Académique Documents
Professionnel Documents
Culture Documents
Excel Skills
Skills || Basic
Basic Accounting
Accounting Template
Template
About
About this
this template
template
This
innovative
This innovative accounting
accounting template
template enables
enables users
users to
to record
record income
income && expenses
expenses and
and automatically
automatically produces
produces aa trial
trial bala
bala
statement
and
a
monthly
balance
sheet.
The
template
is
easy
to
use
and
can
be
customized
by
editing
the
default
statement and a monthly balance sheet. The template is easy to use and can be customized by editing the default exp
exp
unlimited
unlimited number
number of
of additional
additional accounts.
accounts. After
After completing
completing the
the initial
initial template
template set-up,
set-up, the
the template
template can
can be
be rolled
rolled forward
forward
simply
simply changing
changing aa date
date in
in aa single
single input
input cell.
cell.
About
About our
our unique
unique templates
templates
Our
Our unique,
unique, practical
practical templates
templates produce
produce results
results that
that are
are more
more comparable
comparable to
to software
software solutions
solutions than
than regular
regular Excel
Excel tem
tem
only
contain
limited
functionality
but
our
templates
produce
complex
automated
reports
based
on
limited
user
only contain limited functionality but our templates produce complex automated reports based on limited user input.
input. Y
Excel
Excel skills
skills in
in order
order to
to use
use our
our templates
templates -- all
all our
our templates
templates only
only require
require basic
basic user
user input
input and
and include
include comprehensive
comprehensive ste
ste
About
About this
this sample
sample file
file
This
This Excel
Excel document
document is
is only
only aa sample
sample of
of the
the basic
basic accounting
accounting template.
template. Weve
Weve created
created this
this sample
sample to
to enable
enable cust
cust
features
features of
of this
this template.
template. You
You will
will therefore
therefore not
not be
be able
able to
to use
use this
this version
version of
of the
the template
template -- the
the full
full version
version of
of the
the temp
tem
after
after buying
buying the
the template
template or
or aa full
full membership
membership of
of the
the Excel
Excel Skills
Skills website.
website.
Our
Our full
full membership
membership includes:
includes:
Access
Access to
to all
all 40+
40+ of
of our
our unique
unique Excel
Excel templates
templates
365
365 days
days access
access to
to our
our 300+
300+ Excel
Excel video
video tutorials
tutorials
Buy this template
click here
nd
nd automatically
automatically produces
produces aa trial
trial balance,
balance, monthly
monthly && annual
annual income
income
customized
by
editing
the
default
expense
accounts
and
customized by editing the default expense accounts and adding
adding an
an
p,
p, the
the template
template can
can be
be rolled
rolled forward
forward for
for future
future financial
financial periods
periods by
by
ware
ware solutions
solutions than
than regular
regular Excel
Excel templates.
templates. Most
Most Excel
Excel templates
templates
eports
based
on
limited
user
input.
You
also
don't
need
eports based on limited user input. You also don't need advanced
advanced
input
input and
and include
include comprehensive
comprehensive step
step by
by step
step instructions.
instructions.
created
created this
this sample
sample to
to enable
enable customers
customers to
to view
view the
the layout
layout and
and
emplate -- the
template
the full
full version
version of
of the
the template
template can
can only
only be
be downloaded
downloaded
s template
k here
Business Set-up
The first step in customizing the template for your business is to enter your business name in the cell C6 on the Set-up
sheet. The business name is included as the heading on all the other worksheets. The sales tax percentage that is entered in
cell C8 is used to calculate the appropriate sales tax and tax exclusive amounts on the Income and Expenses sheets.
Note: If the sales tax percentage needs to be amended, you first need to copy the existing sales tax amounts that
have been calculated on the Income and Expenses sheets and paste these cells as values before entering a new
sales tax percentage, otherwise all the sales tax amounts on the Income and Expenses sheets will be calculated
based on the new percentage. By copying the amounts that were previously calculated as values, you will ensure
that only transactions that are recorded after the sales tax percentage is amended are calculated based on the new
sales tax percentage.
Another important point to note regarding the accounting treatment of sales tax is that the template includes two default
sales tax codes: tax code "A" relates to all transactions that are subjected to sales tax and tax code "E" relates to all
transactions that are exempt from sales tax. It is therefore important to select the correct tax code when recording
transactions on the Income and Expenses sheets.
Page 3 of 28
Accounts Set-up
The default accounts that are list on the Accounts sheet can be customized according to your business requirements. All
income statement accounts (Profit & Loss accounts) start with "IS", while all balance sheet accounts start with "BS". You can
create as many accounts as required but it is of utmost importance that all new accounts are created within the main account
group structure.
New accounts can be created on the Accounts sheet by inserting a new row, entering the appropriate account number,
entering an account description and copying the formulas in column E to G from one of the existing rows. We also
recommend inserting the new row in the appropriate location based on the account number sequence - this will negate the
need to sort the account numbers in an ascending order (the list boxes in the Account columns on the Income and Expenses
sheets display the account numbers in the same sequence as included on the Accounts sheet).
All new balance sheet accounts must be created under the existing main account groups. The monthly balance sheet report
is calculated in accordance with the default account groups and cannot be amended but you can create as many balance
sheet accounts as required under the default main account groups. All the transactions that are recorded on the Income and
Expenses sheets can be filtered based on the Account column and you'll therefore be able to review the transactions that are
included in each individual balance sheet account or balance sheet account group.
Page 4 of 28
Page 5 of 28
Trial Balance
A detailed trial balance per account is included on the Accounts sheet in column E to G. All the account balances that are
included in the trial balance are automatically calculated based on the transactions that are entered on the Income and
Expenses sheets.
Page 6 of 28
Page 7 of 28
Page 8 of 28
Page 9 of 28
Page 10 of 28
Error Codes
The following error codes may result from inaccurate input on the Income and Expenses sheets and will be displayed in the
Error Code columns. The heading of the affected input column will be highlighted in orange:
E1 - this error code means that the payment date that has been entered in column I on the Income or Expenses sheet is
before the invoice or document date. These errors can be rectified by either amending the appropriate invoice or document
date or amending the appropriate payment date.
E2 - this error code means that the account number that has been selected in column H on the Income or Expenses sheet
is invalid. All the accounts that have been entered on the Accounts sheet will be included in the list boxes in column H and
the error can therefore be rectified by simply selecting a valid account number from the list box. New accounts must be
created on the Accounts sheet before being available for selection.
E3 - this error code means that the bank account code that has been selected in column G is invalid. All the bank account
codes that have been created on the Set-up sheet will be included in the list boxes in column G and the error can therefore
be rectified by simply selecting a valid bank account code from the list box. New bank account codes must be created on the
Set-up sheet before being available for selection.
Note: Input errors may result in inaccurate template calculations and it is therefore imperative that all errors are resolved
before reviewing the income statement, cash flow report and balance sheet. These errors may in fact also cause the balance
sheet not to balance.
Page 11 of 28
Page 12 of 28
Balance Sheet
The entire monthly balance sheet is automatically calculated from the transactions that are recorded on the Income and
Expenses sheets and the account groups that are included on the balance sheet are determined by the default account
structure. You will therefore not be able to change the layout of the balance sheet.
We have also included two rows below the balance sheet that include control totals which indicate whether the accounting
template is in balance. The first row indicates whether the total assets and total equity & liabilities balance and the second
row indicates whether the total of all the bank balances on the balance sheet agrees to the appropriate closing cash balance
on the monthly cash flow report.
