Professional Documents
Culture Documents
Muhammad Ibrahim Ahmed Khan 19u00116 Section C FA Project
Muhammad Ibrahim Ahmed Khan 19u00116 Section C FA Project
Cash-Dr Sales-Cr
455,000
150,000 150,000
3,600 3,600
1,500
14,687.50 14,687.50
7,910 7,910
2,500
27,500 27,500
1,250
22,350 22,350
9,475 9,475
1,000
3,250 3,250
1,750 1,750
2,250
37,500
405,000 405,000
7,700
4,000 4,000
26,390 26,390
14,185
2,500
4,850
9,100
10,260 10,260
11,150 11,150
1,250
4,500 4,500
1,000
1,615 1,615
2,750
7,900
2,575
127,625
1,385,872.50
Page 4
Cash- Cr. Merchandise Inventory Dr.
11,625 11,625
62,500
20,777.50
760
71,000 71,000
3,750
325
1,000 1,000
5,000
207,725
380
1,750
460
21,000
2,500 2,500
37,000 37,000
1,200
600
1,750
230
1,050
57,750
600
3,700
1,000 1,000
900
5,500
1,400
36,000 36,000
585
200
1,750
730
47,000 47,000
62,500
671,997.50
Accounts Payable-Cr
37,600
77,000
134,000
248,600
1,500
2,500
1,250
1,000
2,250
37,500
7,700
14,185
2,500
4,850
9,100
1,250
1,000
2,750
7,900
2,575
127,625
62,310
62,500
20,777.50
760
3,750
325
5,000
207,725
380
1,750
460
21,000
1,200
600
1,750
230
1,050
57,750
600
3,700
900
5,500
1,400
585
200
1,750
730
62,500
78,750
Accounts Receivable Ledger
Butt Sports
Date Item P/R Debit Credit Balance
2020 Nov 4 SJ 2,000 2,000
7 CRJ 1,500 500
Max Sports
Date Item P/R Debit Credit Balance
2020 Nov 9 SJ 7,160 7,160
10 CRJ 2,500 4,660
11 CRJ 1,250 3,410
14 CRJ 1,000 2,410
JAVA Sports
Date Item P/R Debit Credit Balance
2020 Nov 12 SJ 3,190 3,190
16 CRJ 2,250 940
Shanna Brothers
Date Item P/R Debit Credit Balance
2020 Nov 17 SJ 14,750 14,750
21 CRJ 7,700 7,700
23 CRJ 2,500 4,550
Green Balls
Date Item P/R Debit Credit Balance
2020 Nov 18 SJ 14,185 14,185
23 CRJ 14,185 0
World Sports
Date Item P/R Debit Credit Balance
2020 Nov 20 SJ 4,850 4,850
23 CRJ 4,850 0
Sajed Sports
Date Item P/R Debit Credit Balance
2020 Nov 22 SJ 14,600 14,600
24 CRJ 9,100 5,500
25 CRJ 1,250 4,250
27 CRJ 1,000 3,250
CA Plus
Date Item P/R Debit Credit Balance
2020 Nov 26 SJ 9,750 9,750
29 CRJ 2,750 7,000
SA One
Date Item P/R Debit Credit Balance
2020 Nov 28 SJ 15,040 15,040
29 CRJ 7,900 7,140
Riesa Sports
Date Item P/R Debit Credit Balance
2020 Nov 14 SJ 77,000 77,000
16 CPJ 21,000 56,000
17 CPJ 37,000 19,000
Cash Account Number: 11
Date Item P/R Debit Credit Balance
2020 Nov 30 CRJ 868,247.50
30 CPJ 671,997.50
Merchandise Inventory
Account No. 112
Date Item P/R Debit Credit Balance
2020 Nov 1 GJ 11,625
3 GJ 1,200
4 GJ 71,000
4 GJ 2,000
6 GJ 2,880
7 GJ 37,600
7 GJ 11,750
8 GJ 6,328
9 GJ 5,728
10 GJ 1,000
11 GJ 22,000
12 GJ 17,880
12 GJ 2,552
14 GJ 7,580
14 GJ 77,000
15 GJ 2,600
16 GJ 1,400
17 GJ 2,500
17 GJ 11,800
18 GJ 134,000
18 GJ 11,348
20 GJ 3,240
20 GJ 3,880
21 GJ 3,200
22 GJ 21,112
22 GJ 11,680
24 GJ 8,208
24 GJ 1,000
25 GJ 8,920
26 GJ 7,800
26 GJ 36,000
27 GJ 3,600
28 GJ 1,292
28 GJ 12,032
29 GJ 2,060
29 GJ 47,000
Accounts Receivable Account No. 12
Date Item P/R Debit Credit Balance
2020 Nov 30 SJ 86,025
30 CRJ 62,310
11,625
10,425
81,425
79,425
76,545
114,145
102,395
96,067
90,339
91,339
69,339
51,459
48,907
41,327
118,327
115,727
114,327
116,827
105,027
239,027
227,679
224,439
220,559
217,359
196,247
184,567
176,359
177,359
168,439
160,639
196,639
193,039
191,747
179,715
177,655
224,655
86,025
23,715
7,725
248,600
169,850
5,000
10,500
455,000
492,500
620,125
150,000
152,500
156,100
170,787.50
178,697.50
185,857.50
213,357.50
235,707.50
238,897.50
248,372.50
251,622.50
253,372.50
268,122.50
282,307.50
286,357.50
291,207.50
295,207.50
321,597.50
336,197.50
346,457.50
357,607.50
362,107.50
363,722.50
378,762.50
381,337.50
1,200
3,200
6,080
17,830
24,158
29,886
51,886
69,766
72,318
79,898
82,498
83,898
95,698
107,046
110,286
114,166
117,366
138,478
150,158
158,366
167,286
175,086
178,686
179,978
192,010
194,070
1,750
3,500
5,250
7,000
3,700
3,900
5,700
12,700
20,777.50
760
1,085
