Date 1-May 2-May 3-May 4-May 5-May 6-May 7-May: Balance Balance Balance Balance Balance Balacnce
Date 1-May 2-May 3-May 4-May 5-May 6-May 7-May: Balance Balance Balance Balance Balance Balacnce
Date 1-May 2-May 3-May 4-May 5-May 6-May 7-May: Balance Balance Balance Balance Balance Balacnce
1-May
2-May
Balance
3-May
Balance
4-May
Balance
5-May
Balance
6-May
Balance
7-May
Balacnce
DATE
1-May
2-May
Balance
3-May
Balance
4-May
Balance
5-May
Balance
6-May
Balance
7-May
Balacnce
8-May
Balacnce
Balacnce
DATE
1-May
2-May
Balance
4-May
Balance
6-May
Balance
8-May
Balance
10-May
Balance
12-May
Balacnce
13-May
Balacnce
14-May
Balacnce
DESCRIPTION
DESCRIPTION
20,00,000
6,00,000 (6,00,000)
6,00,000 14,00,000
3,00,000 (3,00,000)
3,00,000 6,00,000 11,00,000
75,000 -75,000
75,000 225000 6,00,000 11,00,000
120,000 -72,000 -48,000
120,000 75,000 153000 6,00,000 1052000
2,00,000 -120,000 80,000
320,000 75,000 153,000 6,00,000 932,000
-10,000 -10,000
320,000 75,000 143,000 6,00,000 932,000 70,000
2070000 207
ASSETS LIABILIIES
1,200,000
500,000 -500,000
500,000 700,000
400,000 -400,000
400,000 500,000 300,000
120,000 -120,000
120,000 400,000 380,000 300,000
70,000 -70,000
70,000 120,000 400,000 380,000 230,000
-40,000 60,000
30,000 120,000 400,000 380,000 290,000
-5000
30,000 120,000 400,000 375,000 290,000
65,000 65,000
95,000 120,000 400,000 375,000 290,000 65,000
-25,000 -25000
95,000 120,000 400,000 375,000 265,000 40,000
ASSETS LIABILIIES
2,500,000
1,500,000 -1,500,000
1,500,000 10,00,000
800,000 -500,000 -300,000
800,000 10,00,000 700,000
120,000 -120,000
120,000 800,000 10,00,000 580,000
200,000 -200,000
320,000 800,000 10,00,000 380,000
80,000 -80,000
80,000 320,000 800,000 10,00,000 300,000
-3000
80,000 320,000 800,000 997,000 300,000
45,000 45000
125,000 320,000 800,000 997,000 300,000 45,000
-15,000 -15000
125,000 320,000 800,000 982,000 300,000 30,000
2527000 252
OWNER'S EQUITY
20,00,000
20,00,000
20,00,000
20,00,000
20,00,000
20,00,000
2070000
OWNER'S EQUITY
1,200,000
1,200,000
1,200,000
1,200,000
12,200,000
20,000
1,220,000
-5000
1,215,000
1,215,000
1,215,000
OWNER'S EQUITY
2,500,000
2,500,000
25,00,000
25,00,000
25,00,000
25,00,000
-3000
2,497,000
2,497,000
2,497,000
2527000
ASSETS LIABILIIES
DATE DESCRIPTION
+
0
0
0
0
+
-
0
Following are the give trasactions Completed by M/s ABC traders For the month of may2020
1-May
es merchandises is Expenses
2-May
t it is an income and its nature is sales
3-May
4-May
5-May
6-May
7-May
8-May
DESCRIBTION P/R RS Debit RS Credit
Cash 10,000,000
Owners Equity 10,000,000
To record the investment of Mr Ali
Building 400,000
Cash 400,000
To record the purchase of building
Bank 200,000
Cash 200,000
Cash deposited into Bank
Furniture 40,000
Bamk 40,000
To record the purchase of furniture
Office Supplies 3000
Cash 3000
To record the purchase of office supplies
Purchase 40,000
Cash 40,000
To record the purchase of office supplies
Salary Expense 10,000
Bank 10,000
Cash 30,000
Sales 30,000
Cash 40,000
A/c Receivable 70,000
Supplies 3,500
Building 500,000
Bank OD 70,000
A/C Payable 30,000
Furniture 100,000
Bank Loan 150,000
Comission income 50,000
Sales 100,000
Purchase 80,000
Rent expence 12,000
Debit
Cash 40,000
A/c Receivable 70,000
Asset and expence in debit side Supplies 3,500
Building 500,000
Furniture 100,000
Purchase 80,000
Rent expence 12,000
Bank OD
Liability,owner equity,sales, income in credit side A/C Payable
Bank Loan
Capital
Comission income
Sales
805500-400000 805,500
Assets Liabilities
70,000
30,000
150,000
405,500
50,000
