The following trial balance was extracted from the books of Movies To The Max Ltd at July 31, the end of the company’s financial year. The company is owned by Samuel Maximo and is in the business of buying and selling movies on tapes. Trial Balance as at July 31, 2021   The following additional information is available at July 31, 2021: Rent of $510,000 was paid on April 1, 2021, for six (6) -months to September 2021. The computer and equipment were purchased on December 1, 2020 and have an estimated useful life of 10 years. This asset is depreciated on the double-declining depreciation method down to a residual value of $100,000. The company has two deliver trucks and uses the units of production method to compute the depreciation charges. One of the trucks was purchased for $800,000 on August 1, 2018, and is recognized as truck A. The other which is recognized as truck B was purchased for $1,100,000 on October 1, 2020. The expected useful life of both truck is ten (10) years or 120,000 miles. And the residual value on both trucks is $200,000. In the 2018/2019 financial year truck A drove 12,000 miles, 18,000 miles in 2019/2020, and 21,000 miles in 2020/2021. Truck B drove 8,000 miles in 2020/2021. Wages earned by employees NOT yet paid amounted to 23,050 at July 31, 2021. A physical count of inventory at July 31, 2021 reveals $165,070 worth of inventory on hand. At July 31, 2021 $105,000 of the previously unearned sales revenue had been earned. The aging of the Accounts Receivable schedule at July 31, 2021 indicated that the estimated uncollectible on account receivable should be $29,050. REQUIRED: Prepare Movies To The Max Ltd statement of owner’s equity for the year ended July 31, 2021. Prepare Movies To The Max Ltd classified balance sheet at July 31, 2021.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

The following trial balance was extracted from the books of Movies To The Max Ltd at July 31, the end of the company’s financial year. The company is owned by Samuel Maximo and is in the business of buying and selling movies on tapes.

Trial Balance as at July 31, 2021

 

The following additional information is available at July 31, 2021:

  • Rent of $510,000 was paid on April 1, 2021, for six (6) -months to September 2021.
  • The computer and equipment were purchased on December 1, 2020 and have an estimated useful life of 10 years. This asset is depreciated on the double-declining depreciation method down to a residual value of $100,000.
  • The company has two deliver trucks and uses the units of production method to compute the depreciation charges. One of the trucks was purchased for $800,000 on August 1, 2018, and is recognized as truck A. The other which is recognized as truck B was purchased for $1,100,000 on October 1, 2020. The expected useful life of both truck is ten (10) years or 120,000 miles. And the residual value on both trucks is $200,000. In the 2018/2019 financial year truck A drove 12,000 miles, 18,000 miles in 2019/2020, and 21,000 miles in 2020/2021. Truck B drove 8,000 miles in 2020/2021.
  • Wages earned by employees NOT yet paid amounted to 23,050 at July 31, 2021.
  • A physical count of inventory at July 31, 2021 reveals $165,070 worth of inventory on hand.
  • At July 31, 2021 $105,000 of the previously unearned sales revenue had been earned.
  • The aging of the Accounts Receivable schedule at July 31, 2021 indicated that the estimated uncollectible on account receivable should be $29,050.

REQUIRED:

  1. Prepare Movies To The Max Ltd statement of owner’s equity for the year ended July 31, 2021.
  2. Prepare Movies To The Max Ltd classified balance sheet at July 31, 2021.
Trial Balance as at July 31, 2021
Trial Balance
A/C Name
Cash
Accounts receivable
Allowance for bad debt
Merchandise Inventory
Store Supplies
Prepaid Rent
Computer and Equipment
Accumulated depreciation -Computer and Equipment
Delivery Truck
Accumulated depre ciation - Delivery Truck
Accounts payable
Wages payable
Unearned Sales revenue
DR
CR
750,000
290,500
25,000
167,050
120,000
510,000
1,200,000
1,900,000
150,000
400,000
150,000
Notes Payable, Long Term
Samuel Maximo, Capital
1,000,000
2,500,000
Samuel Maximo, Withdrawals
105,000
Sales revenue
Sales discount
Sales returns and allowances
Cost of goods sold
Wages Expense
Rent Expense
Depreciation Expense - Computer and Equipment
Depreciation Expense -Delivery Truck
Store Supplies Expense
Utilities Expense
Bad Debt Expense
Interest Expense
2,833,580
73,250
52,100
495,000
325,125
680,000
65,000
220,000
105,555
Total
7,058,580
7,058,580
Transcribed Image Text:Trial Balance as at July 31, 2021 Trial Balance A/C Name Cash Accounts receivable Allowance for bad debt Merchandise Inventory Store Supplies Prepaid Rent Computer and Equipment Accumulated depreciation -Computer and Equipment Delivery Truck Accumulated depre ciation - Delivery Truck Accounts payable Wages payable Unearned Sales revenue DR CR 750,000 290,500 25,000 167,050 120,000 510,000 1,200,000 1,900,000 150,000 400,000 150,000 Notes Payable, Long Term Samuel Maximo, Capital 1,000,000 2,500,000 Samuel Maximo, Withdrawals 105,000 Sales revenue Sales discount Sales returns and allowances Cost of goods sold Wages Expense Rent Expense Depreciation Expense - Computer and Equipment Depreciation Expense -Delivery Truck Store Supplies Expense Utilities Expense Bad Debt Expense Interest Expense 2,833,580 73,250 52,100 495,000 325,125 680,000 65,000 220,000 105,555 Total 7,058,580 7,058,580
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Completing the Accounting Cycle
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education