Extracts of trial balance as at 28th March 2018 Purchases. 8,00000Sale...
Trial Balance Summary as at 28th March 2018
- Purchases: 8,000,000
- Sales: 1,300,000
- Creditors: 160,000
- Debtors: 400,000
- Closing Stock: 2,000,000
Transactions After Trial Balance
1. Goods Purchased on Credit (29th March 2018): 60,000
2. Goods Sold on Credit (30th March 2018): 100,000 at a profit of 20% on sales
Final Accounts Preparation as at 31st March 2018
- Revenue Calculation:
- Total Sales = Sales (from trial balance) + Sales (on 30th March)
- Total Sales = 1,300,000 + 100,000 = 1,400,000
- Cost of Goods Sold (COGS):
- Profit on Sales = 20% of 100,000 = 20,000
- COGS for 100,000 sale = Sales - Profit = 100,000 - 20,000 = 80,000
- Total Purchases = Purchases (from trial balance) + Purchases (on 29th March)
- Total Purchases = 8,000,000 + 60,000 = 8,060,000
- COGS = Total Purchases - Closing Stock = 8,060,000 - 2,000,000 = 6,060,000
- Gross Profit Calculation:
- Gross Profit = Total Sales - COGS
- Gross Profit = 1,400,000 - 6,060,000 = (4,660,000)
Balance Sheet Items
- Debtors: 400,000 + 100,000 (from sales) = 500,000
- Creditors: 160,000 + 60,000 (from purchases) = 220,000
- Closing Stock: 2,000,000 remains unchanged
This breakdown gives a clear view of the relevant items in the final accounts as of 31st March 2018, reflecting the impact of the transactions post-trial balance.