Statement of Cash Flows | Balance Sheet | ||||||||||||||||||||||||||
Assets | = | Liabilities | + | Stockholders' Equity | |||||||||||||||||||||||
Cash | + | Accounts Receivable | + | Prepaid Insurance | + | Supplies | + | Building | - | Accumulated Depreciation | + | Land | = | Accounts Payable | + | Unearned Revenue | + | Wages Payable | + | Notes Payable | + | Common Stock | + | Retained Earnings | |||
Balances, Jan. 1 | 10,000 | 22,250 | 350 | 600 | 75,000 | -5,600 | 60,000 | 3,850 | 0 | 0 | 15,000 | 25,000 | 118,750 | ||||||||||||||
Balances, Jan. 31 | 18,500 | 34,750 | 2,900 | 600 | 75,000 | -6,750 | 60,000 | 2,250 | 12,000 | 1,450 | 15,000 | 30,000 | 124,300 | ||||||||||||||
Statement of Cash Flows | Income Statement | ||||||||||||||||||||||||||
Jan. 1 Operating | 13,500 | Jan. 20. | Fees earned | 26,000 | |||||||||||||||||||||||
Jan. 1 Operating | -3,000 | Jan. 25. | Fees earned | 7,500 | |||||||||||||||||||||||
Jan. 9 Operating | 16,000 | Jan. 30. | Wages exp. | -15,500 | |||||||||||||||||||||||
Jan. 11 Operating | -2,500 | Utilities exp. | -4,250 | ||||||||||||||||||||||||
Jan. 18 Financing | 5,000 | Rent expense | -2,650 | ||||||||||||||||||||||||
Jan. 25 Operating | 7,500 | Interest exp. | -100 | ||||||||||||||||||||||||
Jan. 30 Operating | -24,000 | Misc. expense | -1,500 | ||||||||||||||||||||||||
Jan. 30 Financing | -4,000 | Jan. 31. | Insurance exp. | -450 | |||||||||||||||||||||||
Net increase in cash | 8,500 | Jan. 31. | Supplies exp. | -900 | |||||||||||||||||||||||
Beg. cash balance, Jan. 1 | 10,000 | Jan. 31. | Depr. Expense | -1,150 | |||||||||||||||||||||||
Ending cash balance, Jan. 31 | 18,500 | Jan. 31. | Rent revenue | 1,500 | |||||||||||||||||||||||
Jan. 31. | Wages exp. | -1,450 | |||||||||||||||||||||||||
Jan. 31. | Fees earned | 2,500 | |||||||||||||||||||||||||
Net income | 9,550 |