In: Accounting
The following trial balance was extracted from the books of Big Bamboo Limited on December 31, 2020
Big Bamboo Ltd | ||
Trial Balance as at January 1, 2020 |
||
Motor vehicle at cost |
10,600 |
|
Provision for depreciation on Motor Vehicle |
2,120 |
|
Building at cost |
90,000 |
|
Provision for depreciation on Buildings |
1,800 |
|
Stock at January 1, 2020 |
53,000 |
|
Carriage inwards |
500 |
|
Debtors |
50,130 |
|
Returns Inwards |
6,000 |
|
Returns Outwards |
5,560 |
|
Bad debt provision |
1,100 |
|
Cash |
3,200 |
|
Creditors |
30,350 |
|
Bank overdraft |
15,500 |
|
Sales |
600,000 |
|
Purchases |
440,000 |
|
Wages |
93,200 |
|
Insurance |
54,100 |
|
Discount received |
8,300 |
|
Drawings |
14,000 |
|
Capital |
150,000 |
|
814,730 |
814,730 |
Additional Information:
1. Stock at December 31, 2020 $80,000
2. Payment of $10,100 for insurance relates to the first quarter of 2021.
3. Wages owing $4,800
4. Provision for bad debt is to be increased to $1,500
5. Depreciation on fixed assets:
- Motor vehicles 10% on cost
- Buildings 15 % on the reducing balance method
Required:
Prepare for Big Bamboo Limited:
(a) An income statement for the year ended December 31, 2020
(b) A statement of financial position as at December 31, 2020
An income statement for the year ended December 31, 2020 of Big Bamboo limited
particulars | amount | amount |
Revenue | ||
sales | 600000 | |
return inwards | 6000 | 594000 |
Discout received | 8300 | |
Total revenue | 602300 | |
expenses | ||
Cost of goods sold | 53000+440000-80000-5560 | 407440 |
wages | 93200 | |
add outstandding wages | 4800 | 98000 |
insurance | 54100 | |
Less perpaid | -10100 | 44000 |
Depreciation | ||
Motar vehicle 10% | 10600*10% | 1060 |
Building 15% | (90000-1800)*15% | 13230 |
carrige inwards | 500 | |
provision for bad debts | 1500-1100 | 400 |
total expense | 564630 | |
Net profit trasnferred to balance sheet | 37670 | |
A statement of financial position as at December 31, 2020 of big bamboo limited
Liabilities | amount | amount |
capital | 150000 | |
Less drawings | -14000 | |
add profit | 37670 | 173670 |
current liabilities | ||
bank overdraft | 15500 | |
creditors | 30350 | |
30350 | ||
bad debt prvision | 1500 | |
outstanding wages | 4800 | |
Total | 225820 | |
Assets | ||
Fixed assets | ||
Motar vehicle | 10600 | |
Less provison | 3180 | 7420 |
building | 90000 | |
Less provison | 15030 | 74970 |
current assets | ||
closing stock | 80000 | |
Prepaid insurance | 10100 | |
debtors | 50130 | |
cash | 3200 | |
Total | 225820 |
Kindly upvote and comment it will help me a lot