In: Accounting
Sunshine Sushi, a Japanese restaurant, has the following adjusted trial balance with accounts listed in alphabetical order. Prepare a classified balance sheet for the year-ended December 31, 2017. For the bank loan, $50,000 is due in 2018. For Notes receivable, $30,000 will be collected in 2018. | |||||
Account Title | Debit | Credit | |||
Accounts payable | $57,321 | ||||
Accumulated depreciation, equipment | 98,000 | ||||
Accumulated depreciation, furniture | 48,600 | ||||
Bank loan | 687,536 | ||||
Cash | $305,687 | ||||
Equipment | 450,300 | ||||
Operating expenses | 45,987 | ||||
Furniture | 160,000 | ||||
Merchandise inventory | 30,000 | ||||
Natsuki Miyakawa, capital | 32,241 | ||||
Natsuki Miyakawa, withdrawal | 25,000 | ||||
Notes receivable | 65,000 | ||||
Revenue | 125,689 | ||||
Wages payable | 32,587 | ||||
Total | $1,081,974 | $1,081,974 |
Sunshine Sushi Balance sheet December 31 ,2017 | ||
Assets | ||
Current Assets | ||
Cash | $3,05,687 | |
Merchandise Inventory | $30,000 | |
Notes Receivable -current | $30,000 | |
Total Current Assets | $3,65,687 | |
Non - Current Investments : | ||
Notes Receivable, non - current | $35,000 | |
Property, Plant & Equipment | ||
Equipment | $4,50,300 | |
Accumlated Depreciation on Equipment | ($98,000) | |
Furniture | $1,60,000 | |
Accumlated Depreciation Furniture | ($48,600) | |
Total Property, Plant & Equipment | $4,63,700 | |
Total Assets | $8,64,387 | |
Liabilities | ||
Current Liabilities: | ||
Accounts Payable | $57,321 | |
Wages Payable | $32,587 | |
Bank Loan, Current | $50,000 | |
Total Current Liabilities (a) | $1,39,908 | |
Non - Current Laibilities | ||
Bank Loan - non current (b) | $6,37,536 | |
Total Liabilities (a + b) | $7,77,444 | |
Equity | ||
Natsuki Miyakawa, Capital | $86,943* | |
* $32,241 + ($1,25,689 - $45,987) - $25,000 | ||
Total Liabilities & Equity | $8,64,387 |
Calculation of Natsuki Capital
Revenue $1,25,689
Less Operating Expenses ($45,987)
Profit $79,702
Capital $32,241
Less Withdrawal ($25,000)
So Final Capital $86,943