In: Accounting
Question 1
The following balances have been extracted from the accounts of
Peya, a sole trader, for the period ended 31 March 2020.
N$
Sales 427,726
Carriage inwards 476
Wages and salaries 64,210
Carriage outwards 829
Purchases 302,419
Rent and rates 12,466
Heat and light 4,757
Stock at 1 April 2019 15,310
Drawings 21,600
Equipment at cost 102,000
Motor vehicles at cost 43,270
Provision for depreciation
– equipment 22,250
– motor vehicles 8,920
Debtors 50,633
Creditors 41,792
Bank 3,295 cr
Sundry expenses 8,426
Cash 477
Capital 122,890
The following information as at 31 March 2020 is also
available:
(1) N$350 is owing for heat and light
(2) N$620 has been prepaid for rent and rates
(3) Depreciation is to be provided for the year as follows:
equipment at 10% on cost and motor vehicles at 20% on cost
(4) Stock at 31 March2020 isN$16,480
Required:
(a) Prepare the trial balance for Peya (before any adjustments) as
at 31 March 2020.
(b) Prepare the trading and profit and loss accounts for Peya for
the year ending 31 March 2020.
(c) Prepare the balance sheet for Peya as at 31 March 2020.
(Total 31 marks)
Due Date:
Trial Balance of M/s Peya for the period 31st Mar 2020 | |||
particulars | Amount Dr. (N$) | Amount Cr. (N$) | |
Sales | 427726 | ||
Carriage I/W | 476 | ||
Wage & Salaries | 64210 | ||
Carriage O/w | 829 | ||
purchases | 302419 | ||
Rent & rates | 12466 | ||
Heat & Light | 4757 | ||
Opening Stocks | 15310 | ||
Drawings | 21600 | ||
Equipment at cost | 102000 | ||
Motor Vehicles at cost | 43270 | ||
provision for Depriciation - equipmen | 22250 | ||
provision for Dep.- Motor vehicles | 8920 | ||
Debtors | 50633 | ||
Creditors | 41792 | ||
Bank | 3295 | ||
Sundry expences | 8426 | ||
Cash | 477 | ||
Capital | 122890 | ||
Total | 626873 | 626873 | |
Trading account for M/s Peya for year ending 31st Mar 2020 | |||
Particulars | Amount Dr. (N$) | Particulars | Amount Cr N$ |
To opening Stock | 15310 | By Sales | 427726 |
To purchases | 302419 | By Closing Stocks | 16480 |
To Wage & Salaries | 64210 | ||
To Carriage I/w | 476 | ||
To Gross Profit | 61791 | ||
444206 | 444206 | ||
Profit & Loss account for M/s Peya for year ending 31st Mar 2020 | |||
Particulars | Amount Dr. (N$) | Particulars | Amount Cr. N$ |
To Carriage O/w | 829 | By Gross Profit | 61791 |
to Rent & Rates N$ 12466 | |||
Less Advance paid N$ 620 | 11846 | ||
to Heat & light N$ 4757 | |||
Plus O/s for Heat & light N$350 | 5107 | ||
To Depriciation Equipment | 10200 | ||
To Dep. Motor Vehicle | 8654 | ||
To Sundry Expences | 8426 | ||
To Net profit for the year | 16729 | ||
61791 | 61791 | ||
Balance Sheet of M/s Peya as on 31st Mar 2020 | |||
Liabilities | Assets | ||
O/s Liability of Heat & Light exp | 350 | Advance for Rent & rates | 620 |
Creditors | 41792 | Equipment 102000 | |
Bank | 3295 | Less Provsion for Dep -22250 | |
Capital 122890 | Less Current year Dep.- 10200 | 69550 | |
Less Drawings - 21600 | Motor Vehicles 43270 | ||
Plus Net profit for year +16729 | 118019 | lessProvision for Dep -8920 | |
Less Current year Dep. -8654 | 25696 | ||
Debtors | 50633 | ||
Closing Stocks | 16480 | ||
Cash | 477 | ||
163456 | 163456 | ||
Note: Alternately, Depriciation on Equipment and Motor vehicles can Be shown on Liability side and Equipment and Motor Vehicles on Asset side may be shown on cost basis as under: Liability Asset Provision for Dep. Equipment (22250+10200) Equipment 102000 Dep.Motor Vehicle (8920+8654) Motor Vehicle 43270 Total of Balance Sheet Liability side (163456+22250+10200+8920+8654)= N$213480 Total of Balance Sheet Asset side = N$ 213480 (It will increase by provisioning amt of Dep. of Equipment & Motor vehicles ie N$ 50024 as now the both of these will be shown on cost basis on asset side in place of net of deprciation. |