Both control totals should always display an "ok" text string but if there is a problem with the control total that is
calculated, an "error" message that is highlighted in orange will be displayed. This error message means that there
is an imbalance in the template. The following steps need to be completed in order to resolve this error:
Open the Accounts sheet and ensure that the template opening balances (column C) add up to a total of nil. If your
opening balances don't balance, the balance sheet will also not balance.
Open the Accounts sheet and ensure that there are no expense accounts (the IS-300 account group) that are highlighted
in orange or purple. If an account is highlighted in orange or purple, it means that the account has not been inserted on the
monthly or annual income statement. Insert the account on the appropriate sheet in order to correct the error.
Review the monthly income statement and ensure that there are no expense accounts that have been duplicated. If a
duplicate account number is found, simply delete the appropriate row.
Page 13 of 28
Template Settings
The functionality that has been included in this accounting template uses data validation, conditional formatting and named
cell ranges in order to validate all user input and to produce the reports that form part of this template. Most of the formulas
that are used in this template are based on named cell ranges that include the first 1,000 rows on the Income and Expenses
sheets. When the number of transactions that you've recorded on the Income and Expenses sheets reaches this limit, you
will therefore have to extend the default number of rows in order to include all your transactions in the template calculations.
The named cell ranges can be extended by accessing the main Insert menu, selecting Name, and selecting Define in order
to open the Define Name dialog box. The calculations that include the transactions on the Income and Expenses sheets are
all based on the "Records" named range. This named cell range includes a default value of 1,000 - you can therefore extend
the number of transactions that are included in the template calculations by simply entering a new value for this named
range and clicking the OK button.
The data validation features that are used to validate user input on the Income and Expenses sheets have been
implemented in the first 1,000 rows on these sheets. Before you reach this limit, you can simply copy one of the blank rows
before row 1,000 and paste the cells in this row into the required number of additional rows. This will result in all the data
validation features being copied to the target cell range.
Page 14 of 28
Page 15 of 28
Business Details
Business Name
Sales Tax Percentage
Report Set-up
Template Start Date
3/1/2014
3/1/2014
Year End
February
Bank Accounts
Code
B1
B2
B3
PC
Description
B1 Bank Account
B2 Bank Account
B3 Bank Account
Petty Cash
Reason
Payment date is before the invoice / document date
Account number is invalid
Bank code is invalid
Page 16 of 28
2/28/2014
2/28/2014
28 Feb 2014
Template: Opening
Balance
9,445.00
28 Feb 2014
Trial Balance:
Opening Balances
9,445.00
Account
Movement
11,403.51
28 Feb 2015
Trial Balance:
Closing Balances
20,848.51
6,000.00
6,000.00
###
3,750.00
9,750.00
BS-100
Fixed Assets
BS-150
BS-200
Accumulated Depreciation
Investments
BS-300
BS-399
Cash - Other
Cash Transfer Control
###
###
BS-400
BS-500
Debtors - Other
Creditors - Other
###
###
BS-600
BS-700
BS-800
BS-900
IS-100
Reserves
Income from Services
IS-200
IS-305
(1,160.00)
(15,200.00)
(100.00)
(615.65)
(2,360.00)
-
(1,775.65)
(17,560.00)
(100.00)
###
(349,382.46)
(349,382.46)
Other Income
Accounting Fees
(20,192.98)
10,526.28
(20,192.98)
10,526.28
IS-310
IS-315
###
1,184.24
1,184.24
IS-320
IS-325
Commission
Computer Expenses
6,532.45
965.79
6,532.45
965.79
IS-330
IS-335
###
###
IS-340
IS-345
Insurance
Office Expenses
3,579.00
1,004.40
3,579.00
1,004.40
IS-350
IS-355
IS-360
Office Rent
Postage
Professional & Legal Fees
67,368.48
###
10,964.91
67,368.48
10,964.91
IS-365
IS-370
233,000.00
2,513.15
233,000.00
2,513.15
IS-375
IS-380
2,278.95
1,884.24
2,278.95
1,884.24
IS-385
IS-390
Training
Travelling & Accommodation
777.83
5,008.77
777.83
5,008.77
IS-395
IS-400
Utilities
Depreciation
4,929.82
###
4,929.82
-
IS-500
IS-600
Interest Paid
Taxation
1,200.00
6,300.00
1,200.00
6,300.00
IS-700
ZZZ
Other Expenses
Add accounts above this row
###
(1,160.00)
(15,200.00)
(100.00)
Control Accounts
BS-BANKB1
B1 Bank Account
3,400.00
3,400.00
13,166.27
16,566.27
BS-BANKB2
BS-BANKB3
B2 Bank Account
B3 Bank Account
900.00
100.00
900.00
100.00
1,580.00
-
2,480.00
100.00
BS-PCASHPC
BS-DEBTORS
Petty Cash
Trade Debtors
200.00
23,000.00
200.00
23,000.00
1.00
(11,000.00)
201.00
12,000.00
BS-CREDITORS
BS-RETAINED
Trade Creditors
Retained Earnings
(5,100.00)
(21,485.00)
(5,100.00)
(21,485.00)
(6,368.00)
-
(11,468.00)
(21,485.00)
Page 17 of 28
###
Invoice Date
1/23/2014
2/18/2014
2/28/2014
2/28/2014
2/28/2014
2/28/2014
3/14/2014
3/19/2014
4/9/2014
4/10/2014
4/22/2014
5/5/2014
5/7/2014
5/10/2014
5/31/2014
6/26/2014
6/26/2014
6/29/2014
7/11/2014
7/22/2014
8/13/2014
8/17/2014
9/5/2014
9/12/2014
9/17/2014
10/8/2014
10/8/2014
10/31/2014
11/3/2014
11/29/2014
11/29/2014
