Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 5

KAPOOR SOFTWARE LTD

CLOSING CLOSING CLOSING


CLOSING CLOSING BALANCE BALANCE BALANCE
OPENING BALANCE BALANCE SHEET SHEET SHEET AFTER
BALANCE SHEET CLOSING BALANCE SHEET AFTER Jun AFTER Jun TRANS 19 Jun
ITEM SHEET 1-Jun AFTER jun 1 2-Jun SHEET AFTER Jun 2 8-Jun AFTER Jun 8 10-Jun 10 16-Jun 16 19 jun & 20 jun & 20th Jun

ASSETS [OWNED]                          

Debtors             0 +13800 13800   13800 -12400+12600 14000

Office supplies         0 +2170 2170   2170 -490 1680   1680

Computer 0 +25000 25000   25000   25000   25000   25000   25000

Cash 0 42000 42000 -1300 40700   40700   40700 -1680 39020 +12400 51420

TOTAL ASSETS   67000 65700 67870 81670 79500 92100

LIABILITIES
[OWED]                          

Capital 0 +40000 40000   40000   40000   40000   40000   40000

Retained Earnings     0 -1300 -1300   -1300 +13800 12500   12500 +12600 25100

Outstanding bill                          

Bank loan 0 +12000 12000   12000   12000   12000   12000   12000

Creditors Off supplies         0 +2170 2170   2170 -2170 0   0

Creditor services                         0

Creditors   +15000 15000   15000   15000   15000   15000   15000

TOTAL LIABILITIES   67000 65700 67870 81670 79500 92100


CLOSING CLOSING CLOSING CLOSING
BALANCE CLOSING BALANCE BALANCE BALANCE
SHEET BALANCE SHEET SHEET SHEET
AFTER SHEET AFTER AFTER AFTER
TRANS 23 AFTER Jun TRANS 28 TRANS 29 TRANS 30
ITEM 23-Jun Jun 27-Jun 27 28-Jun Jun 29-Jun Jun 30-Jun Jun

ASSETS [OWNED]                    
Debtors   14000   14000 -5200 8800   8800   8800
Office supplies   1680 +450 2130   2130   2130 -530 1600
Computer   25000   25000   25000   25000   25000
Cash +1600 53020 -450 52570 +5200 57770 -12120 45650 -8820 36830
TOTAL ASSETS 93700 93700 93700 81580 72230

LIABILITIES
[OWED]                    
Capital   40000   40000   40000   40000   40000
Retained Earnings   25100   25100   25100 -120 24980 -9730 15250
Outstanding bill               0 +380 380
Bank loan   12000   12000   12000 -12000 0   0
Creditors Off supplies   0   0   0   0   0
Creditor services +1600 1600   1600   1600   1600   1600
Creditors   15000   15000   15000   15000   15000
TOTAL LIABILITIES 93700 93700 93700 81580 72230
CLOSING BALANCE CLOSING BALANCE CLOSING BALANCE
SHEET AFTER SHEET AFTER July SHEET AFTER
ITEM 1-Jul TRANS 1 July 3rd & 4th July 3&4 5-Jul TRANS Jul 5

ASSETS [OWNED]            
Debtors   8800   8800   8800
Office supplies   1600 +1930 3530   3530
Computer   25000   25000   25000
Cash -1680 35150 -1930 33220 -5000 28220
TOTAL ASSETS 70550 70550 65550

LIABILITIES
[OWED]            
Capital   40000   40000   40000
Retained Earnings -1300 13950   13950   13950
Outstanding bill -380 0   0   0
Bank loan   0   0   0
Creditors Off supplies   0   0   0
Creditor services   1600   1600   1600
Creditors   15000   15000 -5000 10000
TOTAL LIABILITIES 70550 70550 65550
Income statement
Income Statement(For the month ended June 30)

Revenue:

Revenue from services = 26400

Expenses:

Salary = 8820

Rent 1300

Interests 120

Electricity
Bill 380

Office
supplies 530

Total Expenses = 11150

Net Profit 15250

Retained profit = 15250

You might also like