Prepare Trial Balance, P & L a/c and Balance Sheet in Excel


Following is the information,  Prepare Trial Balance, P & L a/c and  Balance Sheet in Excel

1 Conveyance – Rs. 14465/-, Including Last Year Provision of Rs. 2465/-
2. Provision Opening – Rs. 18265/-
3. Boarding & Lodging – Rs. 47000/-
4. Travelling Expenses – Rs. 16000/-
5. Conveyance short totaled = Rs. 4600/-
6. Salary – Rs. 955000/-, including Provision of Rs. 11500/-, PF Co. Cont on Basic 60%, ESIC – Co. Cont on Gross
7. Authorised Capital – Rs.1000000/-
8. Subscribed Ramesh Equity – Rs.250000/-
9. Subscribed Rajesh Equity – Rs.200000/-
10. Subscribed Ranganath Equity – Rs.300000/-
11. Raw Material Purchases Vat @ 14% – Basic Rs. 789000/-, Compute VAT

12.Raw Material Purchases –Basic Rs. 520000/- @ VAT @ 5%, Compute VAT

13.Raw Material VAT %% wrongly accounted as Packing Material vAt 14%, Basic – Rs. 2800/-

14. Ramesh has closing Balance – Top Receive from Co. – Rs.22000/-
15. Import Purchase 820000/-
16. Directors Remuneration - Rs. 460000/- per Director
17. Krishna has closing Balance – To Pay Co. – Rs.73000/-
18.ECGC Premium – Rs. 14000/-, For the Period June 2010to June 2011
19. Opening Stock Packing Material – Rs. 45500/-
20. Electrical fittings – Rs. 124500/- Purchased, 01.09., Compute Depn
21. Term Loan Outstanding Rs. 640000/-
22. Computer Purchases Rs. 520000/- Out of which – Pur before 30th sept – Rs. 73000/-, compute Depn

23. Packing Material Vat @ 14% /Basic purchase – Rs. 1670000/-
24. Car Purchases – Rs. 552000/- on 30.10.. Compute Depn.
25. Consumable Purchases Basic Vat @ 14% – Rs. 280000/-
26. Export Sales short accounted – Rs. 10500/-
27. Exchange Fluctuation – rs. 1900/-
28. Bank CC A/c Cr. Bal – Rs. 1610000/-
29. Export Sales 1050000/-
30. TDS Receivable – Rs. 147000/-
31. Furniture – 780000/-, Out of Which Purchased after 30.09. Rs. 244000/-, compute Depn

32. Opening Stock Consumable – Rs. 78000/-
33. Closing Stock Raw Material Rs. 74000/-
34. P & L A/c Dr bal b/f – 195000/-
35. Vishwanatha has closing Balance – To Pay Co. – Rs.525000/-
36. Building Deposit – Rs. 1000000/-
37. Professional Charges – Rs. 73000/- including Provision, Rs. 4300/-
38. KSFC Loan – Rs. 442000/-
39. Closing Stock Packing Material – Rs. 91000/-
40. Opening Stock Raw Material – Rs. 245000/-
41. Closing Stock Consumable – Rs. 164000/-
42. Excess totalled Salary – Rs. 14500/-
43. Prepaid Insurance – Rs. 28000/-
44. Partner Vishwanath Personnel Expenses – Rs. 228000/-
45. Telephone Charges Payable– Rs. 18900/-
46. Printing & Stationery – Rs. 24000/-
47. Sales Vat @ 14% - Basic 775000/-, Compute VAT Payable
48. Sales VAT @ 5% - 1546000/- Compute VAT Payable
49. Sales CST @ 2% – Rs.1160000/-
50. Sales CST @ 14% - Rs. 82000/-
51. Salary Payable – Rs.1 46000/-
52. Telephone Deposit – Rs. 15000/-
53. Insurance – Rs. 7800/-
54. Machinery – Rs. 910000/-, Purchased on 16.09
55. Sundry Debtors – Rs. 430000/-
56. Advance from Debtors – Rs. 70000/-
57. Service Charges Received – 520000/- ( No Service Tax)
58. Staff Welfare – Rs. 245600
59. Advance to Creditors – Rs. 55000/-
60. Directors Remuneration Payable – Rs. 72000/-
61. Freight Inwards – Rs. 184500/-
62. Freight Outwards – Rs. 217000/-
63. TDS Payable – Rs. 190500/
64. Service tax Payable – Rs. 22000/-
65. Advertisement – Rs. 7000/
66. Computer Maintenance – Rs. 12000/-
67. Krisha, Partners House electrical Bill paid = Rs. 51500/-
68. Pooja expenses – Rs. 49000/-
69. Sundry Creditors – Rs. 370000/-
70. Telephone Charges – Rs. 59000/-
71. Short totaled Repairs & Maint – Rs. 4500/-
72. Subscription & Membership Fee – Rs. 12500/-
73. Professional Charges wrongly Debited to Salary – Rs. 5500/-
74. Difference Suspense A/c

Ganesh from India

Anybody who is reading this can solve Ganesh's problem by using following comment box.

Vinod Kumar

Educator

Prof. Vinod Kumar is an Indian Educator, Motivational Speaker, Naturopathic Practitioner and Entrepreneur . He is the founder of Svtuition... read more »

0 comments:

Post a Comment