12/10/2014
12/25/2014
12/25/2014
1/19/2015
1/20/2015
2/5/2015
2/15/2015
2/28/2015
Customer
DF Manufacturing
CC Supplies
Opening Balance
Opening Balance
Opening Balance
Opening Balance
IT Solutions
IQ Bonds
WC Financial Advisors
LTZ Trading
DF Manufacturing
GP Accountants
Energy Incorporated
Energy Incorporated
CC Supplies
TRF Solutions
DF Manufacturing
WC Financial Advisors
PTY Consultants
WW Retail
EC Estate Agents
The Paint Shop
IT Solutions
Energy Incorporated
TRF Solutions
EC Estate Agents
GP Accountants
The Paint Shop
PTY Consultants
CC Supplies
XX Building Supplies
LTZ Trading
IT Solutions
ABC Bank
PTY Consultants
GP Accountants
ABC Bank
WC Financial Advisors
XX Building Supplies
Description
Consulting Services
Consulting Services
Opening Bank Balance
Opening Bank Balance
Opening Bank Balance
Opening Bank Balance
Consulting Services
Consulting Services
Consulting Services
Commission
Consulting Services
Accounting Services
Taxation Services
Consulting Services
Consulting Services
Discount
Consulting Services
Consulting Services
Consulting Services
Consulting Services
Consulting Services
Consulting Services
Discount
Consulting Services
Consulting Services
Taxation Services
Consulting Services
Consulting Services
Consulting Services
Consulting Services
Consulting Services
Commission
Consulting Services
Loan Deposit
Accounting Services
Taxation Services
Loan Deposit
Consulting Services
Consulting Services
451,620.00
Tax Inclusive
Amount
8,000.00
15,000.00
3,400.00
900.00
100.00
200.00
11,200.00
10,200.00
17,000.00
4,300.00
17,420.00
3,000.00
8,230.00
22,800.00
19,050.00
(4,200.00)
34,000.00
12,540.00
18,000.00
15,200.00
14,000.00
12,970.00
(3,100.00)
28,000.00
13,200.00
2,230.00
28,800.00
25,500.00
3,120.00
13,200.00
15,400.00
18,720.00
8,300.00
3,000.00
14,440.00
3,400.00
2,000.00
20,100.00
12,000.00
Tax
Code
A
A
E
E
E
E
E
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
E
A
A
A
A
A
A
A
A
A
E
E
A
A
E
A
A
Page 18 of 28
Bank
Code
B1
B1
B1
B2
B3
PC
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
B1
Account
IS-100
IS-100
BS-300
BS-300
BS-300
BS-300
IS-100
IS-100
IS-100
IS-200
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-100
IS-200
IS-100
BS-700
IS-100
IS-100
BS-700
IS-100
IS-100
Payment Date
3/1/2014
3/10/2014
2/28/2014
2/28/2014
2/28/2014
2/28/2014
4/13/2014
4/10/2014
5/9/2014
4/10/2014
5/9/2014
5/10/2014
6/6/2014
6/9/2014
6/30/2014
7/18/2014
7/26/2014
7/16/2014
7/16/2014
8/21/2014
9/12/2014
9/16/2014
9/27/2014
9/30/2014
10/4/2014
10/13/2014
10/13/2014
11/30/2014
12/3/2014
12/21/2014
12/29/2014
12/10/2014
1/11/2015
12/30/2014
1/31/2015
2/28/2015
2/5/2015
2/28/2015
399,350.87
Exclusive
Amount
7,017.54
13,157.89
3,400.00
900.00
100.00
200.00
11,200.00
8,947.37
14,912.28
3,771.93
15,280.70
2,631.58
7,219.30
20,000.00
16,710.53
(3,684.21)
29,824.56
11,000.00
15,789.47
13,333.33
12,280.70
11,377.19
(3,100.00)
24,561.40
11,578.95
1,956.14
25,263.16
22,368.42
2,736.84
11,578.95
13,508.77
16,421.05
8,300.00
3,000.00
12,666.67
2,982.46
2,000.00
17,631.58
10,526.32
52,269.13
Tax Amount
982.46
1,842.11
1,252.63
2,087.72
528.07
2,139.30
368.42
1,010.70
2,800.00
2,339.47
(515.79)
4,175.44
1,540.00
2,210.53
1,866.67
1,719.30
1,592.81
3,438.60
1,621.05
273.86
3,536.84
3,131.58
383.16
1,621.05
1,891.23
2,298.95
1,773.33
417.54
2,468.42
1,473.68
451,620.00
Inclusive
Amount
8,000.00
15,000.00
3,400.00
900.00
100.00
200.00
11,200.00
10,200.00
17,000.00
4,300.00
17,420.00
3,000.00
8,230.00
22,800.00
19,050.00
(4,200.00)
34,000.00
12,540.00
18,000.00
15,200.00
14,000.00
12,970.00
(3,100.00)
28,000.00
13,200.00
2,230.00
28,800.00
25,500.00
3,120.00
13,200.00
15,400.00
18,720.00
8,300.00
3,000.00
14,440.00
3,400.00
2,000.00
20,100.00
12,000.00
Error
Code
Supplier
XY Solutions
Reference
S77782
Description
Opening Balance
3/1/2014
3/2/2014
3/5/2014
3/15/2014
3/15/2014
IS Communications
Newscorp
EAG Brokers
Capital Bank
Capital Bank
Invoice EXP22
I381119
Debit Order
Bank Statement
Bank Statement
3/15/2014
3/15/2014
3/18/2014
3/20/2014
3/20/2014
IAS Accountants
Interflora
QQ International
Example (Pty) Ltd
Example (Pty) Ltd
Invoice
Cash
TR6998
Transfer
Transfer
Bookkeeping
Flowers
Parking
Inter Account Transfer
Inter Account Transfer
3/26/2014
3/26/2014
3/26/2014
3/26/2014
3/31/2014
Payroll
Debit Order
Debit Order
Debit Order
Bank Statement
3/31/2014
4/1/2014
4/5/2014
4/12/2014
4/15/2014
4/15/2014
4/15/2014
4/20/2014
4/20/2014
4/25/2014
4/26/2014
4/26/2014
4/26/2014
431,740.73
Tax Inclusive
Amount
5,100.00
412,785.50
Exclusive
Amount
4,473.68
Tax Amount
626.32
431,740.73
Inclusive
Amount
5,100.00
3/31/2014
4/1/2014
3/5/2014
3/15/2014
3/15/2014
157.02
419.30
298.25
43.86
30.70
21.98
58.70
41.75
6.14
4.30
179.00
478.00
340.00
50.00
35.00
IS-305
IS-345
IS-390
BS-399
BS-399
4/2/2014
3/15/2014
3/18/2014
3/20/2014
3/20/2014
877.19
78.95
175.44
(15,000.00)
15,000.00
122.81
11.05
24.56
-
1,000.00
90.00
200.00
(15,000.00)
15,000.00
B2
B1
B1
B1
B1
IS-365
BS-700
IS-500
IS-350
BS-399
3/26/2014
3/26/2014
3/26/2014
3/26/2014
3/31/2014
13,000.00
220.00
100.00
5,614.04
100.00
785.96
-
13,000.00
220.00
100.00
6,400.00
100.00
E
A
A
A
A
A
A
E
PC
B1
B1
PC
B1
B2
B1
B2
BS-399
IS-380
IS-340
IS-345
IS-315
IS-315
IS-305
BS-399
3/31/2014
5/1/2014
4/5/2014
4/12/2014