100,000
150,000
70,000
30,000
250,000
GIVEN
FOLLOWING ARE THE TRANSACTIONS COMPLETED BY M/S AZAD TRADERS FOR THE MONTH OF MAY 2020
1-May Mr Azad started his business with cash Rs 800,000 and transferred his personal bank account having balance of Rs 2
he also bought furniture of Rs 200,000 to his business
2-May purchase building on cash Rs 450,000
3-May purchase furniture of Rs 40,000 paid 30,000 cash and remaining amount cheque
4-May purchase merchamdise on cash Rs 42000 and paid transportation of Rs 2000
5-May paid wages by cheque Rs 3000
6-May Some of the defective goods were returned to suppliers of Rs 2000
7-May Purchae Merchandise on credtit from shamsha traders of Rs 70,000
8-May Received rent Rs 3000
9-May Issued a cheque of Rs 15000 to shamsa traders
10-May some of defective goods were return to shamsa traders of Rs 1400
11-May Sold merchandise on cash of Rs 40,000
12-May Paid utility bills of Rs 5000 by cheque
13-May some of defective goods were return to customers of Rs 1000
14-May Withdraw cash from the bank of Rs 20,000
15-May Sold merchandise on Credit to sajid traders of Rs 60,000
16-May Paid advertisement cost by cheque Rs 10,000
17-May Raceived cash of Rs 12000 from sajid traders
18-May paid cash 2300 for repair of building
19-May received a cheque of Rs 18000 from sajid traders
20-May Issue a cheque of Rs 23000 to shamsa traders
21-May Goods return by sajid trader of Rs 1700
22-May Cheque dated on may 19 deposited into the bank
23-May Withdran cash of Rs 8000 from bank for personal use of owner
24-May Paid cash of Rs 30000 to shamsa trader for full and dinal settlement
25-May Received cash of Rs 14000 along with cheque of Rs 14000 in full and final settlement of his account cheque
26-May The owner withdra merchandise of Rs 5000 out of business for his personal use
ONTH OF MAY 2020
AZAD TRADERS
GENERAL JENERAL
FOR MAY 2020
DR PURCHASE RETURN CR
6-May Cash 2,000
10-May A/c payalce(Shamsa) 1,400
31-May Balacncec/d 3,400
TOTAL 34,00 TOTAL 34,00
1-Jun Balanceb/d 3400
DR RENT INCOME CR
7-May Cash 3,000
31-May Balancec/d 3000
TOTAL 3,000 TOTAL 3,000
1-Jun balanceb/d 3000
DR ADV EXP CR
16-May Bank 10,000
DR Description BANK
1-May Azad Capital 200,000 3-May
22-May Cash 18,000 5-May
25-May A/c Receivable(Sajid) 14000 9-May
12-May
14-May
16-May
20-May
23-May
31-May
TOTAL 232,000 TOTAL
1-Jun balanceb/d 138000
DR Description BUILDING
2-May Cash 450,000
31-May
TOTAL 450,000 TOTAL
1-Jun Balanceb/d 450,000
DR Description WAGES EXPENSE
5-May Bank 3,000
31-May
TOTAL 3,000 TOTAL
1-Jun Balanceb/d 3000
DR Description SALES
11-May
15-May
31-May
TOTAL 2300 TOTAL
1-Jun Balanceb/d 2300
31-May
TOTAL 300 TOTAL
1-Jun balanceb/d 300
Description CR DR Description
Furniture 10,000 1-May Azad Capital
Wages 3,000 3-May Cash
A/C payable (Shamsa) 15,000 3-May Bank
utility Expense 5,000
Cash 20,000
Adv Expense 10,000
A/C payable (Shamsa) 23,000 TOTAL
Drawing 8,000 1-Jun Balanceb/d
balancec/d 138,000
232,000
Description CR DR Description
4-May Cash
balancec/d 450,000 7-May A/c Payable (shamsha traders)
450,000
TOTAL
1-Jun Balanceb/d
Description CR DR Description
9-May Bank
Balancec/d 3,000 10-May Purchase Return
3,000 20-May Bank
24-May Cash
24-May Purchase discount
TOTAL
Description CR DR Description
cash 40,000 12-May Bank
A/C Receivable(Sajid) 60,000
TOTAL
100,000 1-Jun balanceb/d
balanceb/d 100,000
Description CR DR Description
15-May Sales
10-May
balancec/d 2,700 20-May
2700 24-May
TOTAL
Description CR DR Description
23-May Bank
26-May Purchases
Balancec/d 23,000
2300
