|
g
|
item needed to calculate gross
profit
|
|
|
|
|
|
|
fa
|
Fixed Asset
|
|
|
|
|
|
|
ca
|
current asset
|
|
|
|
|
|
|
cl
|
current liability
|
|
|
|
|
|
|
fl
|
fixed liability
|
|
|
|
|
|
|
d
|
information needed for calculation
|
|
|
|
|
|
|
pe
|
prepaid expense
|
|
|
|
|
|
|
ae
|
accrued expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Use "ADD" for
Allowance for doubtful debts.
|
|
|
|
|
|
|
ADD increase/decrease in
the income statement, "Less ADD" in Balance Sheet.
|
|
|
|
|
|
|
|
|
|
|
|
|
"*asset name*
depreciation" in the income statement, "less accumulated
depreciation" in the balance sheet.
|
|
|
|
|
|
|
|
|
|
|
Expenses as named in the
trial balance for the income statement.
|
|
|
|
|
|
"prepaid
expense" in the Balance Sheet (e.g. "prepaid insurance").
|
|
|
|
|
|
"Accrued
expense" in the Balance sheet (e.g. "accrued wages").
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ID
|
Trial Balance (TB)
|
DR
|
CR
|
|
|
|
|
|
Loan (repay in 5 years)
|
|
£135,000
|
|
|
|
|
|
Capital
|
|
£428,525
|
|
|
|
|
|
Commissions
|
£2,400
|
|
|
|
|
|
|
Purchases and Sales
|
£64,600
|
£547,900
|
|
|
|
|
|
Rent Received
|
|
£35,400
|
|
|
|
|
|
Land
|
£150,000
|
|
|
|
|
|
|
Accounts Payable
|
|
£24,800
|
|
|
|
|
|
Discounts allowed
|
£1,800
|
|
|
|
|
|
|
Accounts Receivable
|
£7,300
|
|
|
|
|
|
|
General Expenses
|
£1,350
|
|
|
|
|
|
|
Accumulated depreciation (Premises)
|
|
|
|
|
|
|
|
Carriage Out
|
£2,600
|
|
|
|
|
|
|
Bad Debts
|
£1,500
|
|
|
|
|
|
|
Returns
|
£4,100
|
£6,400
|
|
|
|
|
|
Carriage In
|
£4,300
|
|
|
|
|
|
|
Drawings
|
£7,400
|
|
|
|
|
|
|
Discounts Received
|
|
£3,400
|
|
|
|
|
|
Insurance
|
£3,500
|
|
|
|
|
|
|
Loan Interest
|
|
|
|
|
|
|
|
Accumulated depreciation (Equip)
|
|
£6,100
|
|
|
|
|
|
Premises
|
£850,000
|
|
|
|
|
|
|
Motor Expenses
|
£6,500
|
|
|
|
|
|
|
Bank
|
£12,600
|
|
|
|
|
|
|
Equipment
|
£135,000
|
|
|
|
|
|
|
Allowance for doubtful debts
|
|
£2,500
|
|
|
|
|
|
Salaries
|
£45,900
|
|
|
|
|
|
|
Opening Inventory
|
7400
|
|
|
|
|
|
|
Cash
|
£3,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End
of Year Adjustments:
|
|
|
|
|
|
|
Closing Inventory
|
8600
|
|
|
|
|
|
Allowance for Doubtful
Debts rate
|
4%
|
of debtors
|
|
|
|
|
Depreciation
|
Method:
|
|
|
|
|
|
3%
|
|
straight
line
|
|
|
|
|
5%
|
|
reducing
balance
|
|
|
|
|
|
Insurance is prepaid
|
£350
|
|
|
|
|
|
3
|
months owing on loan interest at
|
6%
|
of loan p.a.
|
|
|
|
|
|
Motor Expenses are prepaid by
|
£450
|
|
|
|
|
|
|
Accrual required on Salaries of
|
£2,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Statement
|
£
|
£
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EOYA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less Expenses (use TB order)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EOYA Expenses (use EOYA order)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet
|
£
|
£
|
£
|
|
|
|
|
Fixed Assets (use TB order)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets (use TB order)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EOYA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities (use TB order)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EOYA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|