Question

In: Accounting

The following trial balance was extracted from the books of Big Bamboo Limited on December 31,...

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

Solutions

Expert Solution

Income Statement :-

Particulars Amount($) Credit($)
Net Sale Revenue :-
Sales Revenue 600000
Less : Return Inwards 6000
Net Sales 594000 594000
Expenses :-
Cost of Goods Sold 399140
Wages (93200+4800) 98000
Insurance ($54100-$10100) 44000
Depreciation on Motor ($10600*10%) 1060
Depreciation on Building ($90000-$1800)*15% 13230
Carrige Inwards 500
Provision for Bad Debts ($1500-$1100) 400
Total Expenses 556330 556330
Net Income 37670

Cost of Goods Sold :-

= Begining Inventory + Purchase - Purchase Return - Discount Received - Ending Inventory

= $53000 + $440000 - $5560 - $8300 - $80000

= $399140

Balance Sheet :-

Asstes Amount($) Amount($)
Current Assets :-
Cash 3200
Stock 80000
Prepaid Insurance 10100
Debtors 50130
Total Current Assets 143430 143430
Fixed Assets :-
Motor Vehicle 10600
Less : Provision for Depreciation ($2120+$1060) (3180) 7420
Building 90000
Less : Provision for Depreciation ($1800+$13230) (15030) 74970
Total Assets 225820
Liabilities
Current Liabilities :-
Creditors 30350
Bad Debt Prvision 1500
Outstanding Wages 4800
Bank Overdraft 15500
Total Current Liabilities 52150 52150
Capital
Beginning Capital 150000
Add : Net Profit 37670
Less : Drawings (14000)
Total Capital 173670 173670
Total Liabilities and Capital 225820

