From the following Trial Balance and additional information given in respect of M/s. Kochin Traders, prepare Trading and Profit and Loss account for the year ended 31st March, 2018.
Trial Balance as on 31st March, 2018
| Particulars | Debtors (₹) | Particulars | Creditors (₹) |
|---|---|---|---|
| Stock on 1-4-2017 | 12,800 | Capital | 50,000 |
| Cash | 18,000 | Creditors | 18,400 |
| Wages | 35,000 | Loan | 18,000 |
| Drawings | 3,000 | Sales | 2,23,500 |
| Debtors | 20,000 | Purchases returns | 4,100 |
| Purchases | 1,45,800 | Discount | 800 |
| Land and Building | 45,000 | Bills payable | 6,500 |
| Sales returns | 8,400 | ||
| Salary | 10,000 | ||
| Bad debt | 1,000 | ||
| Insurance | 8,300 | ||
| Bills receivable | 14,000 | ||
| Total | 3,21,300 | Total | 3,21,300 |
Additional Information:
- Salary outstanding ₹ 1,000.
- Provide 5% on debtors for provision for doubtful debts.
- Insurance prepaid ₹ 2,500.
- Depreciation on Land and Building @ 5%.
- Closing stock was ₹ 14,200.
You're viewing a preview — the full solution, concept, methods & PYQ mapping are locked.
Start your 14-day free trial to unlock the full solution →Net purchases = 1,45,800 − 4,100 = 1,41,700; net sales = 2,23,500 − 8,400 = 2,15,100. Trading A/c: (opening stock 12,800 + net purchases 1,41,700 + wages 35,000) against (net sales 2,15,100 + closing stock 14,200) → Gross Profit ₹39,800. P&L A/c: from GP 39,800 + discount received 800, deduct salary 11,000 (incl. ₹1,000 outstanding), bad debts 1,000, new provision for doubtful debts 1,000, insurance 5,800 (net of ₹2,500 prepaid) and depreciation on land & building 2,250 → Net Profit ₹19,550.
Working notes (adjustments)
- (a) Salary: 10,000 + outstanding 1,000 = 11,000 charged to P&L.
- (b) Provision for doubtful debts = 5% × 20,000 = 1,000.
- (c) Insurance: 8,300 − prepaid 2,500 = 5,800 charged to P&L.
- (d) Depreciation on Land & Building = 5% × 45,000 = 2,250.
- (e) Closing stock 14,200 (Trading A/c credit).
- Discount ₹800 appears on the credit side of the trial balance → discount received (income) in P&L.
Trading Account for the year ended 31 March 2018
| Particulars | Amount (₹) | Particulars | Amount (₹) |
|---|---|---|---|
| To Opening Stock | 12,800 | By Sales 2,23,500 − Returns 8,400 | 2,15,100 |
| To Purchases 1,45,800 − Returns 4,100 | 1,41,700 | By Closing Stock | 14,200 |
| To Wages | 35,000 | ||
| To Gross Profit c/d | 39,800 | ||
| Total | 2,29,300 | Total | 2,29,300 |
Profit and Loss Account for the year ended 31 March 2018
| Particulars | Amount (₹) | Particulars | Amount (₹) |
|---|---|---|---| …
Unlock everything free for 14 days
- Full step-by-step solutions
- Concept-first explanations
- Methods, shortcuts & mistakes
- PYQ mapping + timed mock tests
Full access for 14 days. No credit card required.