Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 106

Elhoda Company For Trading Electric Equipment

List

Page number Months Total Cost

1 Jan 594950
2 Feb 204580
3 Mar 183750
4 Apr
5 May
6 Jun
7 Jul
8 Aug
9 Sep
10 Oct
11 Nov
12 Dec
13 General ledger 983280
14 Trial Balance 547760
15 Income Statement
16 Financial Statement
Elhoda Company For Trading Electric Equipment

GENERAL JOURNAL

Total
Date Explanation Ref Balance
Debit (+)
1/1/2016 cash on hand 1 0 400000
1/5/2016 Cash activity on this day 2 0 16200
1/10/2016 Cash activity on this day 3 0 50350
1/21/2016 Purchases Inventory on account from H&N 4 0 19600
1/30/2016 Cash activity on this day 5 0 108800
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total Cash For Jan 2016 0 594950
Total Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
400000 100000 0 20000 0 0 90000 0
16200 11000 5200 0 0 0 11000 5000 0
50350 27500 22850 0 0 0 16000 5000 0
19600 0 0 0 0 0 0 19600 0
108800 49000 57840 0 0 0 24000 10000 0
0
0
0
0
0
0
0
594950 187500 85890 20000 0 0 51000 129600 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)
50000 0 0 75000 10000 0 20000 15000 110000
0 0 0 0 0 0 0 0 0
0 10000 15000 0 0 0 0 0 1500
0 0 0 19600 0 0 0 0 0
0 25000 49600 0 0 0 0 0 0

50000 35000 64600 94600 10000 0 20000 15000 111500


Fixed Assets/Acc Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
0 0 35000 0 275000 0 0 0 0
0 0 0 0 0 200 0 0 0
0 0 0 0 0 1350 0 0 1500
0 0 0 0 0 0 0 0 0
0 0 0 0 0 200 0 0 1960

0 0 35000 0 275000 1750 0 0 3460


Other Dr&Cr /Acc
Debit (+) Credit (-)
0 0
0 0
0 0
0 0
0 0

0 0
Elhoda Company For Trading Electric Equipment

GENERAL JOURNAL

Total
Date Explanation Ref Balance
Debit (+)
2/1/2016 Cash activity on this day 6 0 60300
2/8/2016 Cash activity on this day 7 0 34150
2/20/2016 Cash activity For the Goods sale on Account 8 0 45000
2/28/2016 Cash activity on this day 9 0 65130
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total Cash For Feb 2016 0 204580
Total Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
60300 29800 30500 0 0 0 12000 5000 0
34150 21000 13150 0 0 0 21000 5000 0
45000 0 0 0 0 0 45000 0
65130 49000 16130 0 0 0 7000 15000 0
0
0
0
0
0
0
0
0
204580 99800 59780 0 0 0 85000 25000 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)
0 15000 25000 0 0 1500 0 0 0
0 0 0 0 0 0 0 0 0
45000 0 0 0 0 0 0 0 0
0 42000 0 0 0 0 0 0 0

45000 57000 25000 0 0 1500 0 0 0


Fixed Assets/Acc Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
0 0 0 0 0 500 0 0 1300
0 0 0 0 0 3150 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 130 0 0 0

0 0 0 0 0 3780 0 0 1300
Other Dr&Cr /Acc
Debit (+) Credit (-)
0 0
5000 0
0 0
1000 0

6000 0
Elhoda Company For Trading Electric Equipment

GENERAL JOURNAL

Total
Date Explanation Ref Balance
Debit (+)
3/1/2016 Cash activity on this day 10 0 36150
3/5/2016 Cash activity on this day 11 0 29600
3/10/2016 Cash activity For the Goods sale on Account 12 0 41000
3/15/2016 Cash activity For the Goods sale on Account 13 0 15000
3/19/2016 Cash activity on this day 14 0 62000
0 0
0 0
0 0
0 0
0 0
0 0
Total Cash For Mar 2016 0 183750
Total Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
36150 23500 12650 0 0 0 22500 11000 0
29600 11500 18100 0 0 0 8500 16500 0
41000 0 0 0 0 0 41000 0 0
15000 0 0 0 0 0 15000 0 0
62000 45500 15000 0 0 0 2000 15000 0
0
0
0
0
0
0
183750 80500 45750 0 0 0 89000 42500 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)
0 1000 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
41000 0 0 0 0 0 0 0 0
15000 0 0 0 0 0 0 0 0
0 45000 0 0 0 0 0 0 0

56000 46000 0 0 0 0 0 0 0
Fixed Assets/Acc Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
0 0 0 0 0 1650 0 0 0
0 0 0 0 0 1600 0 0 3000
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 1500 0 0 0

0 0 0 0 0 4750 0 0 3000
Other Dr&Cr /Acc
Debit (+) Credit (-)
0 0
0 0
0 0
0 0
0 0

0 0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Total
Date Explanation Ref Balance
Debit (+) Credit (-)
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Account Recei/Acc Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)

0 0 0 0 0 0 0 0 0
Acc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)

0 0 0 0 0 0 0 0 0
Other Dr&Cr /Acc
Credit (-)

0
Elhoda Company For Trading Electric Equipment

GENERAL LEDGER

Total Cash/Acc
Explanation Balance
Debit (+) Credit (-) Debit (+)
Total Cash For Jan 2016 0 594950 594950 187500
Total Cash For Feb 2016 0 204580 204580 99800
Total Cash For Mar 2016 0 183750 183750 80500
0 0 0
0 0 0
0 0 0
TOTAL 0 983280 983280 367800
Cash/Acc Bank/Acc Sales/Acc Purchases&Beg Inv/Acc Account Recei/Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
85890 20000 0 0 51000 129600 0 50000 35000
59780 0 0 0 85000 25000 0 45000 57000
45750 0 0 0 89000 42500 0 56000 46000

191420 20000 0 0 225000 197100 0 151000 138000


Accounts Paya/Acc Marketable Securities Notes reci&pay/Acc Fixed Assets/Acc Acc Dep Fixed Ass/Acc
Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+)
64600 94600 10000 0 20000 15000 111500 0 0
25000 0 0 1500 0 0 0 0 0
0 0 0 0 0 0 0 0 0

89600 94600 10000 1500 20000 15000 111500 0 0


cc Dep Fixed Ass/Acc Capital/Acc G&A Exp /Acc Other Rev Acc Other Dr&Cr /Acc
Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-) Debit (+) Credit (-)
35000 0 275000 1750 0 0 3460 0 0
0 0 0 3780 0 0 1300 6000 0
0 0 0 4750 0 0 3000 0 0

35000 0 275000 10280 0 0 7760 6000 0


Elhoda Company For Trading Electric Equipment

TRIAL BALANCE

Totals Balances
Account
Debit (+) Credit (-) Debit (+)
Cash/Acc 367800 191420 176380
Bank/Acc 20000 0 20000
Sales/Acc 0 225000 0
Purchases&Beg Inv/Acc 197100 0 197100
Account Recei/Acc 151000 138000 13000
Accounts Paya/Acc 89600 94600 0
Marketable Securities 10000 1500 8500
Notes reci&pay/Acc 20000 15000 5000
Fixed Assets/Acc 111500 0 111500
Acc Dep Fixed Ass/Acc 0 35000 0
Capital/Acc 0 275000 0
G&A Exp /Acc 10280 0 10280
Other Rev Acc 0 7760 0
Other Dr&Cr /Acc 6000 0 6000
0
0
0
TOTALS 983280 983280 547760
Balances
Credit (-)
0
0
225000
0
0
5000
0
0
0
35000
275000
0
7760
0
0
0
0
547760

You might also like