4/15/2014
4/15/2014
5/3/2014
4/20/2014
(100.00)
157.02
298.25
76.32
70.18
30.70
877.19
(20,000.00)
21.98
41.75
10.68
9.82
4.30
122.81
-
(100.00)
179.00
340.00
87.00
80.00
35.00
1,000.00
(20,000.00)
20,000.00
1,300.00
20,000.00
3,000.00
220.00
E
E
E
A
E
B1
B1
B2
B1
B1
BS-399
BS-600
IS-365
BS-100
BS-700
4/20/2014
4/25/2014
4/26/2014
5/26/2014
4/26/2014
20,000.00
1,300.00
20,000.00
2,631.58
220.00
368.42
-
20,000.00
1,300.00
20,000.00
3,000.00
220.00
100.00
6,400.00
41.00
100.00
(100.00)
E
A
A
E
E
B1
B1
PC
B1
PC
IS-500
IS-350
IS-325
BS-399
BS-399
4/26/2014
4/26/2014
5/29/2014
4/30/2014
4/30/2014
100.00
5,614.04
35.96
100.00
(100.00)
785.96
5.04
-
100.00
6,400.00
41.00
100.00
(100.00)
179.00
220.00
340.00
563.00
982.00
80.00
A
A
A
A
A
A
B1
B1
B1
B1
B1
B1
IS-380
IS-385
IS-340
IS-390
IS-370
IS-315
5/31/2014
5/31/2014
5/5/2014
5/7/2014
6/6/2014
5/15/2014
157.02
192.98
298.25
493.86
861.40
70.18
21.98
27.02
41.75
69.14
120.60
9.82
179.00
220.00
340.00
563.00
982.00
80.00
Tax
Code
A
Bank
Code
B1
Account
BS-500
Payment Date
3/2/2014
179.00
478.00
340.00
50.00
35.00
A
A
A
A
A
B1
B1
B1
B1
B2
IS-380
IS-375
IS-340
IS-315
IS-315
1,000.00
90.00
200.00
(15,000.00)
15,000.00
A
A
A
E
E
B1
PC
B1
B2
B1
Salaries
Capital repayment
Interest paid
Rent
Petty Cash Reimbursement
13,000.00
220.00
100.00
6,400.00
100.00
E
E
E
A
E
Bank Statement
Invoice EXP23
Debit Order
Cash
Bank Statement
Bank Statement
Invoice
Transfer
(100.00)
179.00
340.00
87.00
80.00
35.00
1,000.00
(20,000.00)
Transfer
Return
Payroll
Invoice
Debit Order
4/26/2014
4/26/2014
4/29/2014
4/30/2014
4/30/2014
HP Finance
PR Properties
GF Supplies
Example (Pty) Ltd
Example (Pty) Ltd
Debit Order
Debit Order
IN1179
Bank Statement
Bank Statement
Interest paid
Rent
Consumables
Petty Cash Reimbursement
Petty Cash Reimbursement
5/1/2014
5/1/2014
5/5/2014
5/7/2014
5/7/2014
5/15/2014
IS Communications
Training Inc
EAG Brokers
City Lodge
Waltons
Capital Bank
Invoice EXP24
Invoice
Debit Order
S50037
Invoice
Bank Statement
Page 19 of 28
18,955.23
Error
Code
Supplier
Capital Bank
Reference
Bank Statement
Description
Service Fees
5/15/2014
5/20/2014
5/20/2014
5/26/2014
5/26/2014
IAS Accountants
Example (Pty) Ltd
Example (Pty) Ltd
Example (Pty) Ltd
HP Finance
Invoice
Transfer
Transfer
Payroll
Debit Order
Bookkeeping
Inter Account Transfer
Inter Account Transfer
Salaries
Capital repayment
5/26/2014
5/26/2014
5/29/2014
5/31/2014
5/31/2014
HP Finance
PR Properties
Interflora
Example (Pty) Ltd
Example (Pty) Ltd
Debit Order
Debit Order
Cash
Bank Statement
Bank Statement
6/1/2014
6/5/2014
6/15/2014
6/15/2014
6/15/2014
IS Communications
EAG Brokers
Capital Bank
Capital Bank
IAS Accountants
6/20/2014
6/20/2014
6/22/2014
6/25/2014
6/26/2014
6/26/2014
6/26/2014
6/26/2014
431,740.73
Tax Inclusive
Amount
35.00
412,785.50
Exclusive
Amount
30.70
Tax Amount
4.30
431,740.73
Inclusive
Amount
35.00
6/2/2014
5/20/2014
5/20/2014
5/26/2014
5/26/2014
877.19
(20,000.00)
20,000.00
20,000.00
220.00
122.81
-
1,000.00
(20,000.00)
20,000.00
20,000.00
220.00
IS-500
IS-350
IS-345
BS-399
BS-399
5/26/2014
5/26/2014
5/29/2014
5/31/2014
5/31/2014
100.00
5,614.04
57.02
100.00
(100.00)
785.96
7.98
-
100.00
6,400.00
65.00
100.00
(100.00)
B1
B1
B1
B2
B1
IS-380
IS-340
IS-315
IS-315
IS-305
7/1/2014
6/5/2014
6/15/2014
6/15/2014
7/3/2014
157.02
298.25
70.18
30.70
877.19
21.98
41.75
9.82
4.30
122.81
179.00
340.00
80.00
35.00
1,000.00
E
E
A
E
E
E
E
A
B2
B1
PC
B1
B2
B1
B1
B1
BS-399
BS-399
IS-345
BS-600
IS-365
BS-700
IS-500
IS-350
6/20/2014
6/20/2014
6/22/2014
6/25/2014
6/26/2014
6/26/2014
6/26/2014
6/26/2014
(20,000.00)
20,000.00
96.49
8,700.00
20,000.00
220.00
100.00
5,614.04
13.51
785.96
(20,000.00)
20,000.00
110.00
8,700.00
20,000.00
220.00
100.00
6,400.00
1,782.00
100.00
(100.00)
179.00
761.00
A
E
E
A
A
B1
B1
PC
B1
B1
IS-390
BS-399
BS-399
IS-380
IS-370
6/26/2014
6/30/2014
6/30/2014
7/31/2014
8/1/2014
1,563.16
100.00
(100.00)
157.02
667.54
218.84
21.98
93.46
1,782.00
100.00
(100.00)
179.00
761.00
340.00
80.00
35.00
1,000.00
29.00
A
A
A
A
A
B1
B1
B2
B1
PC
IS-340
IS-315
IS-315
IS-305
IS-345
7/5/2014
7/15/2014
7/15/2014
8/2/2014
7/16/2014
298.25
70.18
30.70
877.19
25.44
41.75
9.82
4.30
122.81
3.56
340.00
80.00
35.00
1,000.00
29.00
937.00
(20,000.00)
20,000.00
2,000.00
20,000.00
220.00
A
E
E
A
E
E
B1
B2
B1
B1
B2
B1
IS-325
BS-399
BS-399
IS-375
IS-365
BS-700
8/16/2014
7/20/2014
7/20/2014
8/24/2014
7/26/2014
7/26/2014
821.93
(20,000.00)
20,000.00
1,754.39
20,000.00
220.00
115.07
245.61
-
937.00
(20,000.00)
20,000.00
2,000.00
20,000.00
220.00
Tax
Code
A
Bank
Code
B2
Account
IS-315
Payment Date
5/15/2014
1,000.00
(20,000.00)
20,000.00
20,000.00
220.00
A
E
E
E
E
B1
B2
B1
B2
B1
IS-305
BS-399
BS-399
IS-365
BS-700
Interest paid
Rent
Flowers
Petty Cash Reimbursement
Petty Cash Reimbursement
100.00
6,400.00
65.00
100.00
(100.00)
E
A
A
E
E
B1
B1
PC
B1
PC
Invoice EXP25
Debit Order
Bank Statement
Bank Statement
Invoice
179.00
340.00
80.00
35.00
1,000.00
A
A
A
A
A
Transfer
Transfer
Cash
Return
Payroll
Debit Order
Debit Order
Debit Order
(20,000.00)
20,000.00
110.00
8,700.00
20,000.00
220.00
100.00
6,400.00
6/26/2014
6/30/2014
6/30/2014
7/1/2014
7/2/2014
SA Airlines
Example (Pty) Ltd
Example (Pty) Ltd
IS Communications
Waltons
SA11235
Bank Statement
Bank Statement
Invoice EXP26
