Following is the Trial Balance of Supriya Gandhi as on 31st March 2011, you are required to Prepare Trading and Profit and Loss Account for the year ended on 31st March, 2011 and Balance Sheet as on that date.
Trial Balance as on 31st March, 2011
|
|||
Particulars
|
Amount
Rs
|
Particulars
|
Amount
Rs
|
Plant and Machinery
Loose Tools
Carriage and Freight
Postage and Telegram
Motive Power
Debtors
Trade expenses
Advertisement
Furniture
Wages
Purchases
Opening Stock
Printing and Stationery
Interest on Bank Loan
Land and Building
Goodwill
Discount
Cash in hand
|
80,000
10,000
8,600
1,400
6,000
24,000
600
3,000
14,000
28,000
59,000
20,800
5,200
3,000
1,00,000
26,600
800
1,000
|
15% Bank Loan
(taken on 1-10-2010)
Capital
Creditors
Commission
Sales
Discount
|
60,000
1,40,000
40,000
1,000
1,50,000
1,000
|
Total
|
3,92,000
|
Total
|
3,92,000
|
|
|
|
|
Financial Statements of Supriya Gandhi
|
|||||
Trading Account
for the year ended 31st March, 2011
|
|||||
Dr.
|
Cr.
|
||||
Particulars
|
Amount
(Rs)
|
Particulars
|
Amount
(Rs)
|
||
Opening Stock
|
20,800
|
Sales
|
1,50,000
|
||
Purchases
|
59,000
|
|
Closing Stock
|
24,000
|
|
Less: Drawings
|
(1,000)
|
58,000
|
|
|
|
Wages
|
28,000
|
|
|
|
|
Add: Outstanding
|
2,000
|
30,000
|
|
|
|
Carriage & Freight
|
8,600
|
|
|
||
Motive Power
|
6,000
|
|
|
||
Gross Profit (Balancing Figure)
|
50,600
|
|
|
||
|
1,74,000
|
|
1,74,000
|
||
|
|
|
|
Profit and Loss Account
for the year ended March 31, 2011
|
|||||
Dr.
|
Cr.
|
||||
Particulars
|
Amount
(Rs)
|
Particulars
|
Amount
(Rs)
|
||
Postage & Telegram
|
1,400
|
Gross Profit
|
50,600
|
||
Advertisement
|
3,000
|
Commission
|
1,000
|
||
Printing & Stationery
|
5,200
|
Discount
|
1,000
|
||
Interest on Bank Loan
|
3,000
|
|
|
|
|
Add:Outstanding
|
1,500
|
4,500
|
|
|
|
Depreciation on:
|
|
|
|
||
Furniture
|
700
|
|
|
|
|
Plant & Machinery
|
8,000
|
8,700
|
|
|
|
Trade Expenses
|
600
|
|
|
||
R.D.D
|
1,200
|
|
|
||
Discount
|
800
|
|
|
||
Net Profit (Balancing Figure)
|
27,200
|
|
|
||
|
52,600
|
|
52,600
|
||
|
|
|
|
Balance Sheet
as on March 31, 2011
|
|||||
Liabilities
|
Amount
(Rs)
|
Assets
|
Amount
(Rs)
|
||
Capital
|
1,40,000
|
|
Fixed Assets
|
|
|
Less:Drawings
|
(1,000)
|
|
Furniture
|
14,000
|
|
Add: Net Profit
|
27,200
|
1,66,200
|
Less:Depreciation @ 5%
|
(700)
|
13,300
|
|
|
Plant & Machinery
|
80,000
|
|
|
Current Liabilities
|
|
Less:Depreciation @ 10%
|
(8,000)
|
72,000
|
|
Creditors
|
40,000
|
Loose Tools
|
10,000
|
||
15% Bank Loan
|
60,000
|
Land & Building
|
1,00,000
|
||
Outstanding Wages
|
2,000
|
Goodwill
|
26,600
|
||
Outstanding Interest
|
1,500
|
|
|
||
|
|
Current Assets
|
|
||
|
|
Closing Stock
|
24,000
|
||
|
|
Debtors
|
24,000
|
|
|
|
|
Less:R.D.D
|
(1,200)
|
22,800
|
|
|
|
Cash in Hand
|
1,000
|
||
|
2,69,700
|
|
2,69,700
|
||
|
|
|
|