Dinker and Ravinder were partners sharing profits and losses in the ratio of 2:1. The following balances were extracted from the books of account, for the year ended December 31, 2017.
Account Name |
Debit Amount Rs |
Credit Amount Rs |
Capital |
|
|
Dinker |
|
2,35,000 |
Ravinder |
|
1,63,000 |
Drawings |
|
|
Dinker |
6,000 |
|
Ravinder |
5,000 |
|
Opening Stock |
35,100 |
|
Purchases and Sales |
2,85,000 |
3,75,800 |
Carriage inward |
2,200 |
|
Returns |
3,000 |
2,200 |
Stationery |
1,200 |
|
Wages |
12,500 |
|
Bills receivables and Bills payables |
45,000 |
32,000 |
Discount |
900 |
400 |
Salaries |
12,000 |
|
Rent and Taxes |
18,000 |
|
Insurance premium |
2,400 |
|
Postage |
300 |
|
Sundry expenses |
1,100 |
|
Commission |
|
3,200 |
Debtors and creditors |
95,000 |
40,000 |
Building |
1,20,000 |
|
Plant and machinery |
80,000 |
|
Investments |
1,00,000 |
|
Furniture and Fixture |
26,000 |
|
Bad Debts |
2,000 |
|
Bad debts provision |
|
4,600 |
Loan |
|
35,000 |
Legal Expenses |
200 |
|
Audit fee |
1,800 |
|
Cash in Hand |
13,500 |
|
Cash at Bank |
23,000 |
|
|
8,91,200 |
8,91,200 |
|
|
|
Prepare final accounts for the year ended December 31,2017, with following adjustment:
(a) Stock on December 31,2017, was Rs 42,500.
(b) A Provision is to be made for bad debts at 5% on debtors
(c) Rent outstanding was Rs 1,600.
(d) Wages outstanding were Rs 1,200.
(e) Interest on capital to be allowed on capital @ 4% per annum and interest on drawings to be charged @ 6% per annum.
(f) Dinker and Ravinder are entitled to a Salary of Rs 2,000 per annum
(g) Ravinder is entitled to a commission Rs 1,500.
(h) Depreciation is to be charged on Building @ 4%, Plant and Machinery, 6%, and furniture and fixture, 5%.
(i) Outstanding interest on loan amounted to Rs 350.
Financial Statement as on December 31, 2017 Trading Account |
|
||||||||||
Dr. |
|
|
|
|
Cr. |
|
|||||
Particulars |
Amount Rs |
Particulars |
Amount Rs |
|
|||||||
Opening Stock |
|
35,100 |
Sales |
3,75,800 |
|
|
|||||
Purchases |
|
2,85,000 |
|
Less: Sales Return |
(3,000) |
3,72,800 |
|
||||
Less: Purchases Return |
(2,200) |
2,82,800 |
|
|
|
||||||
|
|
|
|
Closing Stock |
42,500 |
|
|||||
Carriage Inwards |
|
2,200 |
|
|
|
|
|
||||
Wages |
12,500 |
|
|
|
|
|
|||||
Add: Outstanding |
1,200 |
13,700 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
||||
Gross Profit |
|
81,500 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|||||
|
|
4,15,300 |
|
|
4,15,300 |
|
|||||
|
|
|
|
|
|
|
|||||
Profit and Loss Account |
|||||||||
Dr. |
|
|
|
|
Cr. |
||||
Particulars |
Amount Rs |
Particulars |
Amount Rs |
||||||
Stationery |
|
1,200 |
Gross Profit |
81,500 |
|||||
Discount Allowed |
|
900 |
Discount Received |
400 |
|||||
Salaries |
|
12,000 |
Commission |
3,200 |
|||||
Rent & Taxes |
18,000 |
|
|