Invoice
Travel
Petty Cash Reimbursement
Petty Cash Reimbursement
Internet Service Provider
Stationery
7/5/2014
7/15/2014
7/15/2014
7/15/2014
7/16/2014
EAG Brokers
Capital Bank
Capital Bank
IAS Accountants
Interflora
Debit Order
Bank Statement
Bank Statement
Invoice
Cash
Insurance
Service Fees
Service Fees
Bookkeeping
Flowers
7/17/2014
7/20/2014
7/20/2014
7/25/2014
7/26/2014
7/26/2014
GF Supplies
Example (Pty) Ltd
Example (Pty) Ltd
ACC Institute
Example (Pty) Ltd
HP Finance
IN1181
Transfer
Transfer
M00321037
Payroll
Debit Order
Consumables
Inter Account Transfer
Inter Account Transfer
Annual Membership
Salaries
Capital repayment
Page 20 of 28
18,955.23
Error
Code
Supplier
HP Finance
Reference
Debit Order
Description
Interest paid
7/26/2014
7/31/2014
7/31/2014
8/1/2014
8/5/2014
PR Properties
Example (Pty) Ltd
Example (Pty) Ltd
IS Communications
EAG Brokers
Debit Order
Bank Statement
Bank Statement
Invoice EXP27
Debit Order
Rent
Petty Cash Reimbursement
Petty Cash Reimbursement
Internet Service Provider
Insurance
8/9/2014
8/13/2014
8/15/2014
8/15/2014
8/15/2014
Interflora
XY Traders
Capital Bank
Capital Bank
IAS Accountants
Cash
Invoice 9987
Bank Statement
Bank Statement
Invoice
Flowers
Commission
Service Fees
Service Fees
Bookkeeping
8/15/2014
8/20/2014
8/20/2014
8/21/2014
8/25/2014
SA Airlines
Example (Pty) Ltd
Example (Pty) Ltd
JSE Brokers
Inland Revenue
SA11988
Transfer
Transfer
Remittance
Return
Travel
Inter Account Transfer
Inter Account Transfer
Share investment
Sales Tax
8/26/2014
8/26/2014
8/26/2014
8/26/2014
8/27/2014
8/31/2014
8/31/2014
8/31/2014
Payroll
Debit Order
Debit Order
Debit Order
Invoice
Bank Statement
Bank Statement
Return
Salaries
Capital repayment
Interest paid
Rent
Stationery
Petty Cash Reimbursement
Petty Cash Reimbursement
Provisional Tax
9/1/2014
9/5/2014
9/13/2014
9/15/2014
9/15/2014
IS Communications
EAG Brokers
Training Inc
Capital Bank
Capital Bank
Invoice EXP28
Debit Order
Invoice
Bank Statement
Bank Statement
9/15/2014
9/18/2014
9/18/2014
9/20/2014
9/20/2014
IAS Accountants
Municipality
QA Attorneys
Example (Pty) Ltd
Example (Pty) Ltd
Invoice
Statement
Invoice
Transfer
Transfer
Bookkeeping
Rates
Legal advice
Inter Account Transfer
Inter Account Transfer
9/21/2014
9/24/2014
9/26/2014
9/26/2014
9/26/2014
9/26/2014
Interflora
XY Traders
Example (Pty) Ltd
HP Finance
HP Finance
PR Properties
Cash
Invoice11203
Payroll
Debit Order
Debit Order
Debit Order
Flowers
Commission
Salaries
Capital repayment
Interest paid
Rent
431,740.73
Tax Inclusive
Amount
100.00
412,785.50
Exclusive
Amount
100.00
18,955.23
431,740.73
Inclusive
Amount
100.00
Tax
Code
E
Bank
Code
B1
Account
IS-500
Payment Date
7/26/2014
6,400.00
50.00
(50.00)
179.00
340.00
A
E
E
A
A
B1
B1
PC
B1
B1
IS-350
BS-399
BS-399
IS-380
IS-340
7/26/2014
7/31/2014
7/31/2014
8/31/2014
8/5/2014
5,614.04
50.00
(50.00)
157.02
298.25
785.96
21.98
41.75
6,400.00
50.00
(50.00)
179.00
340.00
78.00
747.00
80.00
35.00
1,000.00
A
A
A
A
A
PC
B1
B1
B2
B1
IS-345
IS-320
IS-315
IS-315
IS-305
8/9/2014
9/12/2014
8/15/2014
8/15/2014
9/2/2014
68.42
655.26
70.18
30.70
877.19
9.58
91.74
9.82
4.30
122.81
78.00
747.00
80.00
35.00
1,000.00
1,278.00
(20,000.00)
20,000.00
3,750.00
6,600.00
A
E
E
E
E
B1
B2
B1
B1
B1
IS-390
BS-399
BS-399
BS-200
BS-600
8/15/2014
8/20/2014
8/20/2014
8/21/2014
8/25/2014
1,121.05
(20,000.00)
20,000.00
3,750.00
6,600.00
156.95
-
1,278.00
(20,000.00)
20,000.00
3,750.00
6,600.00
20,000.00
220.00
100.00
6,400.00
234.00
50.00
(50.00)
2,600.00
E
E
E
A
A
E
E
E
B2
B1
B1
B1
B1
B1
PC
B1
IS-365
BS-700
IS-500
IS-350
IS-370
BS-399
BS-399
IS-600
8/26/2014
8/26/2014
8/26/2014
8/26/2014
9/26/2014
8/31/2014
8/31/2014
8/31/2014
20,000.00
220.00
100.00
5,614.04
205.26
50.00
(50.00)
2,600.00
785.96
28.74
-
20,000.00
220.00
100.00
6,400.00
234.00
50.00
(50.00)
2,600.00
179.00
340.00
277.48
80.00
35.00
A
A
A
A
A
B1
B1
B1
B1
B2
IS-380
IS-340
IS-385
IS-315
IS-315
10/1/2014
9/5/2014
10/13/2014
9/15/2014
9/15/2014
157.02
298.25
243.40
70.18
30.70
21.98
41.75
34.08
9.82
4.30
179.00
340.00
277.48
80.00
35.00
1,000.00
5,620.00
12,500.00
(20,000.00)
20,000.00
A
A
A
E
E
B1
B1
B1
B2
B1
IS-305
IS-395
IS-360
BS-399
BS-399
10/3/2014
9/18/2014
9/18/2014
9/20/2014
9/20/2014
877.19
4,929.82
10,964.91
(20,000.00)
20,000.00
122.81
690.18
1,535.09
-
1,000.00
5,620.00
12,500.00
(20,000.00)
20,000.00
90.00
4,242.00
20,000.00
220.00
100.00
6,400.00
A
A
E
E
E
A
PC
B1
B2
B1
B1
B1
IS-345
IS-320
IS-365
BS-700
IS-500
IS-350
9/21/2014
10/24/2014
9/26/2014
9/26/2014
9/26/2014
9/26/2014
78.95
3,721.05
20,000.00
220.00
100.00
5,614.04
11.05
520.95
785.96
90.00
4,242.00
20,000.00
220.00
100.00
6,400.00
Page 21 of 28
Tax Amount
-
Error
Code
Supplier
Example (Pty) Ltd
Reference
Bank Statement
Description
Petty Cash Reimbursement
431,740.73
Tax Inclusive
Amount
100.00
9/30/2014
10/1/2014
10/4/2014
10/4/2014
10/5/2014
Bank Statement
Invoice EXP29
IN1185
SA12741
Debit Order
10/15/2014
10/15/2014
10/15/2014
10/20/2014
10/20/2014
Capital Bank
Capital Bank
IAS Accountants
Example (Pty) Ltd
Example (Pty) Ltd
Bank Statement
Bank Statement
Invoice
Transfer
Transfer
Service Fees
Service Fees
Bookkeeping
Inter Account Transfer
Inter Account Transfer
10/22/2014
10/25/2014
10/26/2014
10/26/2014
10/26/2014
Waltons
Inland Revenue
