Estimated Balance Sheet 2020 PDF

Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

SHETKARI KRUSHI BHANDAR

PROP-BABASAHEB EKNATH SONWANE


A/P-DHONDEWADI(JAWALKE)
TAL-KOPARGAON,DIST-AHMDNAGAR
PAN NO :-FVJPS 7077 A

Estimated Trading,Profit & Loss Account for the year Ended 31st.March 2020

PARTICULARS AMOUNT PARTICULARS AMOUNT

TO OPENING STOCK 5,71,250.00 BY SALES ACCOUNT 46,23,249.00


TO PURCHASE ACCOUNT 37,45,310.00 BY CLOSING STOCK 6,33,336.00
-

TO GROSS PROFIT 20.33 9,40,025.00

52,56,585.00 52,56,585.00

TO PRINTING & STATIONARY 14,527.00 BY GROSS PROFIT 9,40,025.00


TO SALARIES 1,25,000.00
TO RENT & TAXES 14,500.00
TO ELECTRICITY EXPENSES 16,570.00
TO TELEPHONE EXPENSES 17,940.00
TO BANK INTREST & CHARGES 41,260.00
TO TRAVELLING EXPENSES 25,640.00
TO PROFESSIONAL FEES 10,000.00
TO LODING & UNLODING EXP 15,620.00
TO OTHER EXPENSES 45,282.00
TO DEPRECIATION 24,260.00
ON BUILDING 8,788.00 3,50,599.00
ON MOTORCYCLE 4,628.00
ON FURNITURE 10,385.00
ON COMPUTER 459.00

TO NET PROFIT 12.75 5,89,426.00

TOTAL 9,40,025.00 TOTAL 9,40,025.00

Above information provided is true & correct


For Shetkari Krushi Bhandar

Proprietor
SHETKARI KRUSHI BHANDAR
PROP-BABASAHEB EKNATH SONWANE
A/P-DHONDEWADI(JAWALKE)
TAL-KOPARGAON,DIST-AHMDNAGAR
PAN NO :-FVJPS 7077 A
ESTIMATED BALANCE SHEAT AS ON 31st. MARCH 2020

LIBLITIES AMOUNT ASSET AMOUNT

CAPITAL ACCOUNT 25,10,396.00 FIXED ASSETS


B.E.SONWANE 22,98,938.00 BUILDING 1,75,761.00 1,66,973.00
ADD NET PROFIT 5,89,426.00 LESS DEP.@ 5% 8,788.00
28,88,364.00
ADD AGRICULTURE 55,260.00 MOTOR CYCLES 30,853.00 26,225.00
LESS WITHDRWALS 2,83,228.00 LESS DEP.@15% 4,628.00
LESS LIC 1,50,000.00
FURNITURE 1,03,846.00 93,461.00
LESS DEP.@10% 10,385.00
SECURED LIBLITIES 9,00,000.00
CASH CREDIT COMPUTER 1,148.00 689.00
Oriental Bank Of Com. 7,00,000.00 LESS DEP.@40% 459.00
Mudra Loan 2,00,000.00
SHOP 8,63,466.00 8,20,293.00
LESS DEP.@5% 43,173.00
CURRENT LIBLITIES 1,17,425.00
PLOT @ JAWLKE 2,00,000.00
SUNDRY CREDITORS 1,17,425.00
CURRENT ASSETS 4,20,000.00
GOLD 3,00,000.00
FD WITH BANK 1,20,000.00

CURRENT ASSETS 18,00,180.00


CASH AND BANK 1,21,592.00
STAOCK IN TRADE 6,33,336.00
SUNDRY DEBTORS 6,45,252.00
LOANS & ADVANCES 4,00,000.00

TOTAL 35,27,821.00 TOTAL 35,27,821.00

Above information provided is true & correct


For Shetkari Krushi Bhandar

Proprietor

You might also like