Balance Sheet

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 16

JAMUNA SINGH (PROPRIETOR OF M/S CHAUHAN TRADERS)

SAHIMAPUR BHITAURA FATEHPUR


FATEHPUR-212601

TRADING AND PROFIT AND LOSS ACCOUNT FOR THE YEAR ON 31st MARCH,2018

PARTICULARS AMOUNT AMOUNT PARTICULARS AMOUNT


(Rs.) (Rs.) (Rs.)

To Opening stock 561,170.00 By Sales


To Purchases 3,742,684.49 By Closing stock
To Frieght 40,250.00
To Gross Profit c/d 482,172.00

TOTAL(Rs.) 4,826,276.49 TOTAL(Rs.)

To Miscellaneous Expenses 8,450.00 By Gross Profit B/d


To Stationery 1,650.00
To Travelling Expenses 5,780.00
To Telephone Expenses 6,210.00
To Accounting charges 18,000.00
To Legal Expenses 5,500.00
To Bank Intt. & charges 29,329.00
To Salary 36,000.00
To Depriciation 2,773.00

To Net Profit 368,480.00

TOTAL(Rs.) 482,172.00 TOTAL(Rs.)

FOR M/S CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
JAMUNA SINGH (PROPRIETOR OF M/S CHAUHAN TRADERS)
SAHIMAPUR BHITAURA FATEHPUR
FATEHPUR-212601

ESTIMATED TRADING AND PROFIT AND LOSS ACCOUNT FOR THE YEAR ON 31st MARCH,2019

PARTICULARS AMOUNT AMOUNT PARTICULARS AMOUNT


(Rs.) (Rs.) (Rs.)

To Opening stock 220,315.00 By Sales


To Purchases 6,500,000.00 By Closing stock
To Frieght 75,000.00
To Gross Profit c/d 704,685.00

TOTAL(Rs.) 7,500,000.00 TOTAL(Rs.)

To Miscellaneous Expenses 12,000.00 By Gross Profit B/d


To Stationery 2,000.00
To Travelling Expenses 8,000.00
To Telephone Expenses 10,000.00
To Accounting charges 24,000.00
To Legal Expenses 9,000.00
To Bank Intt. & charges 60,000.00
To Salary 72,000.00
To Depriciation 3,496.00

To Net Profit 504,189.00

TOTAL(Rs.) 704,685.00 TOTAL(Rs.)

FOR M/S CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
JAMUNA SINGH (PROPRIETOR OF M/S CHAUHAN TRADERS)
SAHIMAPUR BHITAURA FATEHPUR
FATEHPUR-212601

PROJECTED TRADING AND PROFIT AND LOSS ACCOUNT FOR THE YEAR ON 31st MARCH,2020

PARTICULARS AMOUNT AMOUNT PARTICULARS AMOUNT


(Rs.) (Rs.) (Rs.)

To Opening stock 1,500,000.00 By Sales


To Purchases 6,800,000.00 By Closing stock
To Frieght 100,000.00
To Gross Profit c/d 900,000.00

TOTAL(Rs.) 9,300,000.00 TOTAL(Rs.)

To Miscellaneous Expenses 15,000.00 By Gross Profit B/d


To Stationery 2,500.00
To Travelling Expenses 10,000.00
To Telephone Expenses 12,000.00
To Accounting charges 36,000.00
To Legal Expenses 12,000.00
To Bank Intt. & charges 90,000.00
To Salary 96,000.00
To Depriciation 37,315.00

To Net Profit 589,185.00

TOTAL(Rs.) 900,000.00 TOTAL(Rs.)


FOR M/S CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
RS)

MARCH,2018

AMOUNT
(Rs.)

4,605,961.49
220,315.00

4,826,276.49

482,172.00

482,172.00

CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
RS)

31st MARCH,2019

AMOUNT
(Rs.)

6,000,000.00
1,500,000.00

7,500,000.00

704,685.00

704,685.00

CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
RS)

31st MARCH,2020

AMOUNT
(Rs.)

7,500,000.00
1,800,000.00

9,300,000.00

900,000.00

900,000.00
CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
JAMUNA SINGH (PROPRIETOR OF M/S CHAUHAN TRADERS)
SAHIMAPUR BHITAURA FATEHPUR
FATEHPUR-212601

BALANCE SHEET AS ON YEAR ENDED 31ST MARCH ,2018

LAIBILITIES AMOUNT AMOUNT ASSETS AMOUNT


(Rs.) (Rs.) (Rs.)

