In: Accounting
Q. From the following information in Trial balance prepare Trading, Profit and Loss Account and Balance Sheet of the company as on 31st December 2020.
|
Particulars |
Dr. Amount (Dhs) |
Cr. Amount (Dhs) |
|
Capital Purchases Purchase Returns Sales Sales Returns Opening Stock Cash in Hand Salaries Rent Commission received Drawings Wages General Expenses Creditors Debtors Machinery Furniture Land and Building Bank Loan |
200,000 50,000 90,000 65,000 35,000 30,000 20,000 50,000 15,000 100,000 65,000 50,000 170,000 |
300,000 10,000 310,000 20,000 145,000 155,000 |
|
940,000 |
940,000 |
Closing Stock is 320,000 dhs
Answers should be in Word version or Excel
Solution of the above problem is as under:
| Trial Balance | ||
| As on December 31, 2020 | ||
| Particulars | Debit Amount (Dhs) | Credit Amount (Dhs) |
| Capital | 300000 | |
| Purchases | 200000 | |
| Purchase Returns | 10000 | |
| Sales | 310000 | |
| Sales Returns | 50000 | |
| Opening Stock | 90000 | |
| Cash in Hand | 65000 | |
| Salaries | 35000 | |
| Rent | 30000 | |
| Commission Received | 20000 | |
| Drawings | 20000 | |
| Wages | 50000 | |
| General Expenses | 15000 | |
| Creditors | 145000 | |
| Debtors | 100000 | |
| Machinery | 65000 | |
| Furniture | 50000 | |
| Land and Building | 170000 | |
| Bank Loan | 155000 | |
| TOTAL | 940000 | 940000 |
| Closing Stock is 320000 dhs |
| Trading, Profit and Loss Account | |||
| For the Year Ended December 31, 2020 | |||
| Particulars | Debit Amount (Dhs) | Particulars | Credit Amount (Dhs) |
| Opening Stock | 90000 | Sales: 310000 | |
| Purchases : 200000 | Less: Sales Return (50000) | 260000 | |
| Less: Purchases Return (10000) | 190000 | ||
| Closing Stock | 320000 | ||
| Gross Profit (b/f) | 300000 | ||
| 580000 | 580000 | ||
| Salaries | 35000 | Gross Profit | 300000 |
| Rent | 30000 | Commission Received | 20000 |
| Wages | 50000 | ||
| General Expenses | 15000 | ||
| Net Profit (b/f) | 190000 | ||
| 320000 | 320000 |
| Balance Sheet | |||||
| As on December 31, 2020 | |||||
| Assets | Working (Dhs) | Amount (Dhs) | Liabilities | Working (Dhs) | Amount (Dhs) |
| Current Assets | Current Liabilities | ||||
| Cash in Hand | 65000 | Creditors | 145000 | 145000 | |
| Closing Stock | 320000 | ||||
| Debtors | 100000 | 485000 | Non-Current Liabilities | ||
| Bank Loan | 155000 | 155000 | |||
| Non-Current Assets | |||||
| Machinery | 65000 | Shareholders' Equity | |||
| Furniture | 50000 | Capital | 300000 | ||
| Land and Building | 170000 | 285000 | Less: Drawings | -20000 | |
| Add: Net Profit Transferred | 190000 | 470000 | |||
| Total Assets | 770000 | Total Equity and Liability | 770000 |