Preparation of Statement of Profit and Loss and Balance Sheet of a Proprietary concern with Special adjustments like Depreciation, Outstanding expenses and Prepaid expenses, Outstanding incomes and Incomes received in advance and Provision for doubtful debts, interest on drawings and interest on capital. (Vertical Form)

Statement of Profit and Loss and Balance Sheet (Vertical Form) for a proprietary concern with common adjustments, including:

  • Depreciation

  • Outstanding Expenses

  • Prepaid Expenses

  • Outstanding Incomes

  • Incomes Received in Advance

  • Provision for Doubtful Debts

  • Interest on Drawings

  • Interest on Capital

🧾 Trial Balance as on 31st March 2025

ParticularsDebit (₹)Credit (₹)
Capital3,00,000
Drawings30,000
Interest on Capital
Interest on Drawings
Land and Building2,00,000
Furniture50,000
Debtors1,00,000
Provision for Doubtful Debts (Old)5,000
Creditors60,000
Cash in hand10,000
Bank Balance40,000
Sales3,50,000
Purchases2,00,000
Returns Inward (Sales Returns)5,000
Returns Outward (Purchase Returns)3,000
Salaries60,000
Rent20,000
Insurance Premium6,000
Commission Received10,000
Bad Debts2,000
Total7,23,0007,23,000
  1. Depreciation on Furniture @ 10%, Building @ 5%

  2. Salaries Outstanding ₹5,000

  3. Rent Paid in Advance ₹2,000

  4. Commission Received but not yet earned ₹1,000

  5. Create a new provision for doubtful debts @ 5% on debtors

  6. Interest on Capital @ 10%

  7. Interest on Drawings @ ₹1,500

  8. Insurance includes ₹1,000 prepaid

  9. Outstanding Commission ₹2,000 (not yet received)

📊 Statement of Profit and Loss for the Year Ended 31st March 2025

(Vertical Form)

ParticularsAmount (₹)
Revenue from Operations:
  Sales3,50,000
  Less: Sales Returns(5,000)
Net Revenue3,45,000
Add: Outstanding Commission2,000
Less: Unearned Commission Received(1,000)
Total Revenue3,46,000
Expenses:
Purchases2,00,000
Less: Purchase Returns(3,000)
Net Purchases1,97,000
Salaries60,000
Add: Outstanding Salaries5,000
Total Salaries65,000
Rent20,000
Less: Prepaid Rent(2,000)
Net Rent18,000
Insurance6,000
Less: Prepaid Insurance(1,000)
Net Insurance5,000
Bad Debts (given)2,000
Add: New Provision (5% of ₹1,00,000) = 5,000
Less: Old Provision(5,000)
Net Bad Debts + Provision2,000
Depreciation on Furniture (10% of 50,000)5,000
Depreciation on Building (5% of 2,00,000)10,000
Interest on Capital (10% of ₹3,00,000)30,000
Add: Interest on Drawings (Income)(1,500)
Total Expenses3,28,500
Net Profit17,500

(Vertical Format)

A. Equity and Liabilities

ParticularsAmount (₹)
1. Capital
Original Capital3,00,000
Add: Net Profit17,500
Add: Interest on Capital30,000
Less: Drawings(30,000)
Less: Interest on Drawings(1,500)
Adjusted Capital3,16,000
2. Current Liabilities
Creditors60,000
Outstanding Salaries5,000
Commission Received in Advance1,000
Total Liabilities66,000
Total Equity and Liabilities3,82,000
ParticularsAmount (₹)
1. Non-Current Assets
Land and Building2,00,000
Less: Depreciation(10,000)
Net Value1,90,000
Furniture50,000
Less: Depreciation(5,000)
Net Furniture45,000
2. Current Assets
Debtors1,00,000
Less: New Provision (5%)(5,000)
Net Debtors95,000
Prepaid Rent2,000
Prepaid Insurance1,000
Outstanding Commission (Receivable)2,000
Cash in Hand10,000
Bank Balance40,000
Total Assets3,82,000
error: Content is protected !!