NOTES


CA-Foundation > Principles and Practice of Accounting > Preparation of Final Accounts of Sole Proprietors - Final Accounts of Non-Manufacturing Entities (Old & New)

From the following particulars extracted from the books of Ganguli, prepare trading and profit and loss account and balance sheet as at 31st March, 2016 after making the necessary adjustments:

 

Rs.

 

Rs.

Ganguli’s capital account (Cr.)

5,40,000

Interest received

72,500

Stock on 1.4.2015

2,34,000

Cash with Traders Bank Ltd.

40,000

Sales

14,48,000

Discounts received

14,950

Sales return

43,000

Investments (at 5%) as on 1.4.2015

25,000

Purchases

12,15,000

Furniture as on 1-4-2015

9,000

Purchases return

29,000

Discounts allowed

37,700

Carriage inwards

93,000

General expenses

19,600

Rent

28,500

Audit fees

3,500

Salaries

46,500

Fire insurance premium

3,000

Sundry debtors

1,20,000

Travelling expenses

11,650

Sundry creditors

74,000

Postage and telegrams

4,350

Loan from Dena Bank Ltd. (at 12%)

1,00,000

Cash in hand

1,900

Interest paid

4,500

Deposits at 10% as on

1-4-2015 (Dr.)

1,50,000

Printing and stationery

17,000

Drawings

50,000

Advertisement

56,000

 

 

 

Adjustments:

(1) Value of stock as on 31st March, 2016 is Rs.3,93,000. This includes goods returned by customers on 31stMarch, 2016 to the value of Rs.15,000 for which no entry has been passed in the books.

(2) Purchases include furniture purchased on 1st January, 2016 for Rs.10,000.

(3) Depreciation should be provided on furniture at 10% per annum.

(4) The loan account from Dena bank in the books of Ganguli appears as follows:

 

Rs.

 

Rs.

31.3.2016 To Balance c/d

1,00,000

1.4.2015 By Balance b/d

50,000

 

 

31.3.2016 By Bank

50,000

 

1,00,000

 

1,00,000

 

 

(5) Sundry debtors include Rs.20,000 due from Robert and sundry creditors include Rs.10,000 due to him.

(6) Interest paid include Rs.3,000 paid to Dena bank.

(7) Interest received represents Rs.1,000 from the sundry debtors and the balance on investments and deposits.

(8) Provide for interest payable to Dena bank and for interest receivable on investments and deposits.

(9) Make provision for doubtful debts at 5% on the balance under sundry debtors. No such provision need to be made for the deposits.



Ans.

In the books of Ganguli

Trading and Profit & Loss Account for the year ended 31-3-2016

 

Rs.

Rs.

 

Rs.

Rs.

To Opening stock

 

2,34,000

By Sales

14,48,000

 

To Purchases

12,15,500

 

Less: Returns

(58,000)

13,90,000

Less: Transfer to furniture A/c

(10,000)

 

By Closing stock

 

3,93,000

 

12,05,500

 

 

 

 

Less: Returns

(29,000)

11,76,500

 

 

 

To Carriage inwards

 

93,000

 

 

 

To Gross profit c/d

 

2,79,500

 

 

 

 

 

17,83,000

 

 

17,83,000

To Salaries

 

46,500

By Gross profit b/d

 

2,79,500

To Rent

 

28,500

By Interest

 

17,250

To Advertisement

 

56,000

By Discount received

 

14,950

To Printing & stationery

 

17,000

 

 

 

To Interest

 

7,500

 

 

 

To Discount allowed

 

37,700

 

 

 

To General expenses

 

19,600

 

 

 

To Travelling expenses

 

11,650

 

 

 

To Fire insurance premium

 

3,000

 

 

 

To Postage & telegrams

 

4,350

 

 

 

To Provision for doubtful

debts (W.N.I)

 

4,750

 

 

 

To Depreciation on furniture

 

1,150

 

 

 

To Audit fees

 

3,500

 

 

 

To Capital A/c (Net profit

transferred)

 

70,500

 

 

 

 

 

3,11,700

 

 

3,11,700


Balance Sheet as on 31-3-2016

Liabilities

Rs.

Rs.

Assets

Rs.

Rs.

Capital account:

 

 

Furniture

9,000

 

Balance on 1-4-15

5,40,500

 

Additions during the year

10,000

 

Add: Net profit

70,500

 

 

19,000

 

 

6,11,000

 

Less: Depreciation

(1,150)

17,850

Less: Drawings

(50,000)

5,61,000

Investments

 

25,000

Loan from Dena Bank Ltd.

 

1,00,000

Deposits

 

1,50,000

Insurance accrued on bank

loan (W.N.2)

 

3,000

Interest accrued on

investment & deposits

(W.N.3)

 

10,000

Sundry creditors

 

64,000

Stock in trade

 

3,93,000

 

 

 

Sundry debtors

95,000

 

 

 

 

Less: Provision

(4,750)

90,250

 

 

 

Cash with Traders Bank Ltd.

 

40,000

 

 

 

Cash in hand

 

1,900

 

 

7,28,000

 

 

7,28,000

 

Working Notes:

Calculation of provision for doubtful debts:

Rs.

Sundry debtors as per trial balance

1,20,000

Less: Sales returns not recorded

(15,000)

 

1,05,000

Less: Cancellation against sundry creditors

(10,000)

Adjusted balance of sundry debtors

95,000

Provision for doubtful debts @ 5%

4,750

 

 

 





 

 

Accrued interest on bank loan:

Rs.

