Prepare the trading and profit and loss account and balance sheet of M/s Control Device India on March 31, 2017 from the following balance as on that date.
Account Title |
Debit Amount Rs |
Credit Amount Rs |
Drawings and Capital |
19,530 |
67,500 |
Purchase and Sales |
45,000 |
1,12,500 |
Salary and Commission |
25,470 |
1,575 |
Carriage |
2,700 |
|
Plant and Machinery |
27,000 |
|
Furniture |
6,750 |
|
Opening stock |
42,300 |
|
Insurance premium |
2,700 |
|
Interest |
|
7,425 |
Bank overdraft |
|
24,660 |
Rent and Taxes |
2,160 |
|
Wages |
11,215 |
|
Returns |
2,385 |
1,440 |
Carriage outwards |
1,485 |
|
Debtors and Creditors |
36,000 |
58,500 |
General expenses |
6,975 |
|
Octroi |
530 |
|
Investment |
41,400 |
|
|
2,73,600 |
2,73,600 |
Closing stock was valued Rs 20,000.
(a) Interest on capital @ 10%.
(b) Interest on drawings @ 5%.
(c) Wages outstanding Rs 50.
(d) Outstanding salary Rs 20.
(e) Provide a depreciation @ 5% on plant and machinery.
(f) Make a 5% provision on debtors.
Trading Account |
||||||||||
Dr. |
Cr. |
|||||||||
Particulars |
Amount Rs |
Particulars |
Amount Rs |
|||||||
Opening Stock |
|
42,300 |
Sales |
1,12,500 |
|
|||||
Purchases |
45,000 |
Less: Sales Return |
2,385 |
1,10,115 |
||||||
|
Less: Purchases Return |
1,440 |
43,560 |
Closing Stock |
|
20,000 |
||||
Carriage |
2,700 |
|
|
|||||||
Wages |
11,215 |
|
|
|||||||
|
Add: Outstanding Wages |
50 |
11,265 |
|
|
|||||
Octroi |
|
530 |
|
|
||||||
Gross Profit |
29,760 |
|
|
|||||||
|
|
1,30,115 |
|
1,30,115 |
||||||
|
|
|
|
|
|
|
|
|||
Profit and Loss Account |
|||||||
Dr. |
Cr. |
||||||
Particulars |
Amount Rs |
Particulars |
Amount Rs |
||||
Salary |
25,470 |
|
Gross Profit |
29,760 |
|||
|
Add: Outstanding Salary |
20 |
25,490 |
Commission |
1,575 |
||
Insurance Premium |
|
2,700 |
Interest |
7,425 |
|||
Rent and Taxes |
|
2,160 |
Interest on Drawings |
977 |
|||
Carriage Outwards |
|
1,485 |
Net Loss |
8,973 |
|||
General Expenses |
|
6,975 |
|
||||
Interest on Capital |
|
6,750 |
|
||||
Depreciation on P & M |
|
1,350 |
|
||||
Provision on Debtors |
|
1,800 |
|
||||
|
|
|
|||||
|
|
48,710 |
48,710 |
||||
|
|
|
|
|
|
|
Balance Sheet |
|||||||
Liabilities |
Amount Rs |
Assets |
Amount Rs |
||||
Capital |
67,500 |
|
Plant and Machinery |
27,000 |
|
||
|
Add: Interest on Capital |
6,750 |
Less: Depreciation |
1,350 |
25,650 |
||
|
Less: Net Loss |
8,973 |
Furniture |
|
6,750 |
||
|
Less: Drawings |
19,530 |
|
Debtors |
36,000 |
|
|
|
Less: Interest on Drawings |
977 |
44,770 |
Less: New Provision |
1,800 |
34,200 |
|
Bank Overdraft |
|
24,660 |
Investment |
|
41,400 |
||
Creditors |
|
58,500 |
Closing Stock |
|
20,000 |
||
Outstanding Wages |
|
50 |
|
|
|||
Salary Outstanding |
|
20 |
|
|
|||
|
|
|
|
||||
|
1,28,000 |
|
1,28,000 |
||||