You are on page 1of 3

Opening Balance Sheet '05-'06 IS of '06-'07

Sources Assets Income Expense


Capital 50000 Debtors 20000 Goods Sold 200000 COGS 100000
Reserve 200000 Plant 50000 R&D 12000
12% Loan 100000 Land 100000 Rent for '0 24000
Payables 50000 Goods 200000 Salary pay 60000
Rent Payab 24000 Cash 54000 Plant Depre 5000
Interest of 12000
424000 424000
Profit -13000

Closing Balance Sheet '06-'07 IS of '07-'08


Sources Assets Income Expense
Capital 50000 Debtors 0
Reserve 200000 Plant 45000
12% Loan 100000 Land 100000
Payables 50000 Goods 100000
Rent Payab 0 Adv R&D 48000
Salary Paya 60000 CIH 154000
Profit -13000
447000 447000 Profit 0

Closing Balance Sheet '07-'08 IS of '08-'09


Sources Assets Income Expense
Capital 50000 Debtors 0
Reserve 200000 Plant 45000
12% Loan 100000 Land 100000
Payables 50000 Goods 100000
Rent Payab 0 Adv R&D 48000
Salary Paya 60000 CIH 154000
Profit -13000
447000 447000 Profit 0
CFS of '06-'07 Closing Balance Sheet '06-'07
Receipts Payments Sources
Opening Ba 54000 R&D 60000 Capital 50000
Goods Sold 200000 Rent for '0 24000 Reserve 200000
Debtors 20000 Rent for '0 24000 12% Loan 100000
Interest for 12000 Payables 50000
Rent Payab 0
Salary Paya 60000
Profit -13000
CIH 154000 447000

CFS of '07-'08 Closing Balance Sheet '07-'08


Receipts Payments Sources
Opening Ba 154000 Capital 50000
Reserve 187000
12% Loan 100000
Payables 50000
Rent Payab 0
Salary Paya 60000
Profit 0
CIH 154000 447000

CFS of '08-'09 Closing Balance Sheet '08-'09


Receipts Payments Sources
Opening Ba 154000 Capital 50000
Reserve 187000
12% Loan 100000
Payables 50000
Rent Payab 0
Salary Paya 60000
Profit 0
CIH 154000 447000
sing Balance Sheet '06-'07
Assets
Debtors 0
Plant 45000
Land 100000
Goods 100000
Adv R&D 48000
CIH 154000

447000

sing Balance Sheet '07-'08


Assets
Debtors 0
Plant 45000
Land 100000
Goods 100000
Adv R&D 48000
CIH 154000

447000

sing Balance Sheet '08-'09


Assets
Debtors 0
Plant 45000
Land 100000
Goods 100000
Adv R&D 48000
CIH 154000

447000

You might also like