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 | ||