The trial balance of Advanced Retailer as at 31 December 20X1 is as follows: Account DR ($) CR ($) Sales 75,950 Cost of goods sold 5,690 Advertising expense 2,000 Delivery expense 1,590 Discount expense 680 Discount revenue 600 Insurance expense 300 Interest expense 130 Office salaries 20,900 Office rent expense 9,200 Sales salaries 20,670 Telecommunication expense 700 Utilities expense 680 Accounts receivable 6,480 Accounts payable 8,000 Capital, Arthur 60,000 Cash at bank 1,050 Drawings, Arthur 2,000 Inventories 34,640 Furniture and fittings 9,500 Motor vehicle 10,000 Office equipment 20,440 145,600 145,600 Required: Using the templates provided on the next page, (a) Prepare the Trading, Profit and Loss Statement for the year ended 31 December 20X1. (b) Prepare the Balance Sheet as at 31 December 20X1. a) Advanced Retailer Trading, Profit and Loss Statement for year ended 30 June 20X1 $ $ $ Sales Less: Cost of goods sold Gross Profit Add: Other revenue Less: Operating expenses Selling and distribution expenses General and administrative expenses Financial expenses Net Profit a) Advanced Retailer Balance Sheet as at 31 December 20X1 $ $ $ Owner’s Equity Represented by: Current assets Less: Current liabilities Working Capital Add: Non-current assets Property, plant and equipment Net Assets
5. The
Account |
DR ($) |
CR ($) |
Sales |
|
75,950 |
Cost of goods sold |
5,690 |
|
Advertising expense |
2,000 |
|
Delivery expense |
1,590 |
|
Discount expense |
680 |
|
Discount revenue |
|
600 |
Insurance expense |
300 |
|
Interest expense |
130 |
|
Office salaries |
20,900 |
|
Office rent expense |
9,200 |
|
Sales salaries |
20,670 |
|
Telecommunication expense |
700 |
|
Utilities expense |
680 |
|
|
6,480 |
|
Accounts payable |
|
8,000 |
Capital, Arthur |
|
60,000 |
Cash at bank |
|
1,050 |
Drawings, Arthur |
2,000 |
|
Inventories |
34,640 |
|
Furniture and fittings |
9,500 |
|
Motor vehicle |
10,000 |
|
Office equipment |
20,440 |
|
|
145,600 |
145,600 |
Required:
Using the templates provided on the next page,
(a) Prepare the Trading,
(b) Prepare the
a) Advanced Retailer
Trading, Profit and Loss Statement for year ended 30 June 20X1
|
$ |
$ |
$ |
Sales |
|
|
|
Less: Cost of goods sold |
|
|
|
|
|
|
|
Gross Profit |
|
|
|
|
|
|
|
Add: Other revenue |
|
|
|
|
|
|
|
|
|
|
|
Less: Operating expenses |
|
|
|
Selling and distribution expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses |
|
|
|
|
|
|
|
|
|
|
|
Net Profit |
|
|
|
a) Advanced Retailer
Balance Sheet as at 31 December 20X1
|
$ |
$ |
$ |
Owner’s Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Represented by: |
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-current assets |
|
|
|
Property, plant and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Assets |
|
|
|
Step by step
Solved in 2 steps with 3 images