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

The following trial balance was extracted from the books of MNZ Bhd as at 31 December...
The following trial balance was extracted from the books of MNZ Bhd as at 31 December 2019. MNZ Bhd Trial Balance as at 31 December 2019 Debit RM’000        Credit        RM’000 Turnover 440,000 Inventory at 1 January 2019 5,000 Trade receivables and payables 30,000 27,500 Purchases 200,000 Administrative salaries 49,000 Selling and distribution expenses 32,500 Other expenses 2,750 Investment 117,000 Cash in hand and bank 5,250 Director’s remuneration 17,000 Auditor’s fees 1,500 Ordinary share capital -200 million shares as...
The following trial balance was extracted from the books of HoodRobin Bhd as at 31 December...
The following trial balance was extracted from the books of HoodRobin Bhd as at 31 December 2019. HoodRobin Trial Balance as at 31 December 2019     Debit      ’000       Credit ’000 Turnover 880,000 Inventory at 1 January 2019 10,000 Trade receivables and payables 60,000 55,000 Purchases 400,000 Administrative salaries 98,000 Selling and distribution expenses 65,000 Finance expenses 5,500 Investment 234,000 Cash in hand and bank 10,500 Director’s remuneration 34,000 Auditor’s fees 3,000 Ordinary share capital -400 million shares as...
On 31 December 2019, the following trial balance was extracted from the books of Syarikat Afif...
On 31 December 2019, the following trial balance was extracted from the books of Syarikat Afif Resources: Accounts   Debit (RM)   Credit (RM) Capital       29,250 Drawings   4,600   Cash   9,200   Salaries and Wages   23,000   Rental Revenue       68,000 Land   35,000   Accounts Receivable   12,350   Accounts Payable       18,000 Office Expenses   2,500   Utility Expenses   1,700   Prepaid Insurance   1,400   Building   15,000   Office Equipment   2,300   Vehicles   4,200   Inventory   4,100   Unearned Rental Revenue       500 Depreciation Expenses   400      115,750   115,750    Additional information for adjustment...
Q1 The following trial balance was extracted from the books of ABC Store on 31 December...
Q1 The following trial balance was extracted from the books of ABC Store on 31 December 20x5. DR CR $ $ Sales 223,940 Returns inwards 1, 900 Returns outwards 970 Discount allowed 800 Discount received 2,970 Purchases 80,100 Stock 56,000 Rent and rates 60,500 Electricity 5,800 Debtors 45,700 Creditors 29,750 Bank 110,450 Motor vehicle at cost 100,000 Accumulated depreciation for motor vehicle 30,000 Provision for doubtful debts 5,420 Other expenses 7,500 Capital 185,200 Drawings 9,500    ________ 478,250 478,250 The following...
QUESTION 1 The following trial balance was extracted from the books and records of Macaroon Limited...
QUESTION 1 The following trial balance was extracted from the books and records of Macaroon Limited as at 31 December 2015. Debit Credit £’000 £’000 Sales 2,347 Inventory at 1 January 2015 542 Purchases 1,932 Selling and distribution costs 87 Administrative expenses 21 Land – cost 750 Buildings – cost 3,500 Buildings – accumulated depreciation at 1 January 2015 415 Equipment – cost 530 Equipment – accumulated depreciation at 1 January 2015 83 Vehicles – cost 42 Vehicles – accumulated...
The following unadjusted trial balance was extracted from the books of Carol’s Trading Company at December...
The following unadjusted trial balance was extracted from the books of Carol’s Trading Company at December 31, 2017, the end of the company’s fiscal year. The company is owned by Carol Williams who trades in the business of buying and selling household consumables. Carol’s Trading Company Trial Balance as at December 31, 2017 A/C Name DR $ CR $ Cash 250,000 Accounts Receivable 340,000 Allowance for Bad Debts 25,000 Merchandise Inventory 210,000 Store Supplies 120,000 Prepaid Insurance 156,000 Office Furniture...
The following trial balance was extracted from the books of Mike Karuvadu on 31 Dec 2018....
The following trial balance was extracted from the books of Mike Karuvadu on 31 Dec 2018. From it and the note inventory, prepare his Statement of Profit or Loss for the year ending 31 Dec 2018 and a Statement of Financial Position as at that date:                                                                                                 Dr                    Cr                                                                                                 $                      $ Sales                                                                                                                216,420 Purchases                                                                                109,680 Inventory: 1 Jan 2018                                                             10,410 Carriage outwards                                                                  2,115 Carriage inwards                                                                     1,840 Return inwards                                                                       5,900 Return outwards                                                                                             6,720 Salaries and wages                                                                  42,800 Motor expenses                                                                      ...
The following trial balance has been extracted from the books of Mr Momoh as at 31...
The following trial balance has been extracted from the books of Mr Momoh as at 31 March 2019 Le000 Le000 Administrative expenses       250 Distribution costs 295 Share capital (all ordinary share of Le 1.00)   270 Share premium 80 Revaluation reserve 20 Dividend    27 Cash at bank and in hand 3 Receivables        233 Interest paid    25 Dividend received    15 Interest received 1 Land and building at cost (land 380 building Le 100) 480 Land and building...
The following trial balance has been extracted from the books of Mr Momoh as at 31...
The following trial balance has been extracted from the books of Mr Momoh as at 31 March 2019 Le000 Le000 Administrative expenses       250 Distribution costs 295 Share capital (all ordinary share of Le 1.00)   270 Share premium 80 Revaluation reserve 20 Dividend    27 Cash at bank and in hand 3 Receivables        233 Interest paid    25 Dividend received    15 Interest received 1 Land and building at cost (land 380 building Le 100) 480 Land and building...
The following trial balance was extracted from the books of Robert Kiyosaki Books Shop at the...
The following trial balance was extracted from the books of Robert Kiyosaki Books Shop at the close of business on the 28 February 2017. Dr Cr Purchases and Sales 550,280 820,500 Cash at Bank 1,500,000 Cash in hand 50,000 Capital account 1 March 2016 1,470,080 Drawings 12,000 Office Furniture 25,000 Accumulated depreciation – Office Furniture 1,800 Returns inwards and outwards 19,000 12,000 Rent 30,000 Wages and Salaries 55,800 Discounts 8,000 20,000 Debtors and Creditors 40,000 18,000 Inventory 1 March 2016...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT