The general ledger trial balance of L&V Ltd includes the following accounts at 30 June 2023....

Transcribed Image Text:

The general ledger trial balance of L&V Ltd includes the following accounts at 30 June 2023. (a) Sales revenue (b) Interest revenue (c) Gain on sale of plant and equipment (d) Cost of sales (e) Interest expense (f) Sales commission earned (g) Staff salary (h) Income tax rate Additional information Annual depreciation expense of $10,000 was not recorded Allowance for doubtful debt of $5,000 need to be updated Paid $10,000 rent on 1 June 2023 for June and July 2023, was not recorded. Staff salary of $15,000 for June has yet to be recorded. Sales revenue recorded included $50,000 of revenue received in advance. Required $ 850 000 25 000 10 000 400 000 15 000 50 000 30 000 10% Prepare an updated statement of Comprehensive income of L&V Ltd for the year ended 30 June 2023. (Hint: Do show list the items in other income clearly). PRESENT VALUE OF $1 RATE PER PERIOD 1 2345678 0.98267 0.96569 0.94904 0.93272 0.90103 0.87056 9 17 18 0.25% 0.50% 0.75% 1.00% 1.50% 2.00% 2.50% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% 9.00% 10.00% 11.00% 12.00% 0.99751 0.99502 0.99256 0.99010 0.98522 0.98039 0.97561 0.97087 0.96154 0.95238 0.94340 0.93458 0.92593 0.91743 0.90909 0.90090 0.89286 0.99502 0.99007 0.98517 0.98030 0.97066 0.96117 0.95181 0.94260 0.92456 0.90703 0.89000 0.87344 0.85734 0.84168 0.82645 0.81162 0.79719 0.99254 0.98515 0.97783 0.97059 0.95632 0.94232 0.92860 0.91514 0.88900 0.86384 0.83962 0.81630 0.79383 0.77218 0.75131 0.73119 0.71178 0.99006 0.98025 0.97055 0.96098 0.94218 0.92385 0.90595 0.88849 0.85480 0.82270 0.79209 0.76290 0.73503 0.70843 0.68301 0.65873 0.63552 0.98759 0.97537 0.96333 0.95147 0.92826 0.90573 0.88385 0.86261 0.82193 0.78353 0.74726 0.71299 0.68058 0.64993 0.62092 0.59345 0.56743 0.98513 0.97052 0.95616 0.94205 0.91454 0.88797 0.86230 0.83748 0.79031 0.74622 0.70496 0.66634 0.63017 0.59627 0.56447 0.53464 0.50663 0.84127 0.81309 0.75992 0.71068 0.66506 0.62275 0.58349 0.54703 0.51316 0.48166 0.45235 0.98022 0.96089 0.94198 0.92348 0.88771 0.85349 0.82075 0.78941 0.73069 0.67684 0.62741 0.58201 0.54027 0.50187 0.46651 0.43393 0.40388 0.97778 0.95610 0.93496 0.91434 0.87459 0.83676 0.80073 0.76642 0.70259 0.64461 0.59190 0.54393 0.50025 0.46043 0.42410 0.39092 0.36061 10 0.97534 0.95135 0.92800 0.90529 0.86167 0.82035 0.78120 0.74409 0.67556 0.61391 0.55839 0.50835 0.46319 0.42241 0.38554 0.35218 0.32197 11 0.97291 0.94661 0.92109 0.89632 0.84893 0.80426 0.76214 0.72242 0.64958 0.58468 0.52679 0.47509 0.42888 0.38753 0.35049 0.31728 0.28748 12 0.97048 0.94191 0.91424 0.88745 0.83639 0.78849 0.74356 0.70138 0.62460 0.55684 0.49697 0.44401 0.39711 0.35553 0.31863 0.28584 0.25668 13 0.96806 0.93722 0.90743 0.87866 0.82403 0.77303 0.72542 0.68095 0.60057 0.53032 0.46884 0.41496 0.36770 0.32618 0.28966 0.25751 0.22917 14 0.96565 0.93256 0.90068 0.86996 0.81185 0.75788 0.70773 0.66112 0.57748 0.50507 0.44230 0.38782 0.34046 0.29925 0.26333 0.23199 0.20462 15 0.96324 0.92792 0.89397 0.86135 0.79985 0.74301 0.69047 0.64186 0.55526 0.48102 0.41727 0.36245 0.31524 0.27454 0.23939 0.20900 0.18270 16 0.96084 0.92330 0.88732 0.85282 0.78803 0.72845 0.67362 0.62317 0.53391 0.45811 0.39365 0.33873 0.29189 0.25187 0.21763 0.18829 0.16312 0.95844 0.91871 0.88071 0.84438 0.77639 0.71416 0.65720 0.60502 0.51337 0.43630 0.37136 0.31657 0.27027 0.23107 0.19784 0.16963 0.14564 0.95605 0.91414 0.87416 0.83602 0.76491 0.70016 0.64117 0.58739 0.49363 0.41552 0.35034 0.29586 0.25025 0.21199 0.17986 0.15282 0.13004 19 0.95367 0.90959 0.86765 0.82774 0.75361 0.68643 0.62553 0.57029 0.47464 0.39573 0.33051 0.27651 0.23171 0.19449 0.16351 0.13768 0.11611 20 0.95129 0.90506 0.86119 0.81954 0.74247 0.67297 0.61027 0.55368 0.45639 0.37689 0.31180 0.25842 0.21455 0.17843 0.14864 0.12403 0.10367 21 0.94892 0.90056 0.85478 0.81143 0.73150 0.65978 0.59539 0.53755 0.43883 0.35894 0.29416 0.24151 0.19866 0.16370 0.13513 0.11174 0.09256 22 0.94655 0.89608 0.84842 0.80340 0.72069 0.64684 0.58086 0.52189 0.42196 0.34185 0.27751 0.22571 0.18394 0.15018 0.12285 0.10067 0.08264 23 0.94419 0.89162 0.84210 0.79544 0.71004 0.63416 0.56670 0.50669 0.40573 0.32557 0.26180 0.21095 0.17032 0.13778 0.11168 0.09069 0.07379 24 0.94184 0.88719 0.83583 0.78757 0.69954 0.62172 0.55288 0.49193 0.39012 0.31007 0.24698 0.19715 0.15770 0.12640 0.10153 0.08170 0.06588 25 0.93949 0.88277 0.82961 0.77977 0.68921 0.60953 0.53939 0.47761 0.37512 0.29530 0.23300 0.18425 0.14602 0.11597 0.09230 0.07361 0.05882 30 0.92783 0.86103 0.79919 0.74192 0.63976 0.55207 0.47674 0.41199 0.30832 0.23138 0.17411 0.13137 0.09938 0.07537 0.05731 0.04368 0.03338 35 0.91632 0.83982 0.76988 0.70591 0.59387 0.50003 0.42137 0.35538 0.25342 0.18129 0.13011 0.09366 0.06763 0.04899 0.03558 0.02592 0.01894 40 0.90495 0.81914 0.74165 0.67165 0.55126 0.45289 0.37243 0.30656 0.20829 0.14205 0.09722 0.06678 0.04603 0.03184 0.02209 0.01538 0.01075 50 0.88263 0.77929 0.68825 0.60804 0.47500 0.37153 0.29094 0.22811 0.14071 0.08720 0.05429 0.02132 0.01345 0.00852 0.00542 0.00346 0.03395 The general ledger trial balance of L&V Ltd includes the following accounts at 30 June 2023. (a) Sales revenue (b) Interest revenue (c) Gain on sale of plant and equipment (d) Cost of sales (e) Interest expense (f) Sales commission earned (g) Staff salary (h) Income tax rate Additional information Annual depreciation expense of $10,000 was not recorded Allowance for doubtful debt of $5,000 need to be updated Paid $10,000 rent on 1 June 2023 for June and July 2023, was not recorded. Staff salary of $15,000 for June has yet to be recorded. Sales revenue recorded included $50,000 of revenue received in advance. Required $ 850 000 25 000 10 000 400 000 15 000 50 000 30 000 10% Prepare an updated statement of Comprehensive income of L&V Ltd for the year ended 30 June 2023. (Hint: Do show list the items in other income clearly). PRESENT VALUE OF $1 RATE PER PERIOD 1 2345678 0.98267 0.96569 0.94904 0.93272 0.90103 0.87056 9 17 18 0.25% 0.50% 0.75% 1.00% 1.50% 2.00% 2.50% 3.00% 4.00% 5.00% 6.00% 7.00% 8.00% 9.00% 10.00% 11.00% 12.00% 0.99751 0.99502 0.99256 0.99010 0.98522 0.98039 0.97561 0.97087 0.96154 0.95238 0.94340 0.93458 0.92593 0.91743 0.90909 0.90090 0.89286 0.99502 0.99007 0.98517 0.98030 0.97066 0.96117 0.95181 0.94260 0.92456 0.90703 0.89000 0.87344 0.85734 0.84168 0.82645 0.81162 0.79719 0.99254 0.98515 0.97783 0.97059 0.95632 0.94232 0.92860 0.91514 0.88900 0.86384 0.83962 0.81630 0.79383 0.77218 0.75131 0.73119 0.71178 0.99006 0.98025 0.97055 0.96098 0.94218 0.92385 0.90595 0.88849 0.85480 0.82270 0.79209 0.76290 0.73503 0.70843 0.68301 0.65873 0.63552 0.98759 0.97537 0.96333 0.95147 0.92826 0.90573 0.88385 0.86261 0.82193 0.78353 0.74726 0.71299 0.68058 0.64993 0.62092 0.59345 0.56743 0.98513 0.97052 0.95616 0.94205 0.91454 0.88797 0.86230 0.83748 0.79031 0.74622 0.70496 0.66634 0.63017 0.59627 0.56447 0.53464 0.50663 0.84127 0.81309 0.75992 0.71068 0.66506 0.62275 0.58349 0.54703 0.51316 0.48166 0.45235 0.98022 0.96089 0.94198 0.92348 0.88771 0.85349 0.82075 0.78941 0.73069 0.67684 0.62741 0.58201 0.54027 0.50187 0.46651 0.43393 0.40388 0.97778 0.95610 0.93496 0.91434 0.87459 0.83676 0.80073 0.76642 0.70259 0.64461 0.59190 0.54393 0.50025 0.46043 0.42410 0.39092 0.36061 10 0.97534 0.95135 0.92800 0.90529 0.86167 0.82035 0.78120 0.74409 0.67556 0.61391 0.55839 0.50835 0.46319 0.42241 0.38554 0.35218 0.32197 11 0.97291 0.94661 0.92109 0.89632 0.84893 0.80426 0.76214 0.72242 0.64958 0.58468 0.52679 0.47509 0.42888 0.38753 0.35049 0.31728 0.28748 12 0.97048 0.94191 0.91424 0.88745 0.83639 0.78849 0.74356 0.70138 0.62460 0.55684 0.49697 0.44401 0.39711 0.35553 0.31863 0.28584 0.25668 13 0.96806 0.93722 0.90743 0.87866 0.82403 0.77303 0.72542 0.68095 0.60057 0.53032 0.46884 0.41496 0.36770 0.32618 0.28966 0.25751 0.22917 14 0.96565 0.93256 0.90068 0.86996 0.81185 0.75788 0.70773 0.66112 0.57748 0.50507 0.44230 0.38782 0.34046 0.29925 0.26333 0.23199 0.20462 15 0.96324 0.92792 0.89397 0.86135 0.79985 0.74301 0.69047 0.64186 0.55526 0.48102 0.41727 0.36245 0.31524 0.27454 0.23939 0.20900 0.18270 16 0.96084 0.92330 0.88732 0.85282 0.78803 0.72845 0.67362 0.62317 0.53391 0.45811 0.39365 0.33873 0.29189 0.25187 0.21763 0.18829 0.16312 0.95844 0.91871 0.88071 0.84438 0.77639 0.71416 0.65720 0.60502 0.51337 0.43630 0.37136 0.31657 0.27027 0.23107 0.19784 0.16963 0.14564 0.95605 0.91414 0.87416 0.83602 0.76491 0.70016 0.64117 0.58739 0.49363 0.41552 0.35034 0.29586 0.25025 0.21199 0.17986 0.15282 0.13004 19 0.95367 0.90959 0.86765 0.82774 0.75361 0.68643 0.62553 0.57029 0.47464 0.39573 0.33051 0.27651 0.23171 0.19449 0.16351 0.13768 0.11611 20 0.95129 0.90506 0.86119 0.81954 0.74247 0.67297 0.61027 0.55368 0.45639 0.37689 0.31180 0.25842 0.21455 0.17843 0.14864 0.12403 0.10367 21 0.94892 0.90056 0.85478 0.81143 0.73150 0.65978 0.59539 0.53755 0.43883 0.35894 0.29416 0.24151 0.19866 0.16370 0.13513 0.11174 0.09256 22 0.94655 0.89608 0.84842 0.80340 0.72069 0.64684 0.58086 0.52189 0.42196 0.34185 0.27751 0.22571 0.18394 0.15018 0.12285 0.10067 0.08264 23 0.94419 0.89162 0.84210 0.79544 0.71004 0.63416 0.56670 0.50669 0.40573 0.32557 0.26180 0.21095 0.17032 0.13778 0.11168 0.09069 0.07379 24 0.94184 0.88719 0.83583 0.78757 0.69954 0.62172 0.55288 0.49193 0.39012 0.31007 0.24698 0.19715 0.15770 0.12640 0.10153 0.08170 0.06588 25 0.93949 0.88277 0.82961 0.77977 0.68921 0.60953 0.53939 0.47761 0.37512 0.29530 0.23300 0.18425 0.14602 0.11597 0.09230 0.07361 0.05882 30 0.92783 0.86103 0.79919 0.74192 0.63976 0.55207 0.47674 0.41199 0.30832 0.23138 0.17411 0.13137 0.09938 0.07537 0.05731 0.04368 0.03338 35 0.91632 0.83982 0.76988 0.70591 0.59387 0.50003 0.42137 0.35538 0.25342 0.18129 0.13011 0.09366 0.06763 0.04899 0.03558 0.02592 0.01894 40 0.90495 0.81914 0.74165 0.67165 0.55126 0.45289 0.37243 0.30656 0.20829 0.14205 0.09722 0.06678 0.04603 0.03184 0.02209 0.01538 0.01075 50 0.88263 0.77929 0.68825 0.60804 0.47500 0.37153 0.29094 0.22811 0.14071 0.08720 0.05429 0.02132 0.01345 0.00852 0.00542 0.00346 0.03395