From the following Trial Balance of M/s Andrew Traders, you are required to prepare Trading and Profit Loss Account for the year ending 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
|
|
35,000
|
Drawings
|
8,000
|
|
Purchases and Sales
|
29,000
|
56,000
|
Opening Stock
|
10,000
|
|
Carriage
|
1,000
|
|
Salaries
|
3,500
|
|
Rent
|
1,200
|
|
Rates and Taxes
|
200
|
|
Sundry expenses
|
3,000
|
|
Sales Return
|
1,500
|
|
Bad debts
|
800
|
|
Interest received
|
|
200
|
R.D.D.
|
|
1,500
|
Discount received
|
|
300
|
Debtors and Creditors
|
21,400
|
7,000
|
Furniture
|
3,000
|
|
Machinery
|
5,000
|
|
Cash in hand
|
200
|
|
Cash at Bank
|
5,000
|
|
Wages
|
7,200
|
|
Total
|
1,00,000
|
1,00,000
|
|
|
|
Financial Statement of M/s Andrew Traders
|
||||||
Trading Account
for the year ended 31st March, 2010
|
||||||
Dr.
|
Cr.
|
|||||
Particulars
|
Amount
(Rs)
|
Particulars
|
Amount
(Rs)
|
|||
Opening Stock
|
10,000
|
Sales
|
56,000
|
|
||
Purchases
|
29,000
|
Less: Returns
|
(1,500)
|
54,500
|
||
Wages
|
7,200
|
|
Closing Stock
|
19,000
|
||
Add: Outstanding
|
800
|
8,000
|
|
|
||
Carriage
|
1,000
|
|
|
|||
Gross Profit (Balancing Figure)
|
25,500
|
|
|
|||
|
73,500
|
|
73,500
|
|||
|
|
|
|
Profit and Loss Account
for the year ended March 31, 2010
|
|||||
Dr.
|
Cr.
|
||||
Particulars
|
Amount
(Rs)
|
Particulars
|
Amount
(Rs)
|
||
Salaries
|
3,500
|
|
Gross Profit
|
25,500
|
|
Add:Outstanding
|
500
|
4,000
|
Interest
|
200
|
|
Rates & Taxes
|
200
|
Discount
|
300
|
||
Rent
|
1,200
|
|
|
|
|
Less: Drawings
|
(500)
|
700
|
|
|
|
Sundry Expenses
|
3,000
|
|
|
||
Depreciation on:
|
|
|
|
||
Furniture
|
150
|
|
|
|
|
Machinery
|
500
|
650
|
|
|
|
Bad Debts
|
800
|
|
|
|
|
Add: Further Bad Debts
|
1,400
|
|
|
|
|
Add: New R.D.D
|
1,000
|
|
|
|
|
Less: Old R.D.D
|
(1,500)
|
1,700
|
|
|
|
Net Profit (Balancing Figure)
|
15,750
|
|
|
||
|
26,000
|
|
26,000
|
||
|
|
|
|
Balance Sheet
as on March 31, 2010
|
|||||
Liabilities
|
Amount
(Rs)
|
Assets
|
Amount
(Rs)
|
||
Capital
|
35,000
|
|
Fixed Assets
|
|
|
Less:Drawings
|
(8,500)
|
|
Furniture
|
3,000
|
|
Add: Net Profit
|
15,750
|
42,250
|
Less:Depreciation @ 5%
|
(150)
|
2,850
|
Reserve Fund
|
|
Machinery
|
5,000
|
|
|
|
|
Less:Depreciation @ 10%
|
(500)
|
4,500
|
|
Current Liabilities
|
|
|
|
||
Outstanding Salary
|
500
|
Current Assets
|
|
||
Creditors
|
7,000
|
Closing Stock
|
19,000
|
||
Outstanding Wages
|
800
|
Debtors
|
21,400
|
|
|
|
|
Less: Bad-Debts
|
(1,400)
|
|
|
|
|
Less:R.D.D
|
(1,000)
|
19,000
|
|
|
|
Cash in Hand
|
200
|
||
|
|
Cash at Bank
|
5,000
|
||
|
50,550
|
|
50,550
|
||
|
|
|
|