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

Particulars Debit (₹) Credit (₹)
Capital 3,00,000
Drawings 30,000
Interest on Capital
Interest on Drawings
Land and Building 2,00,000
Furniture 50,000
Debtors 1,00,000
Provision for Doubtful Debts (Old) 5,000
Creditors 60,000
Cash in hand 10,000
Bank Balance 40,000
Sales 3,50,000
Purchases 2,00,000
Returns Inward (Sales Returns) 5,000
Returns Outward (Purchase Returns) 3,000
Salaries 60,000
Rent 20,000
Insurance Premium 6,000
Commission Received 10,000
Bad Debts 2,000
Total 7,23,000 7,23,000
  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)

Particulars Amount (₹)
Revenue from Operations:
  Sales 3,50,000
  Less: Sales Returns (5,000)
Net Revenue 3,45,000
Add: Outstanding Commission 2,000
Less: Unearned Commission Received (1,000)
Total Revenue 3,46,000
Expenses:
Purchases 2,00,000
Less: Purchase Returns (3,000)
Net Purchases 1,97,000
Salaries 60,000
Add: Outstanding Salaries 5,000
Total Salaries 65,000
Rent 20,000
Less: Prepaid Rent (2,000)
Net Rent 18,000
Insurance 6,000
Less: Prepaid Insurance (1,000)
Net Insurance 5,000
Bad Debts (given) 2,000
Add: New Provision (5% of ₹1,00,000) = 5,000
Less: Old Provision (5,000)
Net Bad Debts + Provision 2,000
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 Expenses 3,28,500
Net Profit 17,500

(Vertical Format)

A. Equity and Liabilities

Particulars Amount (₹)
1. Capital
Original Capital 3,00,000
Add: Net Profit 17,500
Add: Interest on Capital 30,000
Less: Drawings (30,000)
Less: Interest on Drawings (1,500)
Adjusted Capital 3,16,000
2. Current Liabilities
Creditors 60,000
Outstanding Salaries 5,000
Commission Received in Advance 1,000
Total Liabilities 66,000
Total Equity and Liabilities 3,82,000
Particulars Amount (₹)
1. Non-Current Assets
Land and Building 2,00,000
Less: Depreciation (10,000)
Net Value 1,90,000
Furniture 50,000
Less: Depreciation (5,000)
Net Furniture 45,000
2. Current Assets
Debtors 1,00,000
Less: New Provision (5%) (5,000)
Net Debtors 95,000
Prepaid Rent 2,000
Prepaid Insurance 1,000
Outstanding Commission (Receivable) 2,000
Cash in Hand 10,000
Bank Balance 40,000
Total Assets 3,82,000

Simple Problems on the Purchases, Purchase Returns, Sales, Sales Returns, Bills Receivable and Payable Books

Here are simple problems on the following subsidiary books with sample entries in tabular form:

  • Purchases Book

  • Purchase Returns Book

  • Sales Book

  • Sales Returns Book

  • Bills Receivable Book

  • Bills Payable Book

📘 1. Purchases Book (Credit Purchases of Goods only)

Date Particulars Invoice No. L.F. Amount (₹)
Jan 5 Purchased from M/s Verma Traders:
10 boxes of pens @ ₹100
101 1,000
Jan 10 Purchased from M/s Arya & Co.:
5 reams of paper @ ₹200
102 1,000
Total 2,000
Date Particulars Debit Note No. L.F. Amount (₹)
Jan 12 Returned 2 boxes of pens to M/s Verma Traders @ ₹100 each (defective) DN01 200
Total 200
Date Particulars Invoice No. L.F. Amount (₹)
Jan 8 Sold to M/s Mohan & Sons:
20 boxes of pencils @ ₹50
201 1,000
Jan 15 Sold to M/s Gupta Traders:
10 calculators @ ₹300
202 3,000
Total 4,000
Date Particulars Credit Note No. L.F. Amount (₹)
Jan 20 M/s Mohan & Sons returned 5 boxes of pencils @ ₹50 (damaged) CN01 250
Total 250
Date From Whom Received Bill No. Due Date Amount (₹) L.F. Remarks
Jan 25 Received bill from M/s Gupta Traders BR01 Mar 25 3,000 60 days credit
Total 3,000
Date To Whom Given Bill No. Due Date Amount (₹) L.F. Remarks
Jan 27

Accepted bill of M/s Arya & Co.

