Problem 2 8 IAA

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Magna Company

Statement of Financial Position


December 31, 2023

ASSETS

Current Assets: note


Cash ₱ 400,000.00
Trade accounts receivable ₱ 700,000.00
Prepaid Expenses 1 ₱ 100,000.00
Inventories ₱ 800,000.00
Financial assets at fair value ₱ 100,000.00
Total current assets

Noncurrent Assets
Property, plant and equipment 2 ₱ 7,150,000.00
long-term investment 3 ₱ 300,000.00
Intangible assets 4 ₱ 300,000.00
Total noncurrent assets

Total Assets

EQUITY AND LIABILITIES

Current Liabilities
Trade and Other Payable 5 ₱ 550,000.00
Notes payable short-term ₱ 450,000.00
Total current liabilities

Noncurrent Liabilities
Bonds Payable 6 ₱ 1,900,000.00
Notes payable long-term debt ₱ 300,000.00
Total noncurrent liabilities

Equity
Share capital 7 ₱ 2,750,000.00
Reserves 8 ₱ 1,450,000.00
Retained earnings ₱ 2,450,000.00
Total Equity

Total Liabilities and Equity


Note 1 - Trade Accounts Receivable

Accounts Receivables
Allowance for doubtful accounts
Net realizable value

Note 2 - Property, Plants and Equipment

Cost
Land ₱ 1,250,000.00
Land held for future plant site ₱ 1,500,000.00
₱ 2,100,000.00 Building ₱ 5,000,000.00
Equipment ₱ 1,400,000.00
Total ₱ 9,150,000.00

Note 3 - long-term investment


₱7,750,000.00
Invesment in securities
₱9,850,000.00 Cash surrender value
Total

Note 4 - Intangible Assets

Franchise
Goodwil
₱ 1,000,000.00 Total

Note 5 - Trade and Other Payables

Accounts Payable
₱ 2,200,000.00 Taxes Payable
Total

Note 6 - Bonds Payable

Bonds Payable, due on December 31, 2026


₱6,650,000.00 Discount on bonds payable

₱ 9,850,000.00
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 (1M-750k)


Share premium-ordinary (3M-2M)
Retained earnings appropriated for contingencies
Total
₱ 750,000.00
-₱ 50,000.00
₱ 700,000.00

Accum. Depr. Carrying Amount


- ₱ 1,250,000.00
- ₱ 1,500,000.00
₱ 1,600,000.00 ₱ 3,400,000.00
₱ 400,000.00 ₱ 1,000,000.00
₱ 2,000,000.00 ₱ 7,150,000.00

₱ 250,000.00
₱ 50,000.00
₱ 300,000.00

₱ 100,000.00
₱ 200,000.00
₱ 300,000.00

₱ 400,000.00
₱ 150,000.00
₱ 550,000.00

₱ 2,000,000.00
-₱ 100,000.00
₱ 1,900,000.00
₱ 750,000.00

₱ 2,000,000.00
₱ 2,750,000.00

₱ 250,000.00
₱ 1,000,000.00
₱ 200,000.00
₱ 1,450,000.00

You might also like