Prepare a trading and profit and loss account for the year ending December 31, 2017, from the balances extracted from M/s Rahul Sons. Also, prepare a balance sheet at the end of the year.
Show solutionHide solution
| Account Title | Amount
₹ |
Account Title | Amount
₹ |
| Stock | 50,000 | Sales | 1,80,000 |
| Wages | 3,000 | Purchases return | 2,000 |
| Salary | 8,000 | Discount received | 500 |
| Purchases | 1,75,000 | Provision for doubtful debts | 2,500 |
| Sales return | 3,000 | Capital | 3,00,000 |
| Sundry debtors | 82,000 | Bills payable | 22,000 |
| Discount allowed | 1,000 | Commission received | 4,000 |
| Insurance | 3,200 | Rent | 6,000 |
| Rent rates and taxes | 4,300 | Loan | 34,800 |
| Fixtures and fittings | 20,000 | ||
| Trade expenses | 1,500 | ||
| Bad debts | 2,000 | ||
| Drawings | 32,000 | ||
| Repair and renewals | 1,600 | ||
| Travelling expenses | 4,200 | ||
| Postage | 300 | ||
| Telegram expenses | 200 | ||
| Legal fees | 500 | ||
| Bills receivable | 50,000 | ||
| Building | 1,10,000 | ||
| 5,51,800 | 5,51,800 |
Adjustments
1. Commission received in advance ₹ 1,000.
2. Rent receivable ₹ 2,000.
3. Salary outstanding ₹ 1,000 and insurance prepaid ₹ 800.
4. Further, bad debts ₹ 1,000 and provision for doubtful debts @ 5% on debtors and discount on debtors @ 2%.
5. Closing stock ₹ 32,000.
6. Depreciation on building @ 6% p.a.
The solution is given below:
| Books of M/s. Rahul Sons
Trading Account for the Year Ending December 31, 2017 |
|||||||||||
| Dr. | Cr. | ||||||||||
| Particulars | Amount
₹ |
Particulars | Amount
₹ |
||||||||
| Opening Stock | 50,000 | Sales | 1,80,000 | ||||||||
| Purchases | 1,75,000 | Less: Sales Returns | 3,000 | 1,77,000 | |||||||
| Less: Purchase Returns | 2,000 | 1,73,000 | Closing Stock | 32,000 | |||||||
| Wages | 3,000 | Gross Loss | 17,000 | ||||||||
| 2,26,000 | 2,26,000 | ||||||||||
| Profit and Loss Account for the Year Ending December 31, 2017 | |||||||||||
| Dr. | Cr. | ||||||||||
| Particulars | Amount
₹ |
Particulars | Amount
₹ |
||||||||
| Gross Loss | 17,000 | Discount Received | 500 | ||||||||
| Salary | 8,000 | Commission Received | 4,000 | ||||||||
| Add: Outstanding Salary | 1,000 | 9,000 | Less: Advance Commission | 1,000 | 3,000 | ||||||
| Discount Allowed | 1,000 | ||||||||||
| Insurance | 3,200 | Rent | 6,000 | ||||||||
| Less: Insurance Prepaid | 800 | 2,400 | Add: Rent Receivable | 2,000 | 8,000 | ||||||
| Rent Rates and Taxes | 4,300 | ||||||||||
| Trade Expenses | 1,500 | Net Loss | 43,189 | ||||||||
| Bad Debts | 2,000 | ||||||||||
| Add: Further Bad Debts | 1,000 | ||||||||||
| Add: New Provision | 4,050 | ||||||||||
| Less: Old Provision | 2,500 | 4,550 | |||||||||
| Discount on Debtors | 1,539 | ||||||||||
| Postage | 300 | ||||||||||
| Telegram Expenses | 200 | ||||||||||
| Depreciation on Building | 6,600 | ||||||||||
| Repair and Renewals | 1,600 | ||||||||||
| Travelling Expenses | 4,200 | ||||||||||
| Legal Fees | 500 | ||||||||||
| 54,689 | 54,689 | ||||||||||
| Balance Sheet for the Year Ending December 31, 2017 | ||||||||
| Liabilities | Amount
₹ |
Assets | Amount
₹ |
|||||
| Capital | 3,00,000 | Debtors | 82,000 | |||||
| Less: Net Loss | 43,189 | Less: Further Bad Debts | 1,000 | |||||
| Less: Drawings | 32,000 | 2,24,811 | Less: New Provision | 4,050 | ||||
| Bills Payable | 22,000 | Less: Discount on Debtors (on ₹ 76,950) | 1,539 | 75,411 | ||||
| Loan | 34,800 | B/R | 50,000 | |||||
| Advance Commission | 1,000 | Buildings | 1,10,000 | |||||
| Outstanding Salary | 1,000 | Less: 6% Depreciation | 6,600 | 1,03,400 | ||||
| Rent Receivable | 2,000 | |||||||
| Prepaid Insurance | 800 | |||||||
| Closing Stock | 32,000 | |||||||
| Furniture and Fittings | 20,000 | |||||||
| 2,83,611 | 2,83,611 | |||||||