1,465
1,925
3,125
3,725
3,955
5,005
5,605
6,505
7,905
8,490
9,220
Unadjusted Trial Balance
Dr Cr
Cash 196,250
Account Receivable 23,715
Merchandise Inventory 224,655
Supplies 207,725
Account Payable 169,850
Owners, Drawing 10,500
Owners, Capital 620,125
Sales 232,837.50
Cost of merchandise sold 194,070
Wages Expense 7,000
Supplies expense 3,900
Rent Expense 125,000
Utility expense 20,777.50
Miscellaneous Expense 9,220
1,022,812.50 1,022,812.50
Dr Cr
Cash
Account Receivable 36,500
Merchandise Inventory
Supplies 10,000
Account Payable
Owners, Drawing
Owners, Capital
Sales 10,000
Cost of merchandise sold
Wages Expense
Supplies expense
Rent Expense
Utility expense
Miscellaneous Expense
Prepaid Insurance 12,500
Wages Payable 62,500
Insurance Expense 49,000
Depreciation Expense 9,500
95,000 95,000
Dr Cr
Cash 196,250
Account Receivable 60,215
Merchandise Inventory 224,655
Supplies 197,725
Account Payable 169,850
Owners, Drawing 10,500
Owners, Capital 620,125
Sales 242,837.50
Cost of merchandise sold 194,070
Wages Expense 7,000
Supplies expense 3,900
Rent Expense 125,000
Utility expense 20,777.50
Miscellaneous Expense 9,220
Prepaid Insurance 12,500
Wages Payable 62,500
Insurance Expense 49,000
Depreciation Expense 9,500
1,107,812.50 1,107,812.50
Unadjusted Trail Balance Adjusting Entries Adjusted Trail Balance
Dr Cr Dr Cr Dr
Cash 196,250 196,250
Account Receivable 23,715 36,500 60,215
Merchandise Inventory 224,655 224,655
Supplies 207,725 10,000 197,725
Account Payable 169,850
Owners, Drawing 10,500 10,500
Owners, Capital 620,125
Sales 232,837.50 10,000
Cost of merchandise sold 194,070 194,070
Wages Expense 7,000 7,000
Supplies expense 3,900 3,900
Rent Expense 125,000 125,000
Utility expense 20,777.50 20,777.50
Miscellaneous Expense 9,220 9,220
Prepaid Insurance 12,500
Wages Payable 62,500
Insurance Expense 49,000 49,000
Depreciation Expense 9,500 9,500
1,022,812.50 1,022,812.50 95,000 95,000 1,107,812.50
sted Trail Balance Income Statement Balance Sheet
Cr Dr Cr Dr Cr
196,250
60,215
224,655
3,977,250
169,850 169,850
1,050
620,125 2,428,375 620,125
242,837.50 194,070
7,000
3,900
125,000
20,777.50
92,000
12,500 12,500
62,500 62,500
49,000
9,500
1,107,812.50 501,248 2428375 4,459,420 864,975
1927127.5 3,594,445.00
2428375 2428375 4459420 4459420
Dr Cr
Income Statement for the year ended 30 November,2020
Sales 2,428,375
Cost of merchandise sold 194,070
Gross profit 2,234,305
Rent Expense 125,000
Supplies Expense 3,900
Utility expense 20,777.50
Wages Expense 7,000
Miscellaneous Expense 92,000
Total Expenses 248,677.50
Net Income 1,985,627.50
Statement Of Owners Equity
For the month ended November 30,2020
Owners Capital, November 30th,2020 455,000
Additional Investments 165,125
Net Income of the month 1,985,627.50
Less Withdrawals 105,000
Increase in Owners’ Equity 1,880,627.50
Owners Capital November 30th,2020 2,335,627.50
Balance Sheet
Balance Sheet for Fast Sports for the year ended 30th November,2020
Current Assets Dr.
Cash 196,250
Account Receivable 60,215
Merchandise Inventory 224,655
Supplies 3,977,250
Prepaid Expense 36,500
Total Assets 4,494,870
Liabilities:
Account Payable
Wages Payable
Owners Capital, November 30th,2020
Total liabilities and owners’ equity:
4,494,870
Cr.
1,991,047.50
1,883,697.50
620,125
4,494,870
4,494,870
Closing Entries
Date Item P/R Dr Cr
2020 Nov
30 Income Summary 488,747.50
Cost of merchandise sold 194,070
Rent Expense 125,000
Utility expense 20,777.50
Wages Expense 7,000
Miscellaneous Expense 92,000
Supplies Expense 3,900
Depreciation Expense 9,500
Prepaid Expense 36,500
30 Sales 488,747.50
Income Summary 488,747.50
Closing Trail Balance
Dr Cr
Cash 196,250
Account Receivable 60,215
Merchandise Inventory 224,655
Prepaid Expense 36,500
Supplies 2,093,552.50
Account Payable 1,991,047.50
Owners, Capital 620,125
2,611,172.50 2,611,172.50