You are on page 1of 3

ASSETS

Description
Opening balance
1 Capitalize

Cash
0

3 Pay landlord

(3,000)

4 Buy equipment

(6,000)

Income
Statement
Amount
0

1,000
6,000

1,200
10,000

10,000

(600)

(600) Ad. expense

12,000

12,000
125

125 Sales revenue


(100)

9b

(100) Cost of goods sold

250

250 Sales revenue


(200)

10b

(200) Cost of goods sold

11 Accrue wages

90

12 Earn subscrip. Fees

100 Investment income

2,000

2,000 Investment income

(1,000)

(1,000) Rent expense


Depreciation
(250) expense

(250)

8A Accrue interest

50

(50) Interest expense

53,850

102,100

125

9,700

6,000

(250) 2,000

10,000

140

1,100 12,000

150,000

53,850

102,100

125

9,700

6,000

(250) 2,000

10,000

140

1,100 12,000

150,000

Total of All Assets


173,525

Totals - Subtotals

Totals -Ending balance

100 Fee revenue

100

Depreciate
4A equipment

Check

(90) Wage expense


(100)

Investment income
13 interest
Investment income
13 unrealized gain

Subtotal
Closing entry
Ending balance

0
285
285

Total of Liabilities Plus Owners' Equity


173,525

155,950

2,000

1,200

3A Rent expense

Dividends
Amount

100,000

Sell books on
9a account
Sell books at
10a conference

Account

150,000

6 Buy books

8 Borrow

Contributed Retained
Capital
Earnings
Amount
Amount

150,000
(100,000)

7 Advertise

OWNERS' EQUITY

Accumulated
Accrued
Prepaid
Accounts
depreciation Rent
Accounts expenses Unearned Bank
rent
Investments receivable Inventory Equipment (equipment) deposit payable
payable
fees
debt

2 Investments

5 Sell subscription

= LIABILITIES +

160,285

285
(285)
0

0
0
0

ASSETS
Description
Debit
Opening balance
1 Capitalize

Cash
Credit

Prepaid rent
Debit
Credit

Accounts receivable
Debit
Credit

Debit

Equipment
Credit

Accumulated depreciation
(equipment)
Rent deposit
Debit
Credit
Debit
Credit

OWNERS' EQUITY

Accounts payable
Debit
Credit

Accrued expenses
payable
Debit
Credit

Unearned fees
Debit
Credit

Bank debt
Debit
Credit

150,000

Income, Revenue
Debit
Credit

Income, Expense
Debit
Credit

3,000

4 Buy equipment

6,000

1,000

2,000

1,200

1,200
10,000

10,000

600

600

12,000

Ad. expense

12,000
125

125
100

9b

Sales revenue
100

250

250
200

10b

90

12 Earn subscrip. Fees

90
100

13 Investment income interest

Investment income
13 unrealized gain
3A Rent expense

Cost of goods sold


Sales revenue

200

11 Accrue wages

Cost of goods sold


Wage expense

100

Fee revenue

100

100

Investment income

2,000

2,000

1,000

Investment income
1,000

4A Depreciate equipment

250

250

8A Accrue interest

50

50

Rent expense
Depreciation expense
Interest expense

53,850

102,100

125

9,700

6,000

250

2,000

10,000

140

1,100

12,000

150,000

2,575

2,290

53,850

102,100

125

9,700

6,000

250

2,000

10,000

140

1,100

12,000

150,000

2,575

2,290

Total of All Assets


173,525

Totals - Subtotals
Check

Dividends Amount
Credit

6,000

9a Sell books on account

Subtotal
Closing entry
Ending balance

Debit

100,000

6 Buy books

10a Sell books at conference

Account

150,000

3 Pay landlord

7 Advertise

Contributed Capital Amount


Retained Earnings Amount
Debit
Credit
Debit
Credit
0

100,000

8 Borrow

= LIABILITIES +

Inventory
Debit
Credit

2 Investments

5 Sell subscription

Debit

Investments
Credit

Total of Liabilities Plus Owners' Equity


173,525

0
0

ASSETS
Description
Debit
Opening balance

Cash
Credit

Prepaid rent
Debit
Credit

53,850

14 Pay the payable

Debit

Investments
Credit
102,100

= LIABILITIES +

Accounts receivable
Debit
Credit

Inventory
Debit
Credit

125

9,700

Debit

Equipment
Credit
6,000

Accumulated depreciation
(equipment)
Rent deposit
Debit
Credit
Debit
Credit
250

2,000

10,000

15 Pay rent

OWNERS' EQUITY
Accrued expenses
payable
Debit
Credit

Accounts payable
Debit
Credit
10,000

140

12,000

Contributed Capital Amount


Retained Earnings Amount
Debit
Credit
Debit
Credit
150,000

Income, Revenue
Debit
Credit
0

Income, Expense
Debit
Credit
2,575

10,000

Account
Debit

Dividends Amount
Credit

2,290
1,000

20,000

17 Pay wages

20,000

690

90

Rent expense

100

Investment income
19 unrealized loss

Consulting income
600

18 Earn subscrip. Fees

100

1,000
250

8aF Accrue interest

100

Wage expense
Fee revenue

1,000

4aF Depreciate equipment

Investment loss

250

Depreciation expense

100

Interest expnse

42,160

101,100

20,125

9,700

6,000

500

2,000

150

1,000

12,000

150,000

22,675

5,240

42,160

101,100

20,125

9,700

6,000

500

2,000

150

1,000

12,000

150,000

22,675

5,240

Total of All Assets


180,585

Totals - Subtotals
Check

1,100

Bank debt
Debit
Credit

1,000

16 Consulting revenues

Subtotal
Closing entry
Ending balance

Unearned fees
Debit
Credit

Total of Liabilities Plus Owners' Equity


180,585

0
0

You might also like