Assignment
in
Financial Accounting
Jane B. Evangelista
BSBA-2B
Simple Company
State of Financial Position
December 31, 2020
Asset
Current Asset
Cash 420, 000
Claim Receivable 20,000
Finished Goods 400,000
Goods in Process 600,000
Prepaid Insurance 20,000
Raw materials 200,000
Trading Securities 250,000
Accounts Receivable 500,000
Allowances for doubtful accounts
Advances from Supplier 50, 000
Notes receivables 150,000
Total Current Assets: 2,560,000
Non- Current Assets
Land 1,500,000
Machinery 2,000,000
Accum. Depn. Machinery 1,300,000
Building 4,000,000
Accum. Depn. Bldg 1,600,000
Franchise 200,000
Tools 40,000
Goodwill 100,000
Plant Expansion Fund 500,000
Investment in bonds 1,500,000
Total Non-Current Assets: 6,940,000
Total current and Non-Current Assets: 9,500,000
Liabilities and Equity
Liabilities Serial bonds payable ( 500,000 due every July 1 each year) 2,500,000
Employees income tax payable 20,000
Notes payable 100,000
Accrued expenses 30,000
Accrued interest on notes payable 10,000
Income tax payable 60,000
Accounts payable 300,000
Advances from customers 100,000
Total Liabilities 3,120,000
Equity
Share Capital 5,000,000
Share Premium 500,000
Retained Earnings 880,000
Total Equity 6,380,000
Total Liabilities and Equity 9,500,000