You are on page 1of 4

Date Account Title Debit Credit

May, 1 Cash 1,500,000 (25%*(30000*100+60000*50)

Subscription Receivable –

Share Capital Preference 2,250,000 0.75*(30000*100)

Subscription Receivable –

Share Capital Ordinary 2,250,000 (0.75*60000*50)

Subscribed-Share Capital

Preference 3,000,000 (30000*10)

Subscribed-Share Capital

Ordinary 3,000,000 (60000*50)

June, 15 Cash 137,500 (25%*5000*110)

Subscription Reveal – Share

Capital Preference 412,500 (75%*5000*110)

Subscribed – Share Capital

Preference 550,000 (5000*110)

June, 17 Cash 390,000 (25%*30000*52)

Subscription Receivable- Share


Capital Ordinary 1,170,000 (75%*30000*52)

Subscribed-Share Capital

Ordinary 1,560,000 (30000*52)

June, 30 Cash 2,250,000

Subscription Receivable- Share

Capital Preference 1,125,000 (22500000/2)

Subscription Receivable- Share

Capital Ordinary 1,125,000 (22500000/2)

July, 1 Cash 1,170,000

Subscription Receivable – Share

Capital Ordinary 1,170,000

Subscribed- Share Capital Ordinary 1,560,000

Share Capital- Ordinary 1,500,000 (30000*50)

Additional Paid in Capital Ordinary 60,000 (30000*(52-50)

July, 15 Cash 137,500 (25%*5000*110)


Subscription Receivable- Share

Capital Prefrence 137,500

July, 18 Land 75,000

Share Capital- Ordinary 70,000 (1400*50)

Additional Paid in Capital-

Ordinary 5,000 (75000-70000)

July, 20 Cash 1,500,000 (750000+750000)

Subscription Receivable – Share

Capital Preference 750,000 (2250000*(2/6)

Subscription Receivable- Share

Capital Ordinary 750,000 (2250000*(2/6)

Subscribed- Share Capital Preference 1,000,000

Subscribed-Share Capital Ordinary 1,000,000

Share Capital-Preference 1,000,000 (300000*(2/6)

Share Capital-Ordinary 1,000,000 (300000*(2/6)


July, 30 Cash 3,000,000

Subscription Receivable – Share

Capital Preference 1,500,000 (2250000*(4/6)

Subscription Receivable- Share

Capital Ordinary 1,500,000 (2250000*(4/6)

Subscribed- Share Capital Preference 2,000,000

Subscribed-Share Capital Ordinary 2,000,000

Share Capital-Preference 2,000,000 (300000*(4/6)

Share Capital-Ordinary 2,000,000 (300000*(4/6)

You might also like