You are on page 1of 5

Asset = Liabilities + Equity

Cash 26,158.00
Property and Equipment (Truck) 20,800.00
Inventory 350.00
Inventory Payable (Unpaid invoice) 254.00
Equity 30,000.00
Withdrawals - 24,000.00
Cash Sales
Cost of Sales
Operating Expense
Depreciation
Income 41,054.00
47,308.00 254.00 47,054.00
47,308.00
-
Debit Credit
Bank 30,000
Cash of Revenue 95,282 26,000 Truck
45,296 Inventory
3,828 Operating Expense
24,000 Withdrawal

Total 125282 99124

26158
Ending Cash
Cash in bank 26010
Cash on hand 148

Income Statement
Cash sales 95,282.00
Cost of Sales 45,200.00

Gross Profit 50,082.00


Expenses 9,028.00
Net Income 41,054.00

Balance Sheet
Asset
Cash 26,158.00
Property and Equipment 20,800.00
Inventory 350.00
Total Assets 47,308.00

Liabilities
Loans Payable
Inventory Payable 254.00
Total Liabilities 254.00

Equity 6,000.00
Retained Earnings 41,054.00
47,054.00

Total Liabilities and Equity 47,308.00


+ Revenue - Expense

95,282.00
45,200.00
3,828.00
5,200.00
41,054.00 9,028.00

You might also like