Connect with experts and get insightful answers on IDNLearn.com. Get the information you need from our experts, who provide reliable and detailed answers to all your questions.
Sagot :
Certainly! Let's start by preparing the financial statements for Kumgi Ltd., step by step.
### Trading and Profit and Loss Account for the Year Ending 31st December 2019
#### Income:
1. Sales: \[tex]$300,000 2. Rent Received: \$[/tex]10,380
3. Commission Received: \[tex]$16,000 4. Return Outwards (deducted from Sales): \$[/tex]2,500
Total Income:
[tex]\[ \text{Sales} + \text{Rent Received} + \text{Commission Received} - \text{Return Outwards} = \$300,000 + \$10,380 + \$16,000 - \$2,500 = \$323,880 \][/tex]
#### Expenses:
1. Wages: \[tex]$1,200 2. Salary: \$[/tex]2,500
3. Carriage Inwards: \[tex]$500 4. Factory Rent: \$[/tex]1,450
5. Office Rent: \[tex]$2,300 6. Insurance: \$[/tex]780
7. Depreciation on Furniture (5% of \[tex]$22,500): \$[/tex]1,125
8. Depreciation on Plant and Machinery (6% of \[tex]$130,000): \$[/tex]7,800
9. Depreciation on Buildings (7% of \[tex]$280,000): \$[/tex]19,600
10. Bad Debts: \[tex]$3,500 11. Additional Bad Debts: \$[/tex]2,000
Total Bad Debts:
[tex]\[ \$3,500 + \$2,000 = \$5,500 \][/tex]
Total Expenses:
[tex]\[ \text{Wages} + \text{Salary} + \text{Carriage Inwards} + \text{Factory Rent} + \text{Office Rent} + \text{Insurance} + \text{Depreciation on Furniture} + \text{Depreciation on Plant and Machinery} + \text{Depreciation on Buildings} + \text{Total Bad Debts} \][/tex]
[tex]\[ = \$1,200 + \$2,500 + \$500 + \$1,450 + \$2,300 + \$780 + \$1,125 + \$7,800 + \$19,600 + \$5,500 = \$42,755 \][/tex]
Net Profit:
[tex]\[ \text{Total Income} - \text{Total Expenses} = \$323,880 - \$42,755 = \$281,125 \][/tex]
### Statement of Changes in Owner's Equity
Change in Equity:
[tex]\[ \text{Net Profit} + \text{Commission} = \$281,125 + \$500 = \$281,625 \][/tex]
### Balance Sheet as at 31st December 2019
#### Assets:
1. Plant and Machinery (less Depreciation):
[tex]\[ \$130,000 - \$7,800 = \$122,200 \][/tex]
2. Debtors (less Bad Debts and Provision for Bad Debts):
[tex]\[ \$50,000 - \$2,000 - \$2,400 = \$45,600 \][/tex]
3. Furniture (less Depreciation):
[tex]\[ \$22,500 - \$1,125 = \$21,375 \][/tex]
4. Buildings (less Depreciation):
[tex]\[ \$280,000 - \$19,600 = \$260,400 \][/tex]
5. Bills Receivable: \[tex]$3,000 6. Cash in Hand: \$[/tex]22,500
7. Cash at Bank: \[tex]$35,000 Total Assets: \[ \text{Plant and Machinery} + \text{Debtors} + \text{Furniture} + \text{Buildings} + \text{Bills Receivable} + \text{Cash in Hand} + \text{Cash at Bank} \] \[ = \$[/tex]122,200 + \[tex]$45,600 + \$[/tex]21,375 + \[tex]$260,400 + \$[/tex]3,000 + \[tex]$22,500 + \$[/tex]35,000 = \[tex]$510,075 \] #### Liabilities: 1. Creditors: \$[/tex]250,000
2. Bills Payable: \[tex]$70,000 3. Provision for Bad Debts: \$[/tex]1,550
4. Rent Received in Advance: \[tex]$6,000 5. Capital: \$[/tex]220,000
Total Liabilities:
[tex]\[ \text{Creditors} + \text{Bills Payable} + \text{Provision for Bad Debts} + \text{Rent Received in Advance} + \text{Capital} = \$250,000 + \$70,000 + \$1,550 + \$6,000 + \$220,000 = \$547,550 \][/tex]
### Summary of Key Results:
1. Total Income: \[tex]$323,880 2. Total Expenses: \$[/tex]42,755
3. Net Profit: \[tex]$281,125 4. Change in Equity: \$[/tex]281,625
5. Total Assets: \[tex]$510,075 6. Total Liabilities: \$[/tex]547,550
This completes the preparation of the Trading and Profit and Loss Account, Statement of Changes in Owner's Equity, and Balance Sheet for Kumgi Ltd.
