Provide Statement of Changes in Equity

Financial Accounting Intro Concepts Meth/Uses
14th Edition
ISBN:9781285595047
Author:Weil
Publisher:Weil
Chapter9: Working Capital
Section: Chapter Questions
Problem 24E
icon
Related questions
Question

Provide Statement of Changes in Equity

Accounts Payable
Accounts Receivable
Accumulated Depreciation - Machinery
Accumulated Depreciation - Office Equipment
Accumulated Depreciation - Store Equipment
Allowance for Doubtful Accounts
Cash
Commissions Income
Depreciation - Machinery
Depreciation - Office Equipment
Depreciation - Store Equipment
Doubtful Accounts Expense
Factory Payroll (60% direct, 40% indirect)
Finished Goods Inventory, Mar 1
Finished Goods Inventory, Mar 31
Interest Income
Machinery
Notes Receivable
Office Equipment
Office Salaries
Other Costs (30% factory, 40% store, 30% office)
Prepaid Insurance Expense
R. Biff, Capital, Mar 1
R. Biff, Drawing
Raw Materials Inventory, Mar 1
Raw Materials Inventory, Mar 31
Raw materials purchases
Rent (60% factory, 20% store, 20% office)
Repairs and Maintenance (60% factory, 40% office)
Salaries and Wages Payable
Sales
Sales Discount
Sales Returns and Allowances
Store Equipment
Store Salaries
Supplies Inventory (50% factory, 30% store, 20% office)
Supplies Used (40% factory, 30% store, 30% office)
Unearned Sales Revenue
Utilities (70% factory, 20% store, 10% office)
Utilities Payable
Work-in-Process Inventory, Mar 1
Work-in-Process Inventory, Mar 31
€ 76,000
320,000
52,000
26,000
24,000
16,000
488,000
45,000
27,000
13,000
12,000
14,000
400,000
40,000
37,000
3,000
520,000
50,000
240,000
156,000
30,000
60,000
???
85,000
39,000
46,000
187,000
100,000
23,000
60,000
1,500,000
21,000
15,000
130,000
234,000
20,000
48,000
50,000
170,000
46,000
61,000
65,000
Transcribed Image Text:Accounts Payable Accounts Receivable Accumulated Depreciation - Machinery Accumulated Depreciation - Office Equipment Accumulated Depreciation - Store Equipment Allowance for Doubtful Accounts Cash Commissions Income Depreciation - Machinery Depreciation - Office Equipment Depreciation - Store Equipment Doubtful Accounts Expense Factory Payroll (60% direct, 40% indirect) Finished Goods Inventory, Mar 1 Finished Goods Inventory, Mar 31 Interest Income Machinery Notes Receivable Office Equipment Office Salaries Other Costs (30% factory, 40% store, 30% office) Prepaid Insurance Expense R. Biff, Capital, Mar 1 R. Biff, Drawing Raw Materials Inventory, Mar 1 Raw Materials Inventory, Mar 31 Raw materials purchases Rent (60% factory, 20% store, 20% office) Repairs and Maintenance (60% factory, 40% office) Salaries and Wages Payable Sales Sales Discount Sales Returns and Allowances Store Equipment Store Salaries Supplies Inventory (50% factory, 30% store, 20% office) Supplies Used (40% factory, 30% store, 30% office) Unearned Sales Revenue Utilities (70% factory, 20% store, 10% office) Utilities Payable Work-in-Process Inventory, Mar 1 Work-in-Process Inventory, Mar 31 € 76,000 320,000 52,000 26,000 24,000 16,000 488,000 45,000 27,000 13,000 12,000 14,000 400,000 40,000 37,000 3,000 520,000 50,000 240,000 156,000 30,000 60,000 ??? 85,000 39,000 46,000 187,000 100,000 23,000 60,000 1,500,000 21,000 15,000 130,000 234,000 20,000 48,000 50,000 170,000 46,000 61,000 65,000
Particulars
Sales
Less: Sales Discount
Less: Sales Returns and Allowances
Less: Cost of goods sold (WN 1)
Gross Profit
Less: Selling and Distribution Expenses
Statement of Profit and Loss
Depreciation - Store Equipment
Other store costs (P30,000*40%)
Store rent (P100,000* 20%)
Store Salaries
Store supplies used (P48000*30%)
Store Utilities (P170,000*20%)
Less: Administrative Expenses
Depreciation - Office Equipment
Doubtful accounts expense
Other Office costs (P30,000*30%)
Office Rent (P100,000*20%)
Office Repairs & Maintenance (P23000*40%)
Office supplies used (P48000*30%)
Office Utilities (P170,000* 10%)
Operating Income
Add: Other Income
Commissions Income
Interest Income
Net Income
Amount (P)
15,00,000
-21,000
-15,000
12,000
12,000
20,000
2,34,000
14,400
34,000
13,000
14,000
9,000
20,000
9,200
14,400
17,000
45,000
3,000
Amount (P)
14,64,000
8,27,000
6,37,000
3,26,400
96,600
2,14,000
48,000
2,62,000
Transcribed Image Text:Particulars Sales Less: Sales Discount Less: Sales Returns and Allowances Less: Cost of goods sold (WN 1) Gross Profit Less: Selling and Distribution Expenses Statement of Profit and Loss Depreciation - Store Equipment Other store costs (P30,000*40%) Store rent (P100,000* 20%) Store Salaries Store supplies used (P48000*30%) Store Utilities (P170,000*20%) Less: Administrative Expenses Depreciation - Office Equipment Doubtful accounts expense Other Office costs (P30,000*30%) Office Rent (P100,000*20%) Office Repairs & Maintenance (P23000*40%) Office supplies used (P48000*30%) Office Utilities (P170,000* 10%) Operating Income Add: Other Income Commissions Income Interest Income Net Income Amount (P) 15,00,000 -21,000 -15,000 12,000 12,000 20,000 2,34,000 14,400 34,000 13,000 14,000 9,000 20,000 9,200 14,400 17,000 45,000 3,000 Amount (P) 14,64,000 8,27,000 6,37,000 3,26,400 96,600 2,14,000 48,000 2,62,000
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial Accounting Intro Concepts Meth/Uses
Financial Accounting Intro Concepts Meth/Uses
Finance
ISBN:
9781285595047
Author:
Weil
Publisher:
Cengage
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College