Income Statement & Balancesheet.xlsx

	A	B	D	E	G	H
1	Account Name	Balance (₹)	TechFlow Solutions - Income Statement	Amount (₹)	TechFlow Solutions - Balance Sheet	Amount (₹)
2	Sales Revenue	500,000	Sales Revenue	500,000	Cash	80,000
3	Cost of Goods Sold (COGS)	200,000	Cost of Goods Sold	200,000	Accounts Receivable	60,000
4	SG&A Expenses	120,000	Gross Profit	300,000	Inventory	40,000
5	Interest Expense	10,000	SG&A Expenses	120,000	PPE (Property, Plant, & Equipment)	300,000
6	Income Tax Expense	34,000	Operating Income	180,000	Total Assets	480,000
7	Cash & Cash Equivalents	80,000	Interest Expense	10,000
8	Accounts Receivable	60,000	Profit Before Tax (EBT)	170,000	Accounts Payable	50,000
9	Inventory	40,000	Income Tax Expense	34,000	Long-Term Debt	150,000
10	Property, Plant & Equipment (PPE)	300,000	Net Income	136,000	Total Liabilities	200,000
11	Accounts Payable	50,000
12	Long-Term Debt	150,000	Retained Earnings		Common Stock	100,000
13	Common Stock	100,000	Beginning Retained Earnings	44,000	Ending Retained Earnings	180,000
14	Beginning Retained Earnings	44,000	Net Income	136,000	Total Equity	280,000
15	Dividends Paid	0	Dividends Paid	0
16			Ending Retained Earnings	180,000	Total Liabilities & Equity	480,000
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100