expenses amount gain Amount
Wages 6000*6/12 180 Sales 116000
Stock 16700 (-)sales return - 2000 114000
Carriage 5000 Closing stock 19400
Purchases 60000
(-)purchase returns - 1000 59000
Gross profit 52520
133400 133400
Interest on loan 6000 Gross profit 52520
Commission 1500
Carriage outwards 4500 discount 2600
Salaries 8000 13200
(+)outstanding salary + 1200 9200
Rent 8000
Bad debts 800
Advertising 4500
Discount 2000
Insurance premium 1500
Depreciation on furniture
20000*5/100 1000
Depreciation on computer
1000*10/100 1000
liabilities amount asset Amount
Capital = 50,000 Debtors 24000
(+)net profit = Cash 3000
(-) drawings = 10,000 Computer 10000
Creditors 16000 (-) depreciation
Bills payable 8000 Bank
Outstading salary Furniture
Loan (-)depreciation
(+) interest on loan Bills recievable 10000
Closing stock 19400
Trading and profit/loss a/c for the year ended 31.3.14
Expenses/losses amount Revenue/income Amount
To Opening stock a/c 24,000 By sales a/c 4,00,000
To purchases a/c 160,000 Less : sales return - 4,000 3,96,000
Less : return outward - 2,000 158,000 By Closing stock a/c 12,000
To wages a/c 22,000
Add: outstanding wages + 6000 28,000
To fuel and power a/c 18,000
To Carriage inwards a/c 6,000
Gross profit c/d 174000
4,08,00 4,08,000
0
To Insurance a/c 8000 Gross profit b/d 174,000
Less: prepaid insurance - 700 7,300 By commission received 4000
To salaries a/c 28,000 Add: commission accrued 2400 6400
Add: outstanding salary + 12000 40,000
To rent a/c 2,000
To depreciation on buildings a/c 5000
To depreciation on plant a/c 2400
To net profit transferred to capital a/c 123700
180400 180400
Balance sheet as on 31.3.14
liabilities amount asset Amount
Capital 1,30,000 Cash in hand 16,000
Add: net profit + 1,23,700 Cash at bank 32,000
Less: drawings - 18,000 2,55,70 Plant 80,000
Creditors 0 Less : depreciation on plant 3% 77,600
Bills payable 64,000 Patents 30.000
Salary outstanding 20,000 Furniture 12.000
Wages outstanding 12,000 Debtors 80.000
6,000 Buildings 100.000
Less : depreciation on buildings 5% 95,000
Prepaid insurance 700
Accrued commissions 2,400
Closing stock 12,000
Postage stationery Telegram conveyance misc.
and
telephone
amount date particular lf amount