From the following Trial Balance of Manish Enterprise, Prepare the Trading Account and Profit & loss Account for the year ended 31st March 2019 and balance sheet as on that date
Trial Balance as on 31st March 2019
Debit Balance | Amount | Credit Balance | Amount |
Cash in hand | 5,200 | Capital | 50,000 |
Opening stock | 10,370 | Bank loan | 15,000 |
Goodwill | 10,000 | Bills Payable | 8,500 |
Patents | 4,000 | Creditors | 38,260 |
Cash at Bank | 4,400 | General Reserve | 1,500 |
freight | 2,500 | Dividend | 2,000 |
Power & Fuel | 1,500 | Interest on Fixed Deposit | 3,440 |
Furniture | 12,000 | Sales | 40,000 |
Purchases | 35,260 | ||
Mobile charges | 3,200 | ||
Factory Salaries | 2,400 | ||
Repairs | 800 | ||
Lighting | 1,000 | ||
Carriage outward | 360 | ||
Professional charges | 1,240 | ||
debtors | 40,000 | ||
Plant & machinery | 13,700 | ||
Office Equipment | 10,000 | ||
Carriage Inwards | 770 | ||
1,58,700 | 1,58,700 | ||
1. Closing Stock was 32,000
2. Write off 50% of patents, depreciation Plant & machinery by 10% p.a. and Office Equipment by 20%
3. reserve for bad debts is to be created 5% and discount on debtors 2%
4. Outstanding expenses mobile charges 300 and freight 500
5. Charge Interest on Capital @5%
6. Goods of 2,000 distributed on free sample
In the Books of Manish Enterprise Final Account
Trading A/c And Profit & Loss A/c for the year ended 31st march, 2019
Trading A/c And Profit & Loss A/c for the year ended 31st march, 2019
Particulars | Amount | Amount | Particulars | Amount | Amount |
To Opening Stock | 10,370 | By Sales | 40,000 | ||
To Purchases | 35,260 | ||||
To Freight | 2,500 | ||||
(+) Outstanding Freight | 500 | 3,000 | |||
To Power & Fuel | 1,500 | ||||
To Factory Salaries | 2,400 | By Closing stock | 32,000 | ||
To Carriage Inward | 770 | By Goods distributed as free sample | 2,000 | ||
To Gross Profit c/d | 20,700 | ||||
74,000 | 74,000 | ||||
To Repairs | 800 | By Gross Profit b/d | 20,700 | ||
To Mobile Charges | 3,200 | By Dividend | 2,000 | ||
(+) Outstanding Mobile charges | 300 | 3,500 | |||
To Carriage outward | 360 | By Interest on Fixed Deposit | 3,440 | ||
To Professional Charges | 1,240 | ||||
To Write off 50% Patents | 2,000 | ||||
To Depreciation on | |||||
Plant & machinery | 1,370 | ||||
Office Equipment | 2,000 | 3,370 | |||
To R.D.D. | 2,000 | ||||
To Discount on Debtors | |||||
760 | |||||
To Advertisement | 2,000 | ||||
To Lighting | 1,000 | ||||
To Interest on capital | 2,500 | ||||
To Net Profit | 6,610 | ||||
26,140 | 26,140 | ||||
Balance Sheet as on 31st March, 2019
Liabilities | Amount | Amount | Assets | Amount | Amount |
Capital | 50,000 | Cash in hand | 5,200 | ||
(+) Interest on capital | 2,500 | ||||
52,500 | |||||
(+) Net Profit | 6,610 | 59,110 | |||
Goodwill | 10,000 | ||||
Patents | 4,000 | ||||
(-) write off 50% | (2,000) | 2,000 | |||
Cash at bank | 4,400 | ||||
Bank Loan | 15,000 | Furniture | 12,000 | ||
Bills Payable | 8,500 | Debtors | 40,000 | ||
(-) R.D.D. @5% (A) | 2,000 | ||||
(-) Discount @2% | 760 | 37,240 | |||
Creditors | 38,260 | Plant & machinery | 13,700 | ||
(-) Depreciation | (1,370) | 12,330 | |||
Outstanding | Office Equipment | 10,000 | |||
Freight | 500 | (-) Depreciation | 2,000 | 8,000 | |
Mobile charges | 300 | 800 | |||
General Reverse | 1,500 | Closing Stock | 32,000 | ||
1,23,170 | 1,23,170 |