BP01 Mar 27 1,000 60 days credit
Total 1,000

Proforma Invoice, Features, Format

Proforma Invoice is a preliminary or estimated bill of sale sent by a seller to a buyer before the actual delivery of goods or services. It provides details such as description of goods, quantity, value, terms of sale, payment method, and estimated shipping costs. Unlike a final invoice, it is not a demand for payment but serves as a quote or declaration of intent to deliver goods. It helps the buyer understand the cost and terms in advance and is often used in international trade for customs clearance and approvals. A proforma invoice does not affect accounting records.

Features of Proforma Invoice:

  • Preliminary Document

A Proforma Invoice is a preliminary document that acts as a quotation or offer issued by the seller to the buyer before goods or services are delivered. It outlines the expected cost, description of goods, quantity, price, and terms of trade. It is not a legally binding invoice but rather a confirmation of intent to provide goods or services. Buyers can review the information, clarify terms, and prepare for future transactions, making it an essential document in international trade and business planning.

  • Non-Binding in Nature

One of the primary features of a Proforma Invoice is that it is non-binding. It does not serve as a final demand for payment and does not get recorded in the books of accounts as a receivable or payable. Since it is not an actual invoice, the buyer is not legally obligated to pay the amount mentioned. Instead, it functions more like a sales quotation or a commercial estimate, allowing both parties to agree on the terms before entering into a binding agreement or transaction.

  • Includes Detailed Product Information

A Proforma Invoice provides comprehensive details of the proposed transaction. It typically includes the description of goods, quantity, unit price, total value, applicable taxes or duties, terms of delivery (like Incoterms), and payment terms. This ensures that the buyer has all relevant information before the final invoice is issued or the transaction is executed. In the case of services, it may outline the scope of work, hourly rates, and total expected charges. This helps prevent disputes or misunderstandings between the seller and the buyer.

  • Useful for Customs and Import Approval

In international trade, Proforma Invoices are often used by importers to obtain import licenses, arrange for foreign exchange, or seek approvals from customs authorities. Since it contains estimated shipping costs and duties, customs officials use it to assess the value of goods entering the country. Although it is not the final commercial invoice, it serves as a required document to initiate the process of international shipment and compliance with regulatory requirements. It acts as a basis for customs clearance before the goods are dispatched.

  • Helps in Budgeting and Planning

For buyers, a Proforma Invoice is a valuable tool for financial planning and budgeting. Since it outlines the projected cost of the goods or services, buyers can estimate their future expenses and arrange necessary funds in advance. Businesses use proforma invoices to generate purchase orders, secure internal approvals, or initiate payment processes before the actual sale takes place. In project-based or service-driven industries, it helps clients understand project costs and allocate resources effectively before committing to the purchase.

Proforma Invoice Format (in Table):

Proforma Invoice
Seller’s Name and Address
Company Name: XYZ Traders Pvt. Ltd.
Address: 123, Business Park, Delhi – 110001
GSTIN: 07AAACX1234F1Z1
Phone: +91-9876543210     Email: info@xyztraders.com

| Buyer: ABC Enterprises |
| Address: 56, Market Street, Mumbai – 400001 |
| GSTIN: 27AABCA1234G1Z2 |

Proforma Invoice No. PI/2025/001 Date 10-June-2025
Purchase Order No. PO/ABC/2025/076 PO Date 08-June-2025
S. No. Description of Goods/Services Quantity Unit Price (₹) Total Amount (₹)
1 Wireless Mouse (Model X) 50 pcs 500 25,000
2 Wireless Keyboard (Model Y) 30 pcs 750 22,500
Subtotal 47,500
Add: GST @18% 8,550
Grand Total ₹56,050
Terms and Conditions
– Delivery Time: Within 7 working days from order confirmation
– Payment Terms: 100% advance
– Validity: This Proforma Invoice is valid for 15 days from the date of issue
– Freight: Extra as applicable

| Name: Mr. Rohit Mehra    Designation: Sales Manager |

error: Content is protected !!