Example (Pty) Ltd
HP Finance
HP Finance
Invoice
Return
Payroll
Debit Order
Debit Order
Stationery
Sales Tax
Salaries
Capital repayment
Interest paid
10/26/2014
10/28/2014
10/31/2014
10/31/2014
11/1/2014
11/5/2014
11/5/2014
11/15/2014
PR Properties
Interflora
Example (Pty) Ltd
Example (Pty) Ltd
IS Communications
EAG Brokers
XY Traders
Capital Bank
Debit Order
Cash
Bank Statement
Bank Statement
Invoice EXP30
Debit Order
Invoice 12987
Bank Statement
Rent
Flowers
Petty Cash Reimbursement
Petty Cash Reimbursement
Internet Service Provider
Insurance
Commission
Service Fees
11/15/2014
11/15/2014
11/19/2014
11/20/2014
11/20/2014
Capital Bank
IAS Accountants
Interflora
Example (Pty) Ltd
Example (Pty) Ltd
Bank Statement
Invoice
Cash
Transfer
Transfer
Service Fees
Bookkeeping
Flowers
Inter Account Transfer
Inter Account Transfer
11/26/2014
11/26/2014
11/26/2014
11/26/2014
11/30/2014
Payroll
Debit Order
Debit Order
Debit Order
Bank Statement
11/30/2014
12/1/2014
12/5/2014
12/6/2014
12/15/2014
12/15/2014
Bank Statement
Invoice EXP31
Debit Order
Cash
Bank Statement
Bank Statement
412,785.50
Exclusive
Amount
100.00
18,955.23
431,740.73
Inclusive
Amount
100.00
Tax
Code
E
Bank
Code
B1
Account
BS-399
Payment Date
9/30/2014
(100.00)
179.00
62.00
1,887.00
340.00
E
A
A
A
A
PC
B1
PC
B1
B1
BS-399
IS-380
IS-325
IS-390
IS-340
9/30/2014
10/31/2014
11/3/2014
10/4/2014
10/5/2014
(100.00)
157.02
54.39
1,655.26
298.25
21.98
7.61
231.74
41.75
(100.00)
179.00
62.00
1,887.00
340.00
80.00
35.00
1,000.00
(20,000.00)
20,000.00
A
A
A
E
E
B1
B2
B1
B2
B1
IS-315
IS-315
IS-305
BS-399
BS-399
10/15/2014
10/15/2014
11/2/2014
10/20/2014
10/20/2014
70.18
30.70
877.19
(20,000.00)
20,000.00
9.82
4.30
122.81
-
80.00
35.00
1,000.00
(20,000.00)
20,000.00
289.00
3,300.00
20,000.00
220.00
100.00
A
E
E
E
E
B1
B1
B2
B1
B1
IS-370
BS-600
IS-365
BS-700
IS-500
11/21/2014
10/25/2014
10/26/2014
10/26/2014
10/26/2014
253.51
3,300.00
20,000.00
220.00
100.00
35.49
-
289.00
3,300.00
20,000.00
220.00
100.00
6,400.00
218.00
200.00
(200.00)
179.00
340.00
982.00
80.00
A
A
E
E
A
A
A
A
B1
PC
B1
PC
B1
B1
B1
B1
IS-350
IS-345
BS-399
BS-399
IS-380
IS-340
IS-320
IS-315
10/26/2014
10/28/2014
10/31/2014
10/31/2014
12/1/2014
11/5/2014
12/5/2014
11/15/2014
5,614.04
191.23
200.00
(200.00)
157.02
298.25
861.40
70.18
785.96
26.77
21.98
41.75
120.60
9.82
6,400.00
218.00
200.00
(200.00)
179.00
340.00
982.00
80.00
35.00
1,000.00
102.00
(20,000.00)
20,000.00
A
A
A
E
E
B2
B1
PC
B2
B1
IS-315
IS-305
IS-345
BS-399
BS-399
11/15/2014
12/3/2014
11/19/2014
11/20/2014
11/20/2014
30.70
877.19
89.47
(20,000.00)
20,000.00
4.30
122.81
12.53
-
35.00
1,000.00
102.00
(20,000.00)
20,000.00
Salaries
Capital repayment
Interest paid
Rent
Petty Cash Reimbursement
20,000.00
220.00
100.00
6,400.00
170.00
E
E
E
A
E
B2
B1
B1
B1
B1
IS-365
BS-700
IS-500
IS-350
BS-399
11/26/2014
11/26/2014
11/26/2014
11/26/2014
11/30/2014
20,000.00
220.00
100.00
5,614.04
170.00
785.96
-
20,000.00
220.00
100.00
6,400.00
170.00
(170.00)
179.00
340.00
96.00
80.00
35.00
E
A
A
A
A
A
PC
B1
B1
PC
B1
B2
BS-399
IS-380
IS-340
IS-345
IS-315
IS-315
11/30/2014
12/31/2014
12/5/2014
12/6/2014
12/15/2014
12/15/2014
(170.00)
157.02
298.25
84.21
70.18
30.70
21.98
41.75
11.79
9.82
4.30
(170.00)
179.00
340.00
96.00
80.00
35.00
Page 22 of 28
Tax Amount
-
Error
Code
Supplier
IAS Accountants
Reference
Invoice
Description
Bookkeeping
12/17/2014
12/17/2014
12/17/2014
12/20/2014
12/20/2014
Newscorp
Waltons
XY Traders
Example (Pty) Ltd
Example (Pty) Ltd
M00353051
Invoice
Invoice 13432
Transfer
Transfer
Subscriptions
Stationery
Commission
Inter Account Transfer
Inter Account Transfer
12/22/2014
12/25/2014
12/26/2014
12/26/2014
12/26/2014
GF Supplies
Inland Revenue
Example (Pty) Ltd
HP Finance
HP Finance
IN1192
Return
Payroll
Debit Order
Debit Order
Consumables
Sales Tax
Salaries
Capital repayment
Interest paid
12/26/2014
12/31/2014
12/31/2014
1/1/2015
1/5/2015
PR Properties
Example (Pty) Ltd
Example (Pty) Ltd
IS Communications
EAG Brokers
Debit Order
Bank Statement
Bank Statement
Invoice EXP32
Debit Order
Rent
Petty Cash Reimbursement
Petty Cash Reimbursement
Internet Service Provider
Insurance
1/15/2015
1/15/2015
1/15/2015
1/16/2015
1/20/2015
1/20/2015
1/26/2015
1/26/2015
Capital Bank
Capital Bank
IAS Accountants
Interflora
Example (Pty) Ltd
Example (Pty) Ltd
Example (Pty) Ltd
HP Finance
Bank Statement
Bank Statement
Invoice
Cash
Transfer
Transfer
Payroll
Debit Order
Service Fees
Service Fees
Bookkeeping
Flowers
Inter Account Transfer
Inter Account Transfer
Salaries
Capital repayment
1/26/2015
1/26/2015
1/26/2015
1/28/2015
1/31/2015
HP Finance
PR Properties
Training Inc
XY Traders
Example (Pty) Ltd
Debit Order
Debit Order
Invoice
Invoice 14278
Bank Statement
1/31/2015
2/1/2015
2/5/2015
2/11/2015
2/15/2015
2/15/2015
2/15/2015
2/20/2015
2/20/2015
2/25/2015
2/25/2015
Capital Bank
IAS Accountants
Example (Pty) Ltd
Example (Pty) Ltd
Inland Revenue
Interflora
431,740.73
Tax Inclusive
Amount
1,000.00
412,785.50
Exclusive
Amount
877.19
Tax Amount
122.81
431,740.73
Inclusive
Amount
1,000.00
1/16/2015
1/16/2015
1/16/2015
12/20/2014
12/20/2014
105.26
271.93
843.86
(20,000.00)
20,000.00
14.74
38.07
118.14
-
120.00
310.00
962.00
(20,000.00)
20,000.00
IS-325
BS-600
IS-365
BS-700
IS-500
1/21/2015
12/25/2014