PROPRIETOR'S CAPITAL A/C FIXED ASSETS


JAMUNA SINGH Furniture & Fixture 22,730.00
Old balance 1,518,969.31 Addition 5,000.00
Add: Net Profit 368,480.00 27,730.00
Add: Intt.s/a 292.00 Less depricition 2,773.00
Add: Agriculture income 50,000.00
1,937,741.31
Less: Drawings 150,000.00 Tractors (WDV)
1,787,741.31
Land (old)
CURRENT LAIBILITIES &
PROVISION CURRENT ASSETS
Closing Stock
Loan cc a/c 481,298.50
Sundry Debtors
Tractor loan 133615.00
CASH & BANK BALANCE
Cash in hand 423641.69
Cash at bank 15455.30

LOAN AND ADVANCE


Gst input

TOTAL(Rs.) 2,402,654.81 TOTAL(Rs.)

FOR M/S CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
JAMUNA SINGH (PROPRIETOR OF M/S CHAUHAN TRADERS)
SAHIMAPUR BHITAURA FATEHPUR
FATEHPUR-212601

ESTIMATED BALANCE SHEET AS ON YEAR ENDED 31ST MARCH ,2019

LAIBILITIES AMOUNT AMOUNT ASSETS AMOUNT


(Rs.) (Rs.) (Rs.)

PROPRIETOR'S CAPITAL A/C FIXED ASSETS


JAMUNA SINGH Furniture & Fixture 24,957.00
Old balance 1,787,741.31 Addition 10,000.00
Add: Net Profit 504,189.00 34,957.00
Add: Agriculture income 60,000.00 Less depricition 3,496.00
2,351,930.31
Less: Drawings 200,000.00
2,151,930.31 Tractors (WDV)

CURRENT LAIBILITIES & Land (old)


PROVISION
CURRENT ASSETS
Loan cc a/c 1,000,000.00 Closing Stock

Tractor loan 50000.00 Sundry Debtors

CASH & BANK BALANCE


Cash in hand 48909.31
Cash at bank 20000.00

LOAN AND ADVANCE


Gst input

TOTAL(Rs.) 3,201,930.31 TOTAL(Rs.)

FOR M/S CHAUHAN TRADERS


JAMUNA SINGH
PROPRIETOR

JAMUNA SINGH (PROPRIETOR OF M/S CHAUHAN TRADERS)


SAHIMAPUR BHITAURA FATEHPUR
FATEHPUR-212601

PROJECTED BALANCE SHEET AS ON YEAR ENDED 31ST MARCH ,2020

LAIBILITIES AMOUNT AMOUNT ASSETS AMOUNT


(Rs.) (Rs.) (Rs.)

PROPRIETOR'S CAPITAL A/C FIXED ASSETS


JAMUNA SINGH Furniture & Fixture 31,461.00
Old balance 2,151,930.31 Addition 10,000.00
Add: Net Profit 589,185.00 41,461.00
Add: Agriculture income 70,000.00 Less depricition 4,146.00
2,811,115.31
Less: Drawings 250,000.00
2,561,115.31 Tractors (WDV)

CURRENT LAIBILITIES & Land (old)


PROVISION
CURRENT ASSETS
Loan cc a/c 1,000,000.00 Closing Stock

Sundry Debtors

CASH & BANK BALANCE


Cash in hand 50302.31
Cash at bank 100000.00

LOAN AND ADVANCE


Gst input
TOTAL(Rs.) 3,561,115.31 TOTAL(Rs.)

FOR M/S CHAUHAN TRADERS

JAMUNA SINGH
PROPRIETOR
AMOUNT
(Rs.)

24,957.00

1004412.00

247810.00

220,315.00

462,570.00

439096.99

3493.82

2,402,654.81

HAN TRADERS

A SINGH
019

AMOUNT
(Rs.)

31,461.00

853750.00

247810.00

1,500,000.00

300,000.00

68909.31

200000.00

3,201,930.31

AUHAN TRADERS
A SINGH

020

AMOUNT
(Rs.)

37,315.00

725688.00

247810.00

1,800,000.00

350,000.00

150302.31

250000.00
3,561,115.31

AUHAN TRADERS

A SINGH

You might also like