Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Rachna Boutique

Balance sheet as on 31st March 2015


liabilities Amount Asset Amount
Creditors 65000 Debtors 85000
Tailoring Charges 8500 Bank Balance 120000
Salary Outstanding 8000 Cash 6850
Total 81500 Dress Material 25000
Dress 75000
Equity 399400 Security Deposit 50000
Furniture 116250
Prepaid Insurance 2800

Total 480900

Balance sheet as on 31st March 2016


liabilities Amount Asset Amount
Creditors 75000 Debtors 72600
Tailoring charges 6700 Security Deposit 50000
Salary Outstanding 12000 Bank 158000
Cash 5186
SUM 93700 Dress Material 32000
Dress 80000
Equity 405736 Prepaid Insurance 400
Furniture 101250

SUM 499436

Income statement on 31st March 2016


Items Amount
Revenue for the year 1055000
Cost of goods sold -728200
Gross Profit 326800
Depreciation -15000
Rent -119064
Insurance -2400
Other Charges -16000
Salary -120000
Total Expenses -272464
Profit for the year 54336
hna Boutique
Debtors Account
Opening Balnce on 01/04/2016 85000
Sale made during the year 1055000
Ending Balance 72600
Cash collected during the year 1067400

Creditors Account
Opening Balnce on 01/04/2016 65000
Purchase made during the year 560000
Cash payment during the year 550000
Ending Balance 75000

Cash & Bank Account


Opening Balnce on 01/04/2016 126850
Add: Payment received from customers 1067400
Payment to Supplier 550000
Tailoring Charges paid 182000
Rent Paid 119064
Salary Paid 116000
Other expenses 16000
Drawings 48000
Cash and Bank Balance 163186
Cash Balance 5186
Bank Balance 158000

Material Account:
Opening Balnce on 01/04/2016 25000
Purchased During the year 560000
Cost of goods consumed 553000
Ending Balance 32000

Tailoring Charges Account:


Opening Balnce on 01/04/2016 8500
Add: Charges for the year 180200
Paid during the year 182000
Ending Balance 6700

Dress Account
Opening Balnce on 01/04/2016 75000
Add: Raw Material Consumed in the year 553000
Add: Labour Consumed in the year 180200
Less: Cost of goods Sold 728200
Ending Balance 80000

You might also like