You are on page 1of 3

Account Title

cash at bank
account receivable
supplies
computers
Accumulated Depreciation
Account payable
Salary payable
Unearned Service Revenue
Bills payable
Tom Fritz Capital
Tom Fritz Drawing
Service Revenue
Salary Expenses
Supplies Expenses
Depreciation Expenses
Interest Expenses
Advertising Expenses

Total

Debit
Credit
Debit
29000
44000
c) 4000
6000
22000
12000
16000

Credit

Debit
Credit
Debit
29000
40000
2000
22000
16000
16000
1000

b)4000
a)5000
e)1000

2000 d) 2000
40000
41000

40000
41000

54000

54000
95000

36000

c)4000 d)2000
e) 1000
b) 4000
a) 5000

35000

5000
10000

206000

16000

16000

Income statement

Revenue
Service revenue
Expenses
Salary Expenses
Supplies Expenses
Depreciation Expenses
Interest Expenses
Advertising Expenses

101000
35000
4000
5000
5000
10000

35000
4000
5000

5000
10000

206000

101000

197000

5000
10000

224000

50000

Balance sheet

Asset
Cash at bank
Account receivable
Supplies
Computers
22000
Less: Accumulated
Depreciation
16000

Liabilities
Account Payable
Salary payable
Unearned service revenue

29000
44000
6000
6000

Owners Equity
Tom Fritz Capital

stock
Purchase 1

50
60

Purchase
Unit
Total
Cost
30
1500
35
2100

Sales 1

100

60

6000

Purchase 2

90

40

3600

Sales 2

70

70

4900

Qty

Cost of sale
Qty
Unit

50
50

10
60

30
35

35
60

Total
Cost

1500
1750

350
360

Inventory on hand
Qty
Unit
Total
Cost
50
30
1500
50
30
1500
60
35
2100
10
35
350
100
60
6000

10
100
90

35
60
40

350
6000
3600

40
90

60
40

2400
3600

You might also like