(Indicate If Increase or Reduction) (Don't Use Negative Sign)

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

2017 2018

Debtors before provision


bad debts Discount bad debts
Provision @ start HAVE
Provision @ end NEED
Adjustment for P&L {don’t use negative sign}
{indicate if increase or reduction}

Realistic Debtors for the Balance Sheet


2019
Provision for Bad Debts Accou
Discount bad debts Discount

Provision for Discount Accoun

Profit & Loss Account 2017

Profit & Loss Account 2018

Profit & Loss Account 2019


n for Bad Debts Account

on for Discount Account

& Loss Account 2017

& Loss Account 2018

& Loss Account 2019


2017 2018 2019
Debtors bef 200000 180000 190000
bad debts Discount bad debts Discount bad debts
Provision @ s 21000 0 20000 9000 18000
Provision @ 20000 9000 18000 8100 19000
Adjustment 1000 9000 2000 900 1000
red inc red red inc
Debtors less provision 171000 153900
Provision for Bad Debts Account
Discount 31/12/17 P&L 1000 1/1/17 B/D 21000
8100 31/12/17 c/d 20000
8550 21000 21000
450 31/12/18 P&L 2000 1/1/18 B/D 20000
inc 31/12/18 c/d 18000
162450 20000 20000
1/1/19 B/d 18000
31/12/19 c/d 19000 31/12/19 P&L 1000
19000 19000
1/1/10 B/d 19000
Provision for Discount Account
1/1/17 B/d 0
31/12/17 c/d 9000 31/12/17 P&L 9000
9000 9000
31/12/18 P&L 900 1/1/18 B/d 9000
31/12/18 c/d 8100
9000 9000
1/1/19 B/d 8100
31/12/19 c/d 8550 31/12/19 P&L 450
8550 8550
1/1/10 B/d 8550
Profit & Loss Account 2017
31/12/17 Prov 9000 31/12/17 Prov 1000

Profit & Loss Account 2018


31/12/18 Prov 2000
31/12/18 Prov 900

Profit & Loss Account 2019


31/12/19 Prov 1000
31/12/19 Prov 450
Debtors 200000 180000 190000
BAD DEBTS 2007 2008 2009
Have: Old 21000 20000 18000
Need: New 20000 18000 19000
-1000 -2000 1000

DISCOUNT 2007 2008 2009


Have: Old 0 9000 8100
Need: New 9000 8100 8550
9000 -900 450

You might also like