Professional Documents
Culture Documents
1
2*
3
4
5
6
7
8
General Journal
Dr
8250
Dr Inventory (+A)
Cr Accounts payable (+L)
Dr Accounts Receivable (+A)
Cr Sales (-A)
Dr COGS (+A)
Cr Inventory (-A)
Dr Cash (+A)
Cr Accounts receivable (-A)
Dr Accounts payable (-L)
Cr Cash (-A)
Dr Expenses (-SE)
Cr Cash (-A)
Dr Salaries expense (-SE)
Cr Cash (-A)
Dr Depreciation expense (-SE)
Cr Accumulated Depreciation (-A)
Dr Loan (-L)
Cr Cash (-A)
Cr
8250
11000
11000
7700
7700
19000
19000
11000
11000
1500
1500
2600
2600
200
200
800
800
ACCT1501 TUT 4
1 Feb
Opening Balance
Accounts
Receivable
21 000
19 000
Cash
Feb
28
Feb
Accounts payable
Expenses
11 000
1 500
Salaries expense
Loan
Closing balance
2 600
800
24 100
40 000
1 Feb
Feb
Opening Balance
Sales
40 000
Accounts Receivable
25 000
Feb
Cash
11 000
28
Closing Balance
Feb
36 000
19 000
17 000
36 000
Equipment
1 Feb
Opening Balance
24 000
28
Feb
1 Feb
Opening Balance
Accounts
payable
36 000
8 250
Closing balance
24 000
Inventory
Feb
COGS
28
Closing Balance
Feb
7 700
36 550
44 250
44 250
COGS
Feb
Inventory
7 700
28
Feb
28
Feb
Feb
28
Feb
Feb
28
Closing balance
7 700
Closing Balance
Accumulated depreciation
1 Feb Opening Balance
Feb
Depreciation
expense
3 200
Cash
Closing Balance
Accounts payable
11 000
1 Feb Opening Balance
10 250
Feb
Inventory
13 000
8 250
21 250
21 250
Cash
Closing balance
800
48 200
Loan
1 Feb
Opening Balance
3 000
200
3 200
49 000
ACCT1501 TUT 4
Feb
49 000
49 000
Depreciation expense
200
28
Closing Balance
Feb
200
2600
Feb
Accumulated
depreciation
Feb
Cash
Salaries expense
2 600
28
Closing Balance
Feb
28
Feb
Closing Balance
11 000
Feb
Cash
1 500
28
Feb
Closing Balance
Retained profits
11 000
1 Feb Opening Balance
11 000
Closing Balance
Share capital
30 000
1 Feb Opening Balance
30 000
28
Feb
Sales
Feb
Accounts
receivable
Expenses
28
Closing Balance
Feb
Trial Balance
Morilla Ltd
Trial Balance at end February 2012
$
$
Cash
24 100
Accounts Receivable
17 000
Equipment
24 000
Inventory
36 550
COGS
7 700
Accumulated
3 200
Depreciation
Accounts payable
10 250
Long-term Loan
48 200
Depreciation expense
200
Salaries expense
2 600
11 000
1 500
ACCT1501 TUT 4
Sales
Expenses
Retained profits
Share Capital
11 000
1 500
113 650
11 000
30 000
113 650
Morilla Ltd
Balance Sheet at 28 February 2012
$
Assets
Current Assets
Cash
Accounts Receivable
Inventory
24 100
17 000
36 550
Non-current Assets
Equipment
Accumulated Depreciation
Total Assets
24 000
(3 200)
20 800
98 450
10 250
Non-current Liabilities
Long term loan
Shareholders Equity
Share capital
Retained Profits
Total liabilities and
shareholders equity
48 200
58 450
30
10
40
98
000
000
000
450
Morilla Ltd
Income Statement for February 2012
ACCT1501 TUT 4
$
Sales
Cost of goods sold
Gross profit
Operating expenses
Expense
Salaries expense
Depreciation expense
Net Profit/Loss
$
11 000
(7 700)
3 300
(2 600)
(1 500)
(200)
(4 300)
(1 000)
P 4.19
A
B
D
E
G
H
I
J
Cash
Share capital
Inventory
Equipment
Accounts payable
Equipment
Cash
Notes payable
Supplies expense
Accounts payable
Accounts receivable
Sales Revenue
COGS
Supplies
Cash
Accounts receivable
Sales revenue
COGS
Supplies
Cash
Accounts receivable
Accounts payable
Cash
Supplies
Supplies expense
Notes payable
Interest expense
Cash
General Journal
Dr
30000
Cr
30000
5000
5000
5000
3600
1200
2400
700
700
900
900
540
540
1300
1400
2700
1620
1620
650
650
1000
1000
300
300
500
60
560