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

Asset Liability Cap Income

Sec Dep 50000 Equity 399400 Comm


Sales
Clos St
Furniture 150000 Cred 65000 Ret Earn
Acc dep -33750 Tailoring C 8500

O/s Salary 8000


Debtors 85000

Pre Ins 2800

Inv 100000

Cash/Bank 126850
Cash

480900 81500 399400

0
Exp Asset Liability Cap
Purch -560000 Sec Dep 50000 Equity
1055000 Rent -119064 Draw
112000 Tailoring -180200
Salary -120000 Furniture 150000 Cred 75000
Dep on fur -15000 Acc dep -48750 O/s Tail 6700 Profit
Ins -2400
Op stock -100000 O/s Salary 12000
Oth Exp -16000 Debtors 157600

54336
Pre Ins 400

Inv 112000

Cash/Bank 78186
126850
-119064
-116000
-550000
-182000
982400
-16000
-48000

499436 0 93700 0

0
78186
399400
-48000

54336

405736
Asset Liability Cap Income
Land 500000 Loan 525000 Equity 800000 Comm
Sales
Clos St
Building 800000 Cred 125000 Ret Earn 520000
Acc dep -120000

O/s op exp 32000


Debtors 220000

Pre Ins 3000

Inv 532000

Cash/Bank 67000
Cash

2002000 682000 1320000

0
Exp Asset Liability Cap
12000 Purch -719000 Land 500000 Loan 525000 Equity
1132000 Op exp -112000 -125000 Draw
630000 Int -32000
Dep on co -3750 Building 800000 Cred 122000 Ret Earn
Dep on bui -40000 Acc dep -160000 Profit
Ins -9000
Op stock -532000 O/s op exp 32000
Debtors 280000

326250
Pre Ins 6000

Inv 630000

Cash/Bank 57000
67000
12000
1072000 Computer 50000
-722000 dep -3750
-125000
-32000 Prep Op Ex 21000
-50000
-12000
-20000
-21000 2180250 0 554000 0
-112000
0
57000
800000
-20000

520000
326250

1626250

You might also like