Excel Final Accounts 3

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Account Debit Credit Sales

Capital ₹ 120,000 Less Returns


Cash ₹ 80,000 Net sales
Sales ₹ 100,000 Other Income
Purchases ₹ 60,000
Debtors ₹ 50,000
Creditors ₹ 30,000 Total Income
Machinery ₹ 70,000 Expenses
Provision for bad debts ₹ 10,000 Opening stock
Prepaid rent ₹ 14,000 Purchases
Accrued commission ₹ 24,000 less returns
Rent ₹ 20,000 less Closing stock
Short term borrowing ₹ 35,000 Net Purchases (COGS)
Commission income ₹ 24,000
Bad debts ₹ 1,000
₹ 319,000 ₹ 319,000
Adjustments Total Expenses
Closing stock 10000 Net Profit
Depreciation on Machinery 10% less Transfer to general reserve
Net Profit transferred to B/S
Assets
Non-Current Assets
0
Less Depreciation
Current Assets
Cash
₹0 Debtors/Accounts Receivable
less Provision for bad debts
less Bad debts in adjustments
Closing stock
Prepaid Rent (Expenses Paid in advance)
Accrued Commssion(Income earned but not received)
₹0 Total Assets
Equity & Liabilities
Capital
less Drawing
₹0 Reserves and Surplus(Other Equity)
₹0 Opening Balance of General reserve
Add Current transfer
₹0 Closing balance of General Reserve
P&L A/c ( Retained Earnings)

Non-Current Liabilities
Debentures
Long term Borrowings
Current Liabilities
Creditors/Accounts Payable
Unearned Revenue
Outstanding Expenses
Short-term borrowings
Total Equity & Liabilities
₹ 0.0

₹0

₹ 0.0

₹0

₹0

₹0

You might also like