Particulars
|
31-3-2013
|
31-3-2014
|
Cash in hand
Cash at bank
Stock
Sundry debtors
Investments
Furniture
Machinery
Sundry creditors
Outstanding expenses
|
500
2500
20000
25000
20000
10000
25000
10000
3000
|
2000
5000
30000
40000
20000
25000
40000
10000
2000
|
- Mr.
Suryakant introduced further capital of Rs. 20000 on 1st July,
2013 and had withdrawn Rs. 10,000 during the year.
- Interest
on capital is allowed at 10% p.a.
- Additions
to furniture and machinery were made on 1st October, 2013.
Write of deprecation on furniture and machinery at 10% p.a.
- Create
reserve for doubtful debts at 5% on debtors.
Solution:
In the books of Mr. Suryakant
Statement
of Affairs as on 31.03.2013 and 31.03.2014
Liability
|
31.3.2013
|
31.3.2014
|
Assets
|
31.03.2013
|
31.03.2014
|
Capital
(Bal. Fig.)
|
90000
|
150000
|
Cash in hand
|
500
|
2000
|
|
|
|
Cash at Bank
|
2500
|
5000
|
|
|
|
Stock
|
20000
|
30000
|
Sundry Creditors
|
10000
|
10000
|
Sundry Debtors
|
25000
|
40000
|
Outstanding expenses
|
3000
|
2000
|
Investments
|
20000
|
20000
|
|
|
|
Furniture
|
10000
|
25000
|
|
|
|
Machinery
|
25000
|
40000
|
|
103000
|
162000
|
|
103000
|
162000
|
Statement
of Profit or Loss for the year ended 31.03.2014
Particulars
|
Rs.
|
Rs.
|
Capital at the end of the
year
|
|
150000
|
Add: Drawings:
|
|
|
Amount withdrawn for Private
Expenses
|
|
10000
|
|
|
160000
|
Less: Additional Capital
Introduced
|
|
|
Further Capital Introduced
|
|
-20000
|
|
|
140000
|
Less: Capital at the
beginning of the year
|
|
-90000
|
Trading Profit
|
|
50000
|
Less: Depreciation:
|
|
|
On Furniture
On Opening Balance:
10000 × 10%
|
1000
|
|
On Additional Furniture
15000 × 10% × 6 months
|
750
|
|
On Machinery
On Opening Balance:
25000 × 10%
|
2500
|
|
On Additional Machinery
15000 × 10% × 6 months
|
750
|
-5000
|
|
|
45000
|
Less: R.D.D. @ 5% On
Debtors
40000 × 5%
|
|
-2000
|
|
|
43000
|
Less: Interest on Capital
On opening Balance:
90000 × 10%
|
9000
|
|
On Additional Capital
20000 × 10% × 9 months
|
1500
|
-10500
|
Net Profit
|
|
32500
|