High School

Use the information provided below to prepare the Statement of Comprehensive Income for the year ended 28 February 2022.

### Information

The trial balance, adjustments, and additional information below were extracted from the accounting records of Whetstone Stores as of 28 February 2022, the end of the financial year.

#### Whetstone Stores Pre-Adjustment Trial Balance as at 28 February 2022

| **Debit (R)** | **Credit (R)** |
|---------------------------|----------------------|
| **Balance Sheet Accounts**| |
| Capital | | 3,759,100 |
| Drawings | 310,000 | |
| Land and buildings | 2,840,000 | |
| Vehicles at cost | 2,100,000 | |
| Equipment at cost | 1,500,000 | |
| Accumulated depreciation on vehicles | | 1,200,000 |
| Accumulated depreciation on equipment | | 840,000 |
| Investment: Med Bank (8% p.a.) | 450,000 | |
| Debtors control | 444,000 | |
| Provision for bad debts | | 22,000 |
| Bank | 602,700 | |
| Creditors control | | 418,000 |
| Loan: Med Bank (18% p.a.) | | 750,000 |
| **Nominal Accounts** | |
| Sales | | 5,600,000 |
| Opening stock | 200,000 | |
| Purchases | 2,150,000 | |
| Purchases returns | | 118,000 |
| Sales returns | 60,000 | |
| Salaries and wages | 1,234,000 | |
| Bad debts | 42,000 | |
| Stationery | 68,000 | |
| Rates and taxes | 178,000 | |
| Motor expenses | 300,000 | |
| Repairs and maintenance | 52,000 | |
| Telephone | 100,000 | |
| Electricity and water | 150,000 | |
| Bank charges | 18,000 | |
| Advertising | 194,000 | |
| Interest on mortgage loan | 130,000 | |
| Interest on investment | | 32,000 |
| Rent income | | 383,600 |

**Total** | 13,122,700 | 13,122,700 |

### Adjustments and Additional Information

1. **Stocktaking on 28 February 2022:**
- Trading inventory: R240,000
- Stationery: R6,000

2. A debtor declared insolvent paid R4,200, which represented 60% of the amount owed to Whetstone Stores. This amount has been recorded, but the remaining balance of his account must now be written off.

3. The provision for bad debts must be adjusted to R20,000.

4. Interest is outstanding on the investment made on 01 February 2021. The maturity date is 31 July 2022.

5. The long-term loan from Med Bank was obtained on 01 March 2021. A repayment of R100,000 was made and recorded on 31 August 2021. Provide for the outstanding interest. Note: Interest is not capitalized.

6. An account for R2,000 to replace broken window panes has been received. This has not been recorded and payment was due during March 2022.

7. The advertising amount includes a contract for R30,000 for monthly advertisements of equal value from 01 December 2021 to 31 May 2022.

8. Rent has been received for the period 01 March 2021 to 31 March 2022. Note: Rent was increased by 10% effective 01 September 2021.

9. The telephone account for February 2022 was due to be paid on 02 March 2022, amounting to R10,000.

10. Provide for depreciation as follows:
- On vehicles at 20% p.a. on the diminishing balance.
- On equipment at 10% p.a. on cost.

Answer :

Statement of Comprehensive Income for the year ended 28 February 2022:

Sales 5,600,000

Less: Sales returns (60,000)

Net sales 5,540,000

Cost of sales:

Opening stock 200,000

Purchases 2,150,000

Less: Purchases returns (118,000)

Net purchases 2,032,000

Add: Carriage inward 12,000

Goods available for sale 2,244,000

Less: Closing stock (240,000)

Cost of goods sold 2,004,000

Gross profit 3,536,000

Operating expenses:

Salaries and wages 1,234,000

Bad debts 42,000

Stationery 68,000

Rates and taxes 178,000

Motor expenses 300,000

Repairs and maintenance 52,000

Telephone 100,000

Electricity and water 150,000

Bank charges 18,000

Advertising 194,000

Depreciation on vehicles (420,000)

Depreciation on equipment (150,000)

Total operating expenses 1,846,000

Operating profit 1,690,000

Other income:

Interest on investment 32,000

Rent income 383,600

Total other income 415,600

Profit before tax 2,105,600

Less: Interest on mortgage loan (130,000)

Profit before tax and interest 1,975,600

Less: Income tax (insert applicable tax rate)

Profit after tax (insert amount)

Comprehensive income (insert amount)

Learn more about statement here:

brainly.com/question/33442046

#SPJ11