,000 1,510,000 1,620,000 750,000 2,030,000 900,000 160,000 6,680,000 5,180,000 All receivables on long-term contracts are considered to be collectible within 12 months. During the year, estimated tax payments of P450,000 were charged to prepaid taxes. The entity has not recorded income tax expenses. The tax rate is 30%. On December 31, 2019, what amount should be reported as 1. Total retained earnings? a. b. c. d. 1,950,000 2,110,000 2,400,000 2,560,000 Earnings from long-term contracts Costs and expenses 6,680,000 5,180,000 Income before income tax Less: income tax (30% x 1,500,000) Net income Retained earnings unappropriated Retained earnings restricted Total retained earnings 1,500,000 450,000 1,050,000 900,000 160,000 2,110,000 2. Total noncurrent liabilities? a. b. c. d. 1,620,000 1,780,000 2,320,000 2,480,000 Note payable- noncurrent 1,620,000 3. Total current assets? a. b. c. d. 5,000,000 4,100,000 5,700,000 6,150,000 Cash Accounts receivable Cost in excess of billings Total current assets 600,000 3,500,000 1,600,000 5,700,000 4. Total shareholders’ equity? a. b. c. d. 2,940,000 2,780,000 4,890,000 4,730,000 Total retained earnings Share capital Share premium Shareholders’ equity Problem 2-18 2,110,000 750,000 2,030,000 4,890,000 Shaw Company provided the following trial balance on December 31, 2019 which had been adjusted except for income tax expense: Cash Accounts receivable Inventory Property, plant and equipment (net) Accounts payable and accrued liabilities Income tax payable Deferred tax liability Share capital Share premium Retained earnings, January 1 Net sales and other revenue Costs and expenses Income tax expense 600,000 2,800,000 2,000,000 10,500,000 1,800,000 1,500,000 700,000 2,500,000 3,000,000 3,500,000 15,000,000 10,000,000 2,100,000 28,000,000 28,000,000 The accounts receivable included P1,000,000 due from a customer and payable in quarterly installments of P125,000. The last payment is due December 30, 2021. During the year, estimated tax payment of P600,000 was charged to income tax expense. The income tax rate is 30%. On December 31, 2019, what amount should be reported as 1. Total current assets? a. b. c. d. 3,400,000 4,400,000 5,400,000 4,900,000 Cash Accounts receivable Inventory Account receivable- installments (125,000 x 4) Total current assets 2. Total current liabilities? 600,000 2,800,000 2,000,000 (500,000) 4,900,000 a. b. c. d. 2,700,000 3,300,000 4,050,000 3,450,000 Accounts payable and accrued liabilities Income tax payable (1,500,000- 600,000) Total current liabilities 1,800,000 900,000 2,700,000 3. Retained earnings? a. b. c. d. 8,500,000 6,400,000 7,000,000 3,500,000 Net sales and other revenue Costs and expenses Income before income tax Income tax (30% x 5,000,000) Net income Retained earnings – January 1 Retained earnings – December 31 15,000,000 (10,000,000) 5,000,000 (1,500,000) 3,500,000 3,500,000 7,000,000 Problem 2-19 Charice Company provided the following information on December 31, 2019 Accounts payable for goods and services purchased on open account amounted to P500,000 and accrued expenses totaled P300,000 on December 31, 2019. On December 15, 2019, the entity declared a cash dividend of P7 per share, payable on January 15, 2020, to shareholders of record on December 31, 2019. The entity had 100,000 shares issued and outstanding throughout 2019. On July 1, 2019, the entity issued P5,000,000, 8% bonds for P4,400,000 to yield 10 %. The bonds mature on June 30 ,2024, and pay interest annually every June 30. On December 31, 2019, the bonds were trading in the open market at 86 to yield 12%. The entity used the effective interest method to amortize bond discount. The pretax financial income was P8,500,000 and taxable income was P6,000,000. The difference is due to P1,000,000 permanent difference and P1,500,000 of taxable temporary difference which is expected to reverse in 2020. The entity is subject to income tax rate of 30% and made estimated income tax payments during the year of P1,000,000. What total amount should be reported as current liabilities on December 31, 2019? a. b. c. d. 3,500,000 2,700,000 2,300,000 2,500,000 Accounts payable Accrued expenses Dividend payable (100,000 x 7) Accrued interest payable (5,000,000 x 8% x 6/12) Income tax payable (30% x 6,000,000=1,800,000-1,000,000) Total current liabilities 500,000 300,000 700,000 200,000 800,000 2,500,000 Problem 2-20 Kaye Company reported the following liabilities on December 31, 2019: Accounts payable Bank note payable – 10% Bank note payable – 11% Mortgage note payable – 10% Bonds payable 6,500,000 3,000,000 5,000,000 2,000,000 4,000,000 The P3,000,000. 10% note was issued March 1, 2019 payable on demand. Interest is payable every six months. The one-year P5,000,000. 11% note was issued January 15, 2019. On December 31, 2019 the entity negotiated a written agreement with the bank to replace the note with a 2-year, P5,000,000. 10% note to be issued January 15, 2020. The 10% mortgage note was issued October 1, 2017, with a term of 10 years. Terms of the note give the holder the right to demand immediate payment if the entity fails to make a monthly interest payment within 10 days from the date the payment is due. On December 31, 2019, the entity is three-months behind in paying the required interest payment. The bonds payable are ten-year, 8% bonds issued June 30, 2010. Interest is payable semi-annually on June 30 and December 31. The entity has not prepared the adjustment for any accrued interest on the liabilities. What total amount should be reported as current liabilities on December 31, 2019? a. b. c. d. 15,650,000 11,650,000 20,650,000 13,650,000 Accounts payable Bank note payable-10% Mortgage note payable Bonds payable Interest payable (3,000,000 x 10% x 6/12) Total current liabilities 6,500,000 3,000,000 2,000,000 4,000,000 150,000 15,650,000 Problem 2-21 1. Which of the following is not a noncurrent investment? a. b. c. d. Cash surrender value of life insurance Franchise Land held for speculation A sinking fund 2. The term deficit refers to a. b. c. d. An excess of current assets over current liabilities. An excess of current liabilities over current assets. A debit balance in retained earnings. A loss reported as a prior period error. 3. Which should be classified as a noncurrent asset? a. Plant expansion fund b. Prepaid rent c. Supplies d. Goods in process 4. Which of the following items would normally be excluded from the computation of working capital? a. Advances from customers b. The portion of long-term debt that matures within one year after reporting period c. Prepaid insurance d. Goodwill 5. Accrued revenue would normally appear in the statement of financial position under a. b. c. d. Noncurrent assets Current liabilities Noncurrent liabilities Current assets 6. For a liability to exist a. b. c. d. There must be a past events The exact amount must be known The identity of the party to whom the liability is owed must be known There must be an obligation to pay cash in the future. 7. Which statement best describes the term liability? a. An excess of equity over current assets b. Resources to meet financial commitments when due c. The residual interest in the assets of the entity after deduction all of the liabilities d. A present obligation arising from past event 8. Which item is not a current liability? a. b. c. d. Unearned revenue Share dividend payable The currently maturing portion of long-term debt Trade accounts payable 9. Noncurrent liabilities include a. Bonds payable b. Short-term obligation refinanced on a long-term basis at the end of reporting period c. Deferred tax liability d. All of these are noncurrent liabilities 10. Which is not within the definition of a liability? a. b. c. d. The signing of a three-year employment contract at a fixed annual salary An obligation to provide goods or services in the future A note payable with no specified maturity date A present obligation that is estimated in amount