date
1-Apr
2-Apr
2-Apr
4-Apr
6-Apr
8-Apr
12-Apr
13-Apr
16-Apr
cash
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
10,000
2,500
12,500
(1,000)
11,500
(100)
11,400
(750)
10,650
(800)
9,850
(300)
9,550
(100)
9,450
350
9,800
22-Apr
9,800
500
10,300
(240)
10,060
1,000
11,060
(400)
10,660
(350)
10,310
$
30-Apr $
$
30-Apr $
$
30-Apr $
$
10,310
(150)
10,160
(800)
9,360
(300)
9,060
29-Apr
30-Apr
30-Apr
30-Apr
account
payable
supplies
$
$
350
350
$
$
250
250
350
250
350
250
350
350
$
$
$
250
(100)
150
350
150
350
150
1,350 $
350
150
1,350 $
350
150
1,350 $
350
150
1,350 $
350
150
350
(180)
170
150
1,350 $
$
1,350 $
150
1,350 $
170
150
1,350
170
150
1,350
170
150
$
$
$
$
$
$
$
$
$
$
$
$
25-Apr
receivable
liabilites
30-Apr
1,350
owner's equity
kris payne
capital
$
$
kris payne
drawing
music
expense
fees earned
10,000
10,000
$
$
2,500
2,500
10,000
2,500
$ (1,000)
$ (1,000)
10,000
2,500
$ (1,000)
10,000
2,500
$ (1,000)
10,000
2,500
$
$ (1,000) $
(800)
(800)
(300)
(300) $ (1,000) $
(800)
(300) $ (1,000) $
(800)
(300) $ (1,000) $
(800)
(300) $ (1,000) $
(800)
$
$
4,700 $
1,000
5,700 $
(300) $ (1,000) $
(240)
(540) $ (1,000) $
(800)
(540) $ (1,000) $
(800)
10,000
$
2,500 $
10,000
10,000
10,000
10,000
$
$
$
$
$
$
$
2,500
350
2,850
1,350
4,200
500
4,700
10,000
10,000
$
$
$
10,000
5,700 $
(540) $ (1,000) $
(800)
10,000
5,700 $
(540) $ (1,000) $
(800)
10,000
5,700 $
(540) $ (1,000) $
(800)
10,000
10,000
(540) $ (1,000) $
(800)
(1,340) $ (1,000) $
(800)
5,700 $
$
5,700 $
$
10,000 $
(300)
(300) $
5,700 $
(1,340) $ (1,000) $
(800)
(800)
(800)
equity
advertising
expense
wages
expense
utilities
expense
supplies
expense
misc.
expense
$
$
(750)
(750)
(750)
(750)
(750)
(750)
(750)
(750)
(750)
(750)
$
(750) $
(400)
(400)
(750) $
$
(400) $
(350)
(350)
(400) $
$
(350) $
(180)
(180)
(150)
(150)
(750) $
(750) $
(400) $
(350) $
$
(180) $
(750) $
(400) $
(350) $
(180) $
(150)
(750) $
(400) $
(350) $
(180) $
(150)
Dancin Music
Income Statement
For the Month Ended April 30,2008
Fees Earned
Operating Expenses:
Music Expense
Office Rent Expense
Equipment Rent Expense
Advertising Expense
Wages Expense
Utilities Expense
Supplies Expense
Misc. Expense
$
(1,340)
$
(1,000)
$
(800)
$
(750)
$
(400)
$
(350)
$
(180)
$
(150)
Dancin Music
Statement Of Owner's Equity
For The Month Ended April 30,2008
Dancin Music, Capital, April 1,2008
Investment on April 30,2008
$
10,000
Net Income for April
$
730
$
10,730
Less withdrawals
$
(300)
Dancin Music
Balance Sheet
April 30,2008
Asset
Cash
Account Receivable
Supplies
$
9,060
$
1,350
$
170
Total Assets
10,580
sic
30,2008
$
5,700
$
(4,970)
$
730
quity
30,2008
$
$
$
10,430
10,430
n Music
e Sheet
30,2008
Liabilities
Accounts Payable
$
150
Owner's Equity
Dancin Music Capital
$
10,430
10,580