| Sales Revenue | |
| Service Revenue | |
| Consulting Revenue | |
| Interest Revenue |
| **Total Revenues** |
| Cost of Goods Sold (COGS) | |
| Salary Expense | |
| Rent Expense | |
| Utilities Expense | |
| Depreciation Expense | |
| Insurance Expense | |
| Interest Expense |
| **Total Expenses** |
| **NET INCOME** |
| Cash | |
| Accounts Receivable | |
| Inventory | |
| Prepaid Rent |
| Equipment (Cost) | |
| - Accum. Depreciation |
| **Total Assets** |
| Accounts Payable | |
| Unearned Revenue | |
| Wages Payable |
| Notes Payable (Long-term) |
| **Total Liabilities** |
| Common Stock | |
| Retained Earnings (NI) | |
| - Dividends Paid |
| **Total L & E** |
| Net Income | |
| + Depreciation Expense | |
| (Change in AR) | |
| (Change in Inventory) | |
| (Change in Prepaid Rent) | |
| (Change in AP) | |
| (Change in Unearned Revenue) |
| Net Cash from Operations |
| Purchase/Sale of Equipment |
| Net Cash from Investing |
| Issuance of Stock/Debt | |
| Payment of Dividends |
| Net Cash from Financing |
| Net Increase in Cash | |
| + Beginning Cash Balance | |
| **Ending Cash Balance** |