### Trading and Profit and Loss Account for the Year Ending 31st December 2019
#### Income:
1. Sales: \[tex]$300,000 2. Rent Received: \$[/tex]10,380
3. Commission Received: \[tex]$16,000 4. Return Outwards (deducted from Sales): \$[/tex]2,500
Total Income:
[tex]\[ \text{Sales} + \text{Rent Received} + \text{Commission Received} - \text{Return Outwards} = \$300,000 + \$10,380 + \$16,000 - \$2,500 = \$323,880 \][/tex]
#### Expenses:
1. Wages: \[tex]$1,200 2. Salary: \$[/tex]2,500
3. Carriage Inwards: \[tex]$500 4. Factory Rent: \$[/tex]1,450
5. Office Rent: \[tex]$2,300 6. Insurance: \$[/tex]780
7. Depreciation on Furniture (5% of \[tex]$22,500): \$[/tex]1,125
8. Depreciation on Plant and Machinery (6% of \[tex]$130,000): \$[/tex]7,800
9. Depreciation on Buildings (7% of \[tex]$280,000): \$[/tex]19,600
10. Bad Debts: \[tex]$3,500 11. Additional Bad Debts: \$[/tex]2,000
Total Bad Debts:
[tex]\[ \$3,500 + \$2,000 = \$5,500 \][/tex]
Total Expenses:
[tex]\[ \text{Wages} + \text{Salary} + \text{Carriage Inwards} + \text{Factory Rent} + \text{Office Rent} + \text{Insurance} + \text{Depreciation on Furniture} + \text{Depreciation on Plant and Machinery} + \text{Depreciation on Buildings} + \text{Total Bad Debts} \][/tex]
[tex]\[ = \$1,200 + \$2,500 + \$500 + \$1,450 + \$2,300 + \$780 + \$1,125 + \$7,800 + \$19,600 + \$5,500 = \$42,755 \][/tex]
Net Profit:
[tex]\[ \text{Total Income} - \text{Total Expenses} = \$323,880 - \$42,755 = \$281,125 \][/tex]
### Statement of Changes in Owner's Equity
Change in Equity:
[tex]\[ \text{Net Profit} + \text{Commission} = \$281,125 + \$500 = \$281,625 \][/tex]
### Balance Sheet as at 31st December 2019
#### Assets:
1. Plant and Machinery (less Depreciation):
[tex]\[ \$130,000 - \$7,800 = \$122,200 \][/tex]
2. Debtors (less Bad Debts and Provision for Bad Debts):
[tex]\[ \$50,000 - \$2,000 - \$2,400 = \$45,600 \][/tex]
3. Furniture (less Depreciation):
[tex]\[ \$22,500 - \$1,125 = \$21,375 \][/tex]
4. Buildings (less Depreciation):
[tex]\[ \$280,000 - \$19,600 = \$260,400 \][/tex]
5. Bills Receivable: \[tex]$3,000 6. Cash in Hand: \$[/tex]22,500
7. Cash at Bank: \[tex]$35,000 Total Assets: \[ \text{Plant and Machinery} + \text{Debtors} + \text{Furniture} + \text{Buildings} + \text{Bills Receivable} + \text{Cash in Hand} + \text{Cash at Bank} \] \[ = \$[/tex]122,200 + \[tex]$45,600 + \$[/tex]21,375 + \[tex]$260,400 + \$[/tex]3,000 + \[tex]$22,500 + \$[/tex]35,000 = \[tex]$510,075 \] #### Liabilities: 1. Creditors: \$[/tex]250,000
2. Bills Payable: \[tex]$70,000 3. Provision for Bad Debts: \$[/tex]1,550
4. Rent Received in Advance: \[tex]$6,000 5. Capital: \$[/tex]220,000
Total Liabilities:
[tex]\[ \text{Creditors} + \text{Bills Payable} + \text{Provision for Bad Debts} + \text{Rent Received in Advance} + \text{Capital} = \$250,000 + \$70,000 + \$1,550 + \$6,000 + \$220,000 = \$547,550 \][/tex]
### Summary of Key Results:
1. Total Income: \[tex]$323,880 2. Total Expenses: \$[/tex]42,755
3. Net Profit: \[tex]$281,125 4. Change in Equity: \$[/tex]281,625
5. Total Assets: \[tex]$510,075 6. Total Liabilities: \$[/tex]547,550
This completes the preparation of the Trading and Profit and Loss Account, Statement of Changes in Owner's Equity, and Balance Sheet for Kumgi Ltd.
Your participation is crucial to us. Keep sharing your knowledge and experiences. Let's create a learning environment that is both enjoyable and beneficial. Your questions find answers at IDNLearn.com. Thanks for visiting, and come back for more accurate and reliable solutions.