|
|||||
Add: Outstanding |
1,600 |
19,600 |
|
|
|||||
|
|
|
|
|
|||||
Insurance Premium |
|
2,400 |
|
|
|||||
Postage |
|
300 |
|
|
|||||
Sundry Expenses |
|
1,100 |
|
|
|||||
Depreciation on |
|
|
|
|
|||||
Building |
|
4,800 |
|
|
|||||
Plant and Machinery |
|
|
4,800 |
|
|
||||
Fixtures and Fittings |
|
1,300 |
|
|
|||||
|
|
|
|
|
|
||||
Provision for Bad Debts |
4750 |
|
|
|
|||||
Add: Bad Debt |
2,000 |
|
|
|
|||||
|
|
6,750 |
|
|
|
||||
Less: (Old) Provision for Bad Debt |
(4,600) |
2,150 |
|
|
|||||
|
|
|
|
|
|||||
Legal Expenses |
|
200 |
|
|
|||||
Audit Fee |
|
1,800 |
|
|
|||||
Outstanding Interest on Loan |
350 |
|
|
||||||
Profit and Loss Appropriation |
|
32,200 |
|
|
|||||
|
|
|
|
|
|||||
|
|
85,100 |
|
85,100 |
|||||
|
|
|
|
|
|||||
|
|
|
|
|
|||||
Profit and Loss Appropriation Account |
|||||||
Dr. |
|
|
|
|
Cr. |
||
Particulars |
Amount Rs |
Particulars |
Amount Rs |
||||
Interest on Capital |
|
|
Net Profit |
|
32,200 |
||
Dinker |
9,400 |
|
Interest on Drawings |
|
|||
Ravinder |
6,520 |
15,920 |
Dinker |
180 |
|
||
|
|
|
Ravinder |
150 |
330 |
||
Partner’s Salaries |
|
|
|
|
|
||
Dinker |
2,000 |
|
|
|
|
||
Ravinder |
2,000 |
4,000 |
|
|
|
||
|
|
|
|
|
|
|
|
Commission (Ravinder) |
|
1,500 |
|
|
|
||
Profit transferred to |
|
|
|
|
|
||
Dinker’s Capital |
7,407 |
|
|
|
|
||
Ravinder’s Capital |
3,703 |
11,110 |
|
|
|
||
|
|
|
|
|
|
||
|
|
32,530 |
|
|
32,530 |
||
|
|
|
|
|
|
||
Partners’ Capital Account |
||||||
Dr. |
|
|
|
|
Cr. |
|
Particulars |
Dinker |
Ravinder |
Particulars |
Dinker |
Ravinder |
|
Drawings |
6,000 |
5,000 |
Balance b/d |
2,35,000 |
1,63,000 |
|
Interest on Drawings |
180 |
150 |
Interest on Capital |
9,400 |
6,520 |
|
Balance c/d |
2,47,627 |
1,71,573 |
Partner’s Salaries |
2,000 |
2,000 |
|
|
|
|
Profit & Loss Appropriation |
7,407 |
3,703 |
|
|
|
|
Commission |
|
1,500 |
|
|
2,53,807 |
1,75,223 |
|
2,53,807 |
1,75,223 |
|
|
|
|
|
|
|
|
Balance Sheet |
|||||||
Liabilities |
Amount Rs |
Assets |
Amount Rs |
||||
Bills Payable |
32,000 |
Bills Receivables |
45,000 |
||||
Creditors |
40,000 |
Debtors |
95,000 |
|
|||
Loan |
35,000 |
|
Less: 5% Provision for Bad Debts |
(4,750) |
90,250 |
||
Add: Outstanding Interest |
350 |
35,350 |
|
|
|||
|
|
Building |
1,20,000 |
|
|||
Rent Outstanding |
1,600 |
Less: 4% Depreciation |
(4,800) |
1,15,200 |
|||
Wages outstanding |
1,200 |
|
|
||||
Capital: |
|
Plant and Machinery |
80,000 |
|
|||
Dinker |
2,47,627 |
|
Less: 6% Depreciation |
(4,800) |
75,200 |
||
Ravinder |
1,71,573 |
4,19,200 |
|
|
|||
|
|
Investments |
1,00,000 |
||||
|
|
Furniture and Fixtures |
26,000 |
|
|||
|
|
Less: 5% Depreciation |
(1,300) |
24,700 |
|||
|
|
|
Cash in Hand |
13,500 |
|||
|
|
Cash at Bank |
23,000 |
||||
|
|
Closing Stock |
42,500 |
||||
|
5,29,350 |
|
5,29,350 |
||||
|
|
|
|
||||