You are on page 1of 1

Trading and Profit and Loss Account for the year ended 31st Mar 2004

Particulars (Dr) Amount Particulars (Cr) Amount


To opening stock 150000 By cash sales 61000
To purchases 369000 By credit sales 780000
To wages 180000
To salaries 150000 By closing stock 140000
To Sunday office expenses 108750
To Gross Profit c/d 23250

Total 981000 Total 981000

To Discount allowed 7000 By Gross Profit b/d 23250


To Bad debts w/o 8000 By Discount received 4000
To Depreciation By misc income 2000

Furniture @5% 2000 By net loss c/d 26750


Machinery@10% 34500 36500
To interest on loan from 4500
Dass

Total 58500 Total 58500

Balance Sheet as at 31st Mar 2004


Liabilities Amount Assets Amount
OWNERS CAPITAL FIXED ASSETS
Opening balance 516000 Machinery 345000
Less drawings 40000 Less depreciation 34500
Less loss 26750 449250 Net block 310500
Furniture 40000
UNSECURED LOAN Less depreciation 2000
Dass @9% 100000 Net block 38000 348500
INVESTMENTS
CURRENT LIABLITIES AND CURRENT ASSETS, LOANS AND
PROVISIONS ADVANCES
Sundry Creditors 125000 Stock 140000
Wages outstanding 20000 Sundry debtors 193000
Interest on loan 4500 Bank 16000
Unexpired insurance 1250

TOTAL 698750 TOTAL 698750

Notes: Opening balance of owners capital= stock+debtors+bank+machinery+furniture-sundry creditors

=150000+181000+5000+250000+40000-11000

=516000

You might also like