In: Accounting
Use the information below to prepare the Balance Sheet as of December 31.
Glow Styling | ||
Adjusted Trial Balance | ||
December 31 | ||
Account Title | Debit | Credit |
Cash | $4,200.00 | |
Rent Receivable | $200.00 | |
Prepaid Insurance($1480-$1240) | $240.00 | |
Shop Supplies(Given) | $210.00 | |
Shop Equipment | $3,860.00 | |
Building | $57,500.00 | |
Land | $55,000.00 | |
Accumulated Depreciation-Shop Equipment($770+$350) | $1,120.00 | |
Accumulated Depreciation-Building($3840+$2220) | $6,060.00 | |
Wages Payable($50*4) | $200.00 | |
Property Taxes Payable(given) | $450.00 | |
Interest Payable(given) | $600.00 | |
Unearned Rent($1600-$800) | $800.00 | |
Long Term Note Payable | $50,000.00 | |
G.Capital | $49,860.00 | |
Rent Earned($2400+$200+$800) | $3,400.00 | |
Fees Earned | $23,400.00 | |
Wages Expense($3200+$200) | $3,400.00 | |
Utilities Expense | $690.00 | |
Property Taxes Expense($600+$450) | $1,050.00 | |
Insurance Expense | $1,240.00 | |
Shop Supplies Expense($990-$210) | $780.00 | |
Depreciation Expense-Shop Equipment(Given) | $350.00 | |
Depreciation Expense-Building(Given) | $2,220.00 | |
Interest Expense($4350+$600) | $4,950.00 | |
Total | $ 1,35,890.00 | $ 1,35,890.00 |
Income statement | |||
Rent earned | 3400 | ||
Fees earned | 23400 | ||
Total revenue | 26800 | ||
Expense | |||
Wages expense | 3400 | ||
Utilities expense | 690 | ||
property tax expense | 1050 | ||
Insurance expense | 1240 | ||
Shop supplies expense | 780 | ||
Depreciation expense shop equipment | 350 | ||
Depreciation expense building | 2220 | ||
Interest expense | 4950 | ||
Total expense | 14680 | ||
Net income | 12120 | ||
Capital | |||
Beginning | 49860 | ||
Add | Net income | 12120 | |
Drawings | 0 | ||
Ending | 61980 | ||
Balance sheet | |||
Assets | |||
Current assets | |||
Cash | 4200 | ||
Rent receivable | 200 | ||
Prepaid insurance | 240 | ||
Shop supplies | 210 | ||
Total current assets | 4850 | ||
Non current assets | |||
Shop equipment | 3860 | ||
Building | 57500 | ||
Land | 55000 | ||
Accumulated depreciation shop equipment | -1120 | ||
Accumulated depreciation Building | -6060 | ||
Total non current assets | 109180 | ||
Total assets | 114030 | ||
Liabilities and capital | |||
Liabilities | |||
Current liabilities | |||
Wages payable | 200 | ||
property taxes payable | 450 | ||
Interest payable | 600 | ||
Unearned rent | 800 | ||
Total current liabilities | 2050 | ||
Long term notes payable | 50000 | ||
Total liabilities | 52050 | ||
G capital | 61980 | ||
Total liabilities and capital | 114030 | ||