Balance: Date Recepts/Payment Debit Injections Credit Balance Expected Expected Balance 647

You might also like

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

Date Recepts/Payment Debit Injections Credit Balance Expected Expected Balance

Balance 647 647


1-Nov-10 Cashed 100 747 100 747
2-Nov-10 Cashed 90 837 100 847
3-Nov-10 Cashed 90 927 100 947
4-Nov-10 Cashed 100 1027 100 1047
5-Nov-10 Cashed 80 1107 100 1147
6-Nov-10 Cashed 90 1197 100 1247
7-Nov-10 Cashed 90 1287 100 1347
8-Nov-10 Cashed& 284 95 1098 100 1163
9-Nov-10 Injection damba&cashed 30 200 80 1348 100 1433
10-Nov-10 2 90 1436 100 1531
11-Nov-10 80 1516 100 1631
12-Nov-10 1516
13-Nov-10 1516
14-Nov-10 1516
15-Nov-10 1516
16-Nov-10 1516
17-Nov-10 1516
18-Nov-10 1516
19-Nov-10 1516
20-Nov-10 1516
21-Nov-10 1516
22-Nov-10 1516
23-Nov-10 1516
24-Nov-10 1516
25-Nov-10 1516
26-Nov-10 1516
27-Nov-10 1516
28-Nov-10 1516
29-Nov-10 1516
30-Nov-10 1516
Surplus/Deficit
0
0
10
20
20
40
50
60
65
85
95
115
Date Recepts/Payment Debit Injections Credit Balance Expected Expected Balance
Balance 597 597
1-Nov-10 Cashed 100 697 100 697
2-Nov-10 Cashed 70 767 100 797
3-Nov-10 Cashed 60 827 100 897
4-Nov-10 Cashed 85 912 100 997
5-Nov-10 Cashed 70 982 100 1097
6-Nov-10 Cashed 90 1072 100 1197
7-Nov-10 Cashed 60 1132 100 1297
8-Nov-10 Cashed& 1224 95 3 100 173
9-Nov-10 Injection damba&cashed 80 83 100 273
10-Nov-10 95 100 88 100 278
11-Nov-10 50 138 100 378
12-Nov-10 138
13-Nov-10 138
14-Nov-10 138
15-Nov-10 138
16-Nov-10 138
17-Nov-10 138
18-Nov-10 138
19-Nov-10 138
20-Nov-10 138
21-Nov-10 138
22-Nov-10 138
23-Nov-10 138
24-Nov-10 138
25-Nov-10 138
26-Nov-10 138
27-Nov-10 138
28-Nov-10 138
29-Nov-10 138
30-Nov-10 138
Surplus/Deficit
0
0
-30
-70
-85
-115
-125
-165
-170
-190
-190
-240
Date Recepts/Payment Debit Injections Credit Balance Expected Expected Balance
Balance 0 0
10-Nov-10 50 50 0 100 50
11-Nov-10 56 56 100 150
12-Nov-10 56
13-Nov-10 56
14-Nov-10 56
15-Nov-10 56
16-Nov-10 56
17-Nov-10 56
18-Nov-10 56
19-Nov-10 56
20-Nov-10 56
21-Nov-10 56
22-Nov-10 56
23-Nov-10 56
24-Nov-10 56
25-Nov-10 56
26-Nov-10 56
27-Nov-10 56
28-Nov-10 56
29-Nov-10 56
30-Nov-10 56
Surplus/Deficit
0
-50
-94

You might also like