TOTAL
1-Jun Balanceb/d
Description CR
banacec/d 300
300
FURNITURE Description CR
200,000
30,000
10,000
PURCHASES Description CR
42,000 26-May Drawing 5,000
70,000
31-May Balancec/d 107,000
112,000 TOTAL 112,000
107,000
A/c PAYABLE(SHAMSA) Description CR
15,000 6-May Purchases 70,000
1400
23,000
30000
600
DAWINGS Description CR
8,000
5000 31-May balance c/d 13,000
S.no
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
AZAD TRADERS
Cash 333,700
Bank 138,000
Furniture 240,000
capital 1,200,000
Building 450,000
Purchases 107,000
Transportation In 2,000
Wages Expense 3,000
Purchase Return 3,400
Rent income 3,000
Sales 100,000
Utility Expense 5,000
Sales return 2,700
Adv Espense 10,000
Building Repair Expense 2,300
Drawings 13,000
Purchase discount 600
Sales discount 300
1,307,000 1,307,000
Selling price of various items sold out is known as Sales
Cost price of the various item sold out is called COGS
Net Sales - COGS = Gross profit COGS = PURCHASES (IF all the goods are sold out then it will b
Sales 500,000
Sales retur 2000
Sales disco 1000
-3000
Net Sales 497000
SALES 500000
LESS Sales Return
Less Sales Discount
Net Sale
LESS COGS
Opening stock
Add Purchases
sale -Closing stock
+Transportation In
+purchase Discount)
AZAD TR
INCOME S
FOR YEA
AZAD TRADERS
INCOME STATEMET
FOR YEAR 2020
SALES
LESS SALES RETURN
LESSS SALES DISCOUNT
NET SALES
OPENING STOCK
ADD PURCHASES
LESS PURCHASE RETURN 3400
LESS PURCHASE DISCOUNT 600
NET PURCHASES
ADD TRANSPORTATION IN
DELIVERED COST OF PURCHASE
GROSS PROFIT
Utility expense
Advertising Expense
Wages Expense
Building Repair Expense
100,000
27,00
300
-3000
97000
0
107000
-4000
103,000
2000
105,000
105,000
-12000
93000
4000
5000
10000
3000
2300
20300
-16300
3000
-13300
xx
xx
xx
XX
xx
xx
BAKHTAWAR TRADERS
PRE CLOSING TRIAL BALANCE
FOR YEAR 2019
1 Cash 20,000
2 A/C Receivable 60,000
3 Merchandise Inventory (1-1-2019) 12,000
4 Prepaid rent 4,000
5 Office Supplies 5,000
6 Building 580,000
7 Furniture 120,000
8 Allownace for bad debts 6,000
9 Allowance for depriciation (building) 180,000
10 Purchases 360,000
11 Transportation In 3,000
12 Sales Return 2,800
13 Discount Allowed 1,200
14 Salary Expenses 46,000
15 Rent Expenses 8,000
16 Utility Expenses 7,000
17 Drawings 9,000
18 Sales 429,000
19 Purchase return 3,300
20 Purchase discount 1,000
21 Comission Income 3400
22 Capital 619300
23 Depriciation Expense 13000
24 Bad Debt Expense 1000
25 A/c Payable 10,000
1,252,000 1,252,000
BAKHTAWAR TRADERS
INCOME STATEMENT
FOR YEAR 2019
SALES
LESS SALES RETURN
LESSS SALES DISCOUNT
NET SALES
OPENING STOCK
ADD PURCHASES 360,000
LESS PURCHASE RETURN 3,300
LESS PURCHASE DISCOUNT 1,000
(4,300)
NET PURCHASES 355,700
ADD TRANSPORTATION IN 3000
DELIVERED COST OF PURCHASE
GROSS PROFIT
Salary Expense
Rent expense
Utility Expense
Depriciaton Expense
Bad Debt Expense
Opertaing Income
ADD OTHER INCOME
Comission income
EBIT
NET IMCOME
RS
NT
429,000
2,800
1200
(4,000)
425000
12000
358,700
370,700
-23000
-347700
77300
46,000
8,000
7,000
13000
1000
(75,000)
2300
3400
5700
5700
BAKHT
BA
AS ON 3
ASSETS RS.
CURRENT ASSET
Cash
A/C Receivalbe 60,000.00
LESS Allownace for bad debt (6,000.00)
Prepaid Rent
Office Supplies
Inventory
TOTAL CURRENT ASSETS
FIXED ASSET
Building 580,000.00
LESS Allownace per Depriciation (180,000.00)
Furniture
TOTAL FIXE ASSETS
TOTAL ASSETS
BAKHTAWAR TRADERS
BALANCE SHEET
AS ON 31 DECEMBER 2019
LIABILITIES
20,000.00 A/c Payable 10,000.00
400,000.00
120,000.00
520,000.00
a cheque for
van driver
to delivery van
nd final
of his account
plies Rs.