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