Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Date 2023 2024

Particulars Amount Total Amount Amount Total Amount


Capital investment 16,500.00 -5,000.00
Loans from friends and family 5,000.00 60,000.00
Opening cash balance 21,500.00 55,000.00

Operating expenses:
Revenue 3,413.82 20,000.00
Cost of sale 5,000.00 16,000.00
Salaris and Wages 500.00 7,000.00
Fixtures and Equipments 1,000.00 5,000.00
Rent 6,000.00 6,000.00
Logistics 2,000.00 4,000.00
Marketing & Advertisting 800.00 10,000.00
Other expenses 1,200.00 10,000.00
NET INCOME FOR OPERATING EXPENSES 16,500.00 78,000.00

ENDING CASH BALANCE -5,000.00 -23,000.00

You might also like