Annual interest @12%

6,000

Less: Interest paid to Dena bank

(3,000)

Accrued interest

3,000

 

 



 

Interest accrued on investments and deposits:

Rs.

Annual interest on investments @ 5%

1,250

Annual interest on deposits @ 10%

15,000

 

16,250

Less: Interest received on investments and deposits

(6,250)

Accrued interest

10,000

 


PreviousNext


Notes of Preparation of Final Accounts of Sole Proprietors - Final Accounts of Non-Manufacturing Entities (Old & New)



  1. Distinguish between Provision and reserve fund.
    see in detail

  2. From the following particulars extracted from the books of Ganguli, prepare trading and profit and loss account and balance sheet as at 31st March, 2016 after making the necessary adjustments:

     

    Rs.

     

    Rs.

    Ganguli’s capital account (Cr.)

    5,40,000

    Interest received

    72,500

    Stock on 1.4.2015

    2,34,000

    Cash with Traders Bank Ltd.

    40,000

    Sales

    14,48,000

    Discounts received

    14,950

    Sales return

    43,000

    Investments (at 5%) as on 1.4.2015

    25,000

    Purchases

    12,15,000

    Furniture as on 1-4-2015

    9,000

    Purchases return

    29,000

    Discounts allowed

    37,700

    Carriage inwards

    93,000

    General expenses

    19,600

    Rent

    28,500

    Audit fees

    3,500

    Salaries

    46,500

    Fire insurance premium

    3,000

    Sundry debtors

    1,20,000

    Travelling expenses

    11,650

    Sundry creditors

    74,000

    Postage and telegrams

    4,350

    Loan from Dena Bank Ltd. (at 12%)

    1,00,000

    Cash in hand

    1,900

    Interest paid

    4,500

    Deposits at 10% as on

    1-4-2015 (Dr.)

    1,50,000

    Printing and stationery

    17,000

    Drawings

    50,000

    Advertisement

    56,000

     

     

     

    Adjustments:

    (1) Value of stock as on 31st March, 2016 is Rs.3,93,000. This includes goods returned by customers on 31stMarch, 2016 to the value of Rs.15,000 for which no entry has been passed in the books.

    (2) Purchases include furniture purchased on 1st January, 2016 for Rs.10,000.

    (3) Depreciation should be provided on furniture at 10% per annum.

    (4) The loan account from Dena bank in the books of Ganguli appears as follows:

     

    Rs.

     

    Rs.

    31.3.2016 To Balance c/d

    1,00,000

    1.4.2015 By Balance b/d

    50,000

     

     

    31.3.2016 By Bank

    50,000

     

    1,00,000

     

    1,00,000

     

     

    (5) Sundry debtors include Rs.20,000 due from Robert and sundry creditors include Rs.10,000 due to him.

    (6) Interest paid include Rs.3,000 paid to Dena bank.

    (7) Interest received represents Rs.1,000 from the sundry debtors and the balance on investments and deposits.

    (8) Provide for interest payable to Dena bank and for interest receivable on investments and deposits.

    (9) Make provision for doubtful debts at 5% on the balance under sundry debtors. No such provision need to be made for the deposits.


    see in detail

  3. Sengupta & Co. employs a team of eight workers who were paid Rs.30,000 per month each in the year ending 31st December, 2015. At the start of 2016, the company raised salaries by 10% to Rs.33,000 per month each.

    On July 1, 2016 the company hired two trainees at salary of Rs.21,000 per month each. The work force are paid salary on the first working day of every month, one month in arrears, so that the employees receive their salary for January on the first working day of February etc.

    You are required to calculate:

    (i) Amount of salaries which would be charged to the profi t and loss for the year ended

    31st December, 2016.

    (ii) Amount actually paid as salaries during 2016

    (iii) Outstanding Salaries as on 31st December, 2016

    see in detail

  4. You are required, prepare a Trading and Profit and Loss Account for the year ending 31st March, 2016 and a Balance Sheet as on that date from the Trial Balance given below:

     

    Rs.

     

    Rs.

    Debit Balance:

     

    Salaries

    2,20,000

    Trade receivables

    3,50,000

    Purchases

    12,50,000

    Inventory 1st April, 2015

    5,00,000

    Plant and Machinery

    15,70,000

    Cash in Hand

    5,60,000

    Credit Balance:

     

    Wages

    3,00,000

    Capital

    25,00,000

    Bad Debts

    50,000

    Trade payables

    9,00,000

    Furniture and Fixtures

    1,50,000

    Sales

    17,00,000

    Depreciation

    1,50,000

     

     

     

    On 31st March, 2016 the Inventory was valued at Rs.10,00,000

    see in detail

  5. Mr. Kotriwal is engaged in business of selling magazines. Several of his customers pay money in advance for subscribing his magazines. Information related to year ended 31st March 2017 has been given below:

    On 1.4.2016 he had a balance of Rs.2,00,000 advance from customers of which Rs.1,50,000 is related to year 2016-17 while remaining pertains to year 2017-18. During the year 2016-17 he made cash sales of Rs.5,00,000. You are required to compute:

    i) Total income for the year 2016-17.

    ii) Total money received during the year if the closing balance in advance from customers account is Rs.1,70,000.


    see in detail