From the following Trial Balance of Kalyani, you are required to prepare Trading Profit & Loss Account for the year ended 31st March, 2010 and Balance Sheet as on that date.
Trial Balance as on 31st March, 2010
|
||
Particulars
|
Debit
Amount
Rs
|
Credit
Amount
Rs
|
Capital
|
|
90,000
|
Drawings
|
3,000
|
|
Stock on 1-4-2009
|
45,000
|
|
Octroi duty
|
800
|
|
Purchases & Sales
|
2,00,000
|
3,12,000
|
Returns
|
6,000
|
2,000
|
Salaries
|
10,000
|
|
Carriage outward
|
1,400
|
|
Wages
|
14,000
|
|
Insurance
|
2,000
|
|
Discount received
|
|
600
|
Postage
|
800
|
|
Debtors and Creditors
|
60,000
|
64,000
|
Furniture
|
35,000
|
|
Cash in hand
|
10,000
|
|
Machinery
|
80,000
|
|
Rent & Taxes
|
6,000
|
|
Printing & stationery
|
2,000
|
|
Bank Overdraft
|
|
7,400
|
Total
|
4,76,000
|
4,76,000
|
|
|
|
Financial Statement of Kalyani
|
|||||||
Trading Account
for the year ended 31st March, 2010
|
|||||||
Dr.
|
|
Cr.
|
|||||
Particulars
|
Amount
(Rs)
|
Particulars
|
Amount
(Rs)
|
||||
Opening Stock
|
45,000
|
Sales
|
3,12,000
|
|
|||
Purchases
|
2,00,000
|
|
Less: Return Inwards
|
(6,000)
|
3,06,000
|
||
Less: Return Outwards
|
(2,000)
|
1,98,000
|
Closing Stock
|
40,000
|
|||
Octroi Duty
|
800
|
|
|
||||
Wages
|
14,000
|
|
|
|
|||
Add: Outstanding
|
1,000
|
15,000
|
|
|
|||
Gross Profit (Balancing Figure)
|
87,200
|
|
|
||||
|
3,46,000
|
|
3,46,000
|
||||
|
|
|
|
Profit and Loss Account
for the year ended March 31, 2010
|
||||||
Dr.
|
|
Cr.
|
||||
Particulars
|
Amount
(Rs)
|
Particulars
|
Amount
(Rs)
|
|||
Salaries
|
10,000
|
|
Gross Profit
|
87,200
|
||
Add: Outstanding
|
2,000
|
12,000
|
Discount
|
600
|
||
Carriage Outward
|
1,400
|
|
|
|||
Insurance
|
2,000
|
|
|
|
||
Less: Prepaid
|
(500)
|
1,500
|
|
|
||
Postage
|
800
|
|
|
|||
Depreciation on Machinery [5% of 80,000]
|
4,000
|
|
|
|||
Rents & Taxes
|
6,000
|
|
|
|||
Printing & Stationery
|
2,000
|
|
|
|||
Net Profit (Balancing Figure)
|
60,100
|
|
|
|||
|
87,800
|
|
87,800
|
|||
|
|
|
|
Balance Sheet
as on March 31, 2010
|
|||||
Liabilities
|
Amount
(Rs)
|
Assets
|
Amount
(Rs)
|
||
Capital
|
90,000
|
|
Fixed Assets
|
|
|
Less:Drawings
|
(3,000)
|
|
Machinery
|
80,000
|
|
Add: Net Profit
|
60,100
|
1,47,100
|
Less:Depreciation @ 5%
|
(4,000)
|
76,000
|
|
|
Furniture
|
35,000
|
||
Current Liabilities
|
|
|
|
||
Outstanding Salaries
|
2,000
|
Current Assets
|
|
||
Outstanding Wages
|
1,000
|
Closing Stock
|
40,000
|
||
Creditors
|
64,000
|
Debtors
|
60,000
|
||
Bank Overdraft
|
7,400
|
Prepaid Insurance
|
500
|
||
|
|
Cash in Hand
|
10,000
|
||
|
2,21,500
|
|
2,21,500
|
||
|
|
|
|