12/26/2014
12/26/2014
12/26/2014
53.51
8,400.00
20,000.00
220.00
100.00
7.49
-
61.00
8,400.00
20,000.00
220.00
100.00
B1
B1
PC
B1
B1
IS-350
BS-399
BS-399
IS-380
IS-340
12/26/2014
12/31/2014
12/31/2014
1/31/2015
1/5/2015
5,614.04
100.00
(100.00)
157.02
298.25
785.96
21.98
41.75
6,400.00
100.00
(100.00)
179.00
340.00
A
A
A
A
E
E
E
E
B1
B2
B1
PC
B2
B1
B2
B1
IS-315
IS-315
IS-305
IS-345
BS-399
BS-399
IS-365
BS-700
1/15/2015
1/15/2015
2/2/2015
1/16/2015
1/20/2015
1/20/2015
1/26/2015
1/26/2015
70.18
30.70
877.19
92.11
(20,000.00)
20,000.00
20,000.00
220.00
9.82
4.30
122.81
12.89
-
80.00
35.00
1,000.00
105.00
(20,000.00)
20,000.00
20,000.00
220.00
100.00
6,400.00
389.25
514.00
170.00
E
A
A
A
E
B1
B1
B1
B1
B1
IS-500
IS-350
IS-385
IS-320
BS-399
1/26/2015
1/26/2015
1/31/2015
2/27/2015
1/31/2015
100.00
5,614.04
341.45
450.88
170.00
785.96
47.80
63.12
-
100.00
6,400.00
389.25
514.00
170.00
(170.00)
179.00
340.00
289.00
80.00
E
A
A
A
A
PC
B1
B1
B1
B1
BS-399
IS-380
IS-340
IS-370
IS-315
1/31/2015
(170.00)
157.02
298.25
253.51
70.18
21.98
41.75
35.49
9.82
(170.00)
179.00
340.00
289.00
80.00
35.00
1,000.00
(20,000.00)
20,000.00
2,200.00
75.00
A
A
E
E
E
A
B2
B1
B2
B1
B1
PC
IS-315
IS-305
BS-399
BS-399
BS-600
IS-345
2/15/2015
30.70
877.19
(20,000.00)
20,000.00
2,200.00
65.79
4.30
122.81
9.21
35.00
1,000.00
(20,000.00)
20,000.00
2,200.00
75.00
Tax
Code
A
Bank
Code
B1
Account
IS-305
Payment Date
1/2/2015
120.00
310.00
962.00
(20,000.00)
20,000.00
A
A
A
E
E
B1
B1
B1
B2
B1
IS-375
IS-370
IS-320
BS-399
BS-399
61.00
8,400.00
20,000.00
220.00
100.00
A
E
E
E
E
PC
B1
B2
B1
B1
6,400.00
100.00
(100.00)
179.00
340.00
A
E
E
A
A
80.00
35.00
1,000.00
105.00
(20,000.00)
20,000.00
20,000.00
220.00
Interest paid
Rent
Training
Commission
Petty Cash Reimbursement
Bank Statement
Invoice EXP33
Debit Order
Invoice
Bank Statement
Bank Statement
Invoice
Transfer
Transfer
Return
Cash
Service Fees
Bookkeeping
Inter Account Transfer
Inter Account Transfer
Sales Tax
Flowers
Page 23 of 28
2/5/2015
2/15/2015
2/20/2015
2/20/2015
2/25/2015
2/25/2015
18,955.23
Error
Code
Supplier
DF Equipment
Reference
Invoice
Description
Office equipment
2/26/2015
2/26/2015
2/26/2015
2/26/2015
2/28/2015
Payroll
Debit Order
Debit Order
Debit Order
Bank Statement
Salaries
Capital repayment
Interest paid
Rent
Petty Cash Reimbursement
2/28/2015
2/28/2015
Bank Statement
Return
431,740.73
Tax Inclusive
Amount
10,000.00
412,785.50
Exclusive
Amount
8,771.93
Tax Amount
1,228.07
431,740.73
Inclusive
Amount
10,000.00
2/26/2015
2/26/2015
2/26/2015
2/26/2015
2/28/2015
20,000.00
220.00
100.00
5,614.04
70.00
785.96
-
20,000.00
220.00
100.00
6,400.00
70.00
2/28/2015
2/28/2015
(70.00)
3,700.00
Tax
Code
A
Bank
Code
B1
Account
BS-100
Payment Date
20,000.00
220.00
100.00
6,400.00
70.00
E
E
E
A
E
B2
B1
B1
B1
B1
IS-365
BS-700
IS-500
IS-350
BS-399
(70.00)
3,700.00
E
E
PC
B1
BS-399
IS-600
Page 24 of 28
18,955.23
(70.00)
3,700.00
Error
Code
Report ID
Description
IS-100
IS-200
Mar-2014
20,147.37
-
Apr-2014
30,192.98
3,771.93
May-2014
46,561.41
-
Jun-2014
37,140.35
-
Jul-2014
29,122.80
-
Aug-2014
23,657.89
-
Sep-2014
33,040.35
-
Oct-2014
49,587.72
-
Nov-2014
27,824.56
-
Dec-2014
8,300.00
16,421.05
Jan-2015
15,649.13
-
Feb-2015
28,157.90
-
Total Income
20,147.37
33,964.91
46,561.41
37,140.35
29,122.80
23,657.89
33,040.35
49,587.72
27,824.56
24,721.05
15,649.13
28,157.90
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
877.19
-
74.56
-
100.88
-
100.88
-
100.88
-
100.88
-
100.88
655.26
100.88
3,721.05
100.88
-
100.88
861.40
100.88
843.86
100.88
450.88
100.88
-
Expenses
IS-305
IS-310
Accounting Fees
Advertising & Marketing
IS-315
IS-320
Bank Charges
Commission
IS-325
IS-330
Computer Expenses
Consumables & Cleaning
IS-335
IS-340
Entertainment
Insurance
IS-345
IS-350
Office Expenses
Office Rent
IS-355
IS-360
Postage
Professional & Legal Fees
IS-365
IS-370
IS-375
IS-380
IS-385
IS-390
IS-395
35.96
-
821.93
-
54.39
-
53.51
-
298.25
298.25
298.25
298.25
298.25
298.25
298.25
298.25
298.25
298.25
298.25
298.25
78.95
5,614.04
76.32
5,614.04
57.02
5,614.04
96.49
5,614.04
25.44
5,614.04
68.42
5,614.04
78.95
5,614.04
191.23
5,614.04
89.47
5,614.04
84.21
5,614.04
92.11
5,614.04
65.79
5,614.04
10,964.91
13,000.00
-
20,000.00
-
20,000.00
861.40
20,000.00
-
20,000.00
667.54
20,000.00
205.26
20,000.00
-
20,000.00
253.51
20,000.00
-
20,000.00
271.93
20,000.00
-
20,000.00
253.51
419.30
157.02
-
157.02
-
157.02
192.98
157.02
-
1,754.39
157.02
-
157.02
-
157.02
243.40
157.02
-
157.02
-
105.26
157.02
-
157.02
341.45
157.02
-
175.44
-
493.86
-
1,563.16
-
1,121.05
-
4,929.82
1,655.26
-
Total Expenses
IS-400
IS-500
Depreciation
Interest Paid
IS-600
IS-700
Taxation
Other Expenses
Net Profit
20,694.75
27,159.66
28,652.64
28,707.03
30,316.68
29,097.37
46,985.51
29,201.77
27,998.25
28,406.15
27,931.82
27,366.68
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
(647.38)
6,705.25
17,808.77
8,333.32
(1,293.88)
Page 25 of 28
2,600.00
(8,139.48)
(14,045.16)
20,285.95
(273.69)
(3,785.10)
(12,382.69)
3,700.00
(3,008.78)
Report ID
Description
Mar-2014
Apr-2014
May-2014
Jun-2014
Jul-2014
Aug-2014
Sep-2014
Oct-2014
Nov-2014
Dec-2014
Jan-2015
Feb-2015
Non-Cash Adjustments:
BS-150
BS-900
Depreciation
Movement in Reserves
BS-300
(10.00)
(13.00)
6.00
10.00
28.00
(10.00)
18.00
