Documente Academic
Documente Profesional
Documente Cultură
E E
PAG PAG
PLE PLE
SAM SAM
0.00
TOTALS 1,000.00 15,000.00 120.00 150.00 2.00 16,272.00 500.00 400.00 40.00 18.00 25.00
enses Other Funds Paid Out
Asset Loan Credit Card Total Out BANK BALANCE
Bank Fee Interest Drawings R
Purchases Repayments Payments
0.00
0.00 15,000.00 R
900.00 14,100.00 R
5.00 5.00 14,095.00 R
40.00 14,055.00 R
0.00 14,175.00 R
0.00 15,175.00 R
43.00 15,132.00 R
200.00 200.00 14,932.00 R
0.00 15,082.00 -
0.00 15,084.00 R
460.00 900.00 1,360.00 13,724.00 R
20.00 20.00 13,704.00 R
800.00 800.00 12,904.00 -
0.00 12,904.00
0.00 12,904.00
0.00 12,904.00
0.00 12,904.00
0.00 12,904.00
5.00 460.00 800.00 900.00 200.00 20.00 3,368.00
Closing Balance 12,904.00
TYPING INFORMATION INTO THE BUSINESS NAME AND HEADERS WILL CARRY THROUGH TO EACH PAGE OF THIS WORK
HEADERS Type your headers into the green boxes titled Head 1, Head 2 and so on. You can rename the ones in the cream coloured boxes too - for example, change
Details Other Funds Received Income Cost of Goods Sold - Purchases
Total
Loans Money In
Description Ref Capital Head 1 Head 2 Head 3 Head 4 Head 5 Head 6 Head 7 Head 8
Received
BS BS P&L P&L P&L P&L P&L P&L P&L P&L
Note: you cannot format all the pages from this control page. If you need to change row heights, column widths or font type and size you will need to do so on each page
For a quick way to do this in each month, click on the Jan tab, hold down shift and click on the Dec tab - this selects all months. Now go into Jan and change your formattin
Once done, right click on Jan tab and select Ungroup Sheets to deselect all months.
KBOOK
7,000.00
3,000.00
5,000.00
30,000.00 30,000.00
88,000.00
15,000.00
4,400.00
92,400.00 45,000.00 45,000.00 15,000.00 5,600.00 5,000.00 2,000.00 2,000.00 0.00 0.00 55,000.00 0.00
Out
BANK
Total Out
Drawings BALANCE R
44,000.00
11,000.00
480,000.00
2,800.00 5,000.00
15,000.00 15,000.00
1,200.00
55,000.00
55,000.00 2,800.00 5,000.00 15,000.00 15,000.00 1,200.00 0.00 0.00 0.00 480,000.00 55,000.00 0.00
Out
BANK
Total Out
Drawings BALANCE R
22,000.00
260,000.00
88,000.00
5,000.00
15,000.00 15,000.00
55,000.00
110,000.00 5,000.00 15,000.00 15,000.00 0.00 0.00 0.00 0.00 0.00 260,000.00 55,000.00 0.00
Out
BANK
Total Out
Drawings BALANCE R
88,000.00
1,300,000.00
44,000.00
5,000.00
15,000.00 15,000.00
55,000.00
132,000.00 1,300,000.00 5,000.00 15,000.00 15,000.00 0.00 0.00 0.00 0.00 0.00 55,000.00 0.00
Out
Total Out
Drawings
Opening Balance
740,000.00
1,348,000.00
1,300,000.00
349,500.00
630,000.00
370,000.00
5,000.00
30,000.00
55,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 4,827,500.00
Closing Balance
September 0.00
Details Other Funds Received Income Cost of Goods Sold (Purchases)
Total
Loans Money In
Date Description Ref Capital Centre Rug Normal Rug Foot Mat Centre Rug Normal Rug Foot Mat
Received
1-Sep-16 Opening Balance 1,947,100.00
6-Sep-16 Sales 1 120,000.00 120,000.00 88,800.00
11-Sep-16 Sales 2 168,000.00 168,000.00 148,000.00
14-Sep-16 Sales 3 70,000.00 70,000.00 63,000.00
18-Sep-16 Sales 4 140,000.00 140,000.00 126,000.00
26-Sep-16 Purchases 5 0.00 157,500.00 148,000.00 44,000.00
25-Sep-17 Utility 6 0.00
28-Sep-16 Salaries 7 0.00
29-Sep-16 Loan Repayment & Int. 8 0.00
30-Sep-16 Charges 9 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALS 1,947,100.00 0.00 210,000.00 168,000.00 120,000.00 498,000.00 346,500.00 296,000.00 132,800.00
Expenses Other Funds Paid Out
Bank Asset Loan Credit Card
Light Bill Cashier Secretary Head 12 Head 13 Head 14 Head 15 Drawings
Charges Purchases Repayments Payments
Opening B
5,000.00
15,000.00 15,000.00
800.00 55,000.00
5,000.00 15,000.00 15,000.00 800.00 0.00 0.00 0.00 0.00 0.00 55,000.00 0.00 0.00
Closing B
Total Out
Opening Balance
88,800.00
148,000.00
63,000.00
126,000.00
349,500.00
5,000.00
30,000.00
0.00
55,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
866,100.00
Closing Balance
October 0.00
Details Other Funds Received Income Cost of Goods Sold (Purchases
