Particulars | 31.03.2012 Amount (Rs.) | 31.03.2013 Amount (Rs.) |
Machinery | 50,000 | 50,000 |
Furniture | 50,000 | 30,000 |
Debtors | 18,000 | 25,000 |
Creditors | 18,000 | 20,000 |
Stock | 30,000 | 42,000 |
Outstanding Expenses | 1,500 | 42,000 |
Pre-paid expenses | - | - |
Cash at bank | 28,000 | 40,000 |
Opening Statement of Affairs
As on 1.4.2012
Liabilities |
Amount |
Assets |
Amount |
Capital (bal.fig.) |
156500 |
Machinery |
50000 |
Sundry creditors |
18000 |
Furniture |
50000 |
Outstanding expenses |
1500 |
Stock |
30000 |
|
|
Sundry Debtors |
18000 |
|
|
Cash at bank |
28000 |
|
|
|
|
|
176000 |
|
176000 |
Closing Statement of Affairs
As on 31.3.2013
Liabilities |
Amount |
Assets |
Amount |
Capital (bal.fig.) |
125000 |
Machinery |
50000 |
Sundry creditors |
20000 |
Furniture |
30000 |
Outstanding expenses |
42000 |
Stock |
42000 |
|
|
Sundry Debtors |
25000 |
|
|
Cash at bank |
40000 |
|
|
|
|
|
187000 |
|
187000 |
Statement of Profit and Loss
For the year ending 31.03.2013
Particulars |
Amount |
Closing capital |
125000 |
Less: Additional Capital |
10000 |
Add: Drawings |
3000 |
Adjusted closing capital |
118000 |
Less: Opening capital |
156500 |
Loss before adjustment |
(38500) |
Add: interest on drawings |
150 |
Less: provision for debtors |
500 |
Less: interest on capital |
6250 |
Loss after adjustment |
(45100) |