(6.00)
(4.00)
(4.00)
BS-400
BS-500
Debtors
Creditors
1,600.00
(3,622.00)
(13,020.00)
2,742.00
(15,660.00)
(2,238.00)
7,740.00
(803.00)
27,140.00
3,519.00
(11,770.00)
(2,717.00)
13,770.00
3,717.48
(12,300.00)
(4,347.48)
(6,220.00)
810.00
23,420.00
292.00
4,900.00
(939.00)
(8,600.00)
9,954.00
BS-600
175.38
(1,856.62)
2,084.33
(8,206.67)
5,307.23
(12,584.77)
(4,719.32)
2,227.68
2,632.88
33,270.88
(4,561.52)
(19,020.52)
1,281.68
18,759.16
2,354.05
(14,275.43)
2,775.69
(2,640.31)
(7,277.90)
16,430.10
1,080.44
5,037.44
(517.29)
841.71
(2,504.00)
(1,501.42)
5,224.00
10,561.00
31,977.00
(27,160.00)
4,714.00
6,010.52
(2,914.00)
12,645.00
(7,345.25)
(2,167.07)
(21.00)
5.00
(2,631.58)
-
(3,750.00)
(8,771.93)
-
(2,631.58)
(3,750.00)
(8,771.93)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(2,724.00)
(4,353.00)
5,004.00
10,341.00
4,400.00
1,676.00
(2,677.00)
1,676.00
(2,677.00)
2,327.00
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
(220.00)
2,780.00
2,780.00
(220.00)
(220.00)
31,757.00
(31,130.00)
4,494.00
5,790.52
(3,134.00)
15,425.00
(7,565.25)
(9,159.00)
2,327.00
12,668.00
44,425.00
13,295.00
17,789.00
23,579.52
20,445.52
35,870.52
28,305.27
12,668.00
44,425.00
13,295.00
17,789.00
23,579.52
20,445.52
35,870.52
28,305.27
19,146.27
Page 26 of 28
1,780.00
1,780.00
Month:
February
2/1/2015
Annual
Report ID Description
IS-100
IS-200
Feb-2015
Year To Date
Feb-2015
Feb-2014
Feb-2014
2/1/2014
Monthly
Feb-2015
Feb-2014
349,382.46
20,192.98
20,175.43
-
349,382.46
20,192.98
20,175.43
-
28,157.90
-
13,157.89
###
Total Income
369,575.44
20,175.43
369,575.44
20,175.43
28,157.90
13,157.89
IS-305
Expenses
Accounting Fees
10,526.28
10,526.28
877.19
IS-310
IS-315
1,184.24
1,184.24
100.88
###
-
IS-320
IS-325
Commission
Computer Expenses
6,532.45
965.79
6,532.45
965.79
###
###
IS-330
IS-335
###
###
IS-340
IS-345
IS-350
Insurance
Office Expenses
Office Rent
3,579.00
1,004.40
67,368.48
3,579.00
1,004.40
67,368.48
IS-355
IS-360
Postage
Professional & Legal Fees
10,964.91
10,964.91
IS-365
IS-370
233,000.00
2,513.15
233,000.00
2,513.15
20,000.00
253.51
IS-375
IS-380
2,278.95
1,884.24
2,278.95
1,884.24
157.02
IS-385
IS-390
Training
Travelling & Accommodation
777.83
5,008.77
777.83
5,008.77
IS-395
Utilities
Total Expenses
4,929.82
352,518.31
4,929.82
352,518.31
IS-400
Depreciation
IS-500
IS-600
Interest Paid
Taxation
IS-700
Other Expenses
Net Profit
1,200.00
6,300.00
9,557.13
20,175.43
1,200.00
6,300.00
9,557.13
20,175.43
298.25
65.79
5,614.04
-
27,366.68
100.00
3,700.00
(3,008.78)
###
###
###
###
###
###
###
###
13,157.89
Non-Cash Adjustments:
BS-150
BS-900
Depreciation
Movement in Reserves
###
###
BS-500
BS-600
Creditors
Sales Tax Control
BS-100
BS-200
Investments Acquired
BS-700
BS-800
Share Capital
(1.00)
11,000.00
4,400.00
(23,000.00)
(1.00)
11,000.00
4,400.00
(23,000.00)
5.00
(8,600.00)
4,400.00
(15,000.00)
6,368.00
615.65
626.32
2,198.25
6,368.00
615.65
626.32
2,198.25
9,954.00
(517.29)
626.32
1,215.79
17,982.65
(15,775.43)
17,982.65
(15,775.43)
841.71
(8,757.89)
27,539.78
4,400.00
27,539.78
4,400.00
(2,167.07)
4,400.00
(11,403.51)
(11,403.51)
(8,771.93)
(3,750.00)
(15,153.51)
(3,750.00)
(15,153.51)
(8,771.93)
###
-
2,360.00
2,360.00
1,780.00
2,360.00
2,360.00
1,780.00
###
-
(9,159.00)
4,400.00
14,746.27
4,400.00
19,146.27
4,400.00
4,400.00
Page 27 of 28
14,746.27
4,400.00
19,146.27
4,400.00
4,400.00
28,305.27
19,146.27
4,400.00
Account
Description
Assets
Feb-2014
Mar-2014
Apr-2014
May-2014
Jun-2014
Jul-2014
Aug-2014
Sep-2014
Oct-2014
Nov-2014
Dec-2014
Jan-2015
Feb-2015
BS-100
9,445.00
9,445.00
12,076.58
12,076.58
12,076.58
12,076.58
12,076.58
12,076.58
12,076.58
12,076.58
12,076.58
12,076.58
20,848.51
BS-200
BS-DEBTORS
Investments
Trade Debtors
6,000.00
23,000.00
6,000.00
21,400.00
6,000.00
34,420.00
6,000.00
50,080.00
6,000.00
42,340.00
6,000.00
15,200.00
9,750.00
26,970.00
9,750.00
13,200.00
9,750.00
25,500.00
9,750.00
31,720.00
9,750.00
8,300.00
9,750.00
3,400.00
9,750.00
12,000.00
BS-400
BS-BANK
BS-PCASH
Other Debtors
Bank
Petty Cash
4,400.00
200.00
1,676.00
210.00
(2,677.00)
223.00
2,327.00
217.00
12,668.00
207.00
44,425.00
228.00
13,295.00
200.00
17,789.00
210.00
23,579.52
192.00
20,445.52
198.00
35,870.52
202.00
28,305.27
206.00
19,146.27
201.00
BS-300
43,045.00
38,731.00
50,042.58
70,700.58
73,291.58
77,929.58
62,291.58
53,025.58
71,098.10
74,190.10
66,199.10
53,737.85
61,945.78
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
100.00
21,485.00
(647.38)
-
6,057.87
-
23,866.64
-
32,199.96
-
30,906.08
-
22,766.60
-
8,721.44
-
29,007.39
-
28,733.70
-
24,948.60
-
12,565.91
-
9,557.13
-
15,200.00
5,100.00
14,980.00
1,478.00
14,760.00
4,220.00
14,540.00
1,982.00
14,320.00
1,179.00
14,100.00
4,698.00
13,880.00
1,981.00
13,660.00
5,698.48
13,440.00
1,351.00
13,220.00
2,161.00
16,000.00
2,453.00
15,780.00
1,514.00
17,560.00
11,468.00
1,160.00
1,335.38
3,419.71
8,726.94
4,007.62
6,640.50
2,078.98
3,360.66
5,714.71
8,490.40
1,212.50
2,292.94
1,775.65
43,045.00
38,731.00
50,042.58
70,700.58
73,291.58
77,929.58
62,291.58
53,025.58
71,098.10
74,190.10
66,199.10
53,737.85
61,945.78
Share Capital
Retained Earnings - Previous Period
BS-PROFIT
BS-900
BS-700
BS-CREDITORS
BS-500
BS-600
Other Creditors
Sales Tax Control
Total Equity & Liabilities
Page 28 of 28