Total
Loans Money In
Date Description Ref Capital Centre Rug Normal Rug Foot Mat Head 4 Centre Rug Normal Rug
Received
1-Oct-16 Opening Balance 1,579,000.00
5-Oct-16 Sales 168,000.00 168,000.00 148,000.00
19-Oct-16 Sales 336,000.00 336,000.00 296,000.00
22-Oct-16 Sales 210,000.00 210,000.00 189,000.00
23-Oct-16 Sales 6,000.00 6,000.00
26-Oct-16 Sales 35,000.00 35,000.00 31,500.00
29-Oct-16 Utility 0.00
30-Oct-16 Salaries 0.00
30-Oct-16 Loan Repayment & Int. 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALS 1,579,000.00 0.00 245,000.00 504,000.00 6,000.00 0.00 755,000.00 220,500.00 444,000.00
old (Purchases) Expenses Other Funds Paid Out
Asset Loan Credit Card
Foot Mat Light Bill Cashier Secretary Head 11 Head 12 Head 13 Head 14 Head 15
Purchases Repayments Payments
4,400.00
5,000.00
15,000.00 15,000.00
55,000.00
4,400.00 5,000.00 15,000.00 15,000.00 0.00 0.00 0.00 0.00 0.00 0.00 55,000.00 0.00
Out
Total Out
Drawings
Opening Balance
148,000.00
296,000.00
189,000.00
4,400.00
31,500.00
5,000.00
30,000.00
55,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 758,900.00
Closing Balance
November 0.00
Details Other Funds Received Income Cost of Goods Sold (Purchases
Total
Loans Money In
Date Description Ref Capital Centre Rug Normal Rug Foot Mat Installation Centre Rug Normal Rug
Received
1-Nov-16 Opening Balance 1,575,100.00
2-Nov-16 Sales 1 140,000.00 140,000.00 126,000.00
6-Nov-16 Sales 2 24,000.00 24,000.00
11-Nov-16 Corporate Installation 3 280,000.00 280,000.00
18-Nov-16 Sales 4 1,680,000.00 1,680,000.00 1,480,000.00
24-Nov-16 Sales 5 700,000.00 700,000.00 630,000.00
28-Nov-16 Utility 6 0.00
28-Nov-16 Salaries 7 0.00
29-Nov-16 Charges 8 0.00
30-Nov-16 Loan Repayment & Int. 9 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALS 1,575,100.00 0.00 840,000.00 1,680,000.00 24,000.00 280,000.00 2,824,000.00 756,000.00 1,480,000.00
old (Purchases) Expenses Other Funds Paid Out
Bank Asset Loan Credit Card
Foot Mat Cable Telephone Light Bill Cashier Secretary Head 14 Head 15
Charges Purchases Repayments Payments
17,300.00
17,300.00 2,800.00 2,000.00 5,000.00 15,000.00 15,000.00 2,200.00 0.00 0.00 0.00 55,000.00 0.00
Out
Total Out
Drawings
Opening Balance
126,000.00
17,300.00
0.00
1,480,000.00
630,000.00
9,800.00
30,000.00
2,200.00
55,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 2,350,300.00
Closing Balance
December 0.00
Details Other Funds Received Income Cost of Goods Sold (Purchases)
Total
Loans Money In
Date Description Ref Capital Centre Rug Normal Rug Foot Mat Head 4 Centre Rug Normal Rug
Received
1-Dec-16 Opening Balance 2,048,800.00
4-Dec-16 Sales 1 1,400,000.00 1,400,000.00 1,260,000.00
7-Dec-16 Purchases 2 0.00 105,000.00 111,000.00
9-Dec-16 Sales 3 30,000.00 30,000.00
19-Dec-16 Sales 4 70,000.00 70,000.00 63,000.00
21-Dec-16 Sales 5 336,000.00 336,000.00 296,000.00
27-Dec-16 Utility 6 0.00
29-Dec-16 Salaries 7 0.00
30-Dec-16 Charges 8 0.00
31-Dec-16 Loan Repayment & Int. 9 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALS 2,048,800.00 0.00 1,470,000.00 336,000.00 30,000.00 0.00 1,836,000.00 1,428,000.00 407,000.00
old (Purchases) Expenses Other Funds Paid Out
Bank Asset Loan Credit Card
Foot Mat Cable TV Telephone Light Bill Cashier Secretary Head 14 Head 15
Charges Purchases Repayments Payments
44,000.00
22,000.00
66,000.00 2,800.00 2,000.00 5,000.00 15,000.00 15,000.00 2,000.00 0.00 0.00 0.00 55,000.00 0.00
Out
Total Out
Drawings
Opening Balance
1,260,000.00
260,000.00
22,000.00
63,000.00
296,000.00
9,800.00
30,000.00
2,000.00
55,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 1,997,800.00
Closing Balance
Profit and Loss Statement
###
January February March April
Income
Expenses
Liabilities
Loans Received 1,000,000.00 1,000,000.00
Loan Repayments 0.00 55,000.00
Credit Card Payments 0.00 0.00
Equity
Capital 800,000.00 2,496,000.00
Drawings 0.00 0.00
Current Year Earnings (Net Profit/Loss) Err:509 Err:509
Retained Earnings 0.00 0.00