Items | Jan 1, 2005 (Rs) | Dec 31, 2005 (Rs) |
Cash in hand | 6,000 | 24,000 |
Bank Overdraft | 30,000 | ---- |
Stock | 50,000 | 80,000 |
Sundry Creditors | 26,000 | 40,000 |
Sundry Debtors | 60,000 | 1,40,000 |
Bills Payable | 6,000 | 12,000 |
Furniture | 40,000 | 60,000 |
Bills Receivable | 8,000 | 28,000 |
Machinery | 50,000 | 1,00,000 |
Investment | 30,000 | 80,000 |
Liabilities | Amt. (Rs) | Assets | Amt.(Rs) |
Bank Overdraft | 30,000 | Cash in hand | 6,000 |
Sundry Creditors | 26,000 | Stock | 50,000 |
Bills Payable | 6,000 | Sundry Debtors | 60,000 |
Capital (Balancing Figure) | 1,82,000 | Furniture | 40,000 |
Bills Receivables | 8,000 | ||
Machinery | 50,000 | ||
Investment | 30,000 | ||
2,44,000 | 2,44,000 |
Liabilities | Amt. (Rs) | Assets | Amt.(Rs) |
Sundry Creditors | 40,000 | Cash in Hand | 24,000 |
Bills Payable | 12,000 | Stock | 80,000 |
Outstanding Salary | 2,400 | Debtors 1,40,000 (-) Bad debts 2,000 1,38,000 (-) Provision @ 5% 6,900 | 1,31,100 |
Furniture 60,000 (-) Depreciation 6,000 | 54,000 | ||
Bills Receivables | 28,000 | ||
Machinery 1,00,000 (-) Depreciation @ 10% 10,000 | 90,000 | ||
Investment | 80,000 | ||
Prepaid Insurance | 700 | ||
4,87,800 | 4,87,800 |
Particulars | Amt. (Rs) |
Capital at the end of the year on 31st December 2005 | 4,33,400 |
(+) Drawings during the year. $(10,000\times 12) | 1,20,000 |
(-) Fresh Capital Introduced during 2005 | 5,53,400 2,00,000 |
(-) Capital at the Beginning of the year on 1st Jan 2005 | 3,53,400 1,82,000 |
Profit during the year 2005 | 1,71,400 |