In: Accounting
On January 1, Year 1, the general ledger of a company includes the following account balances:
| Accounts | Debit | Credit | |||||
| Cash | $ | 25,300 | |||||
| Accounts Receivable | 6,700 | ||||||
| Supplies | 4,600 | ||||||
| Land | 65,000 | ||||||
| Accounts Payable | $ | 4,700 | |||||
| Common Stock | 80,000 | ||||||
| Retained Earnings | 16,900 | ||||||
| Totals | $ | 101,600 | $ | 101,600 | |||
During Year 1, the following transactions occur:
| January | 2 | Purchase rental space for one year in advance, $10,500 ($875/month). | ||
| January | 9 | Purchase additional supplies on account, $5,000. | ||
| January | 13 | Provide services to customers on account, $27,000. | ||
| January | 17 | Receive cash in advance from customers for services to be provided in the future, $5,200. | ||
| January | 20 | Pay cash for salaries, $13,000. | ||
| January | 22 | Receive cash on accounts receivable, $25,600. | ||
| January | 29 | Pay cash on accounts payable, $5,500. |
5. Prepare a classified balance sheet as of January 31, Year 1.
i just need to know how to do the classified balance sheet
| Balance Sheet | |||
| Assets | Liabilities | ||
| Current Assets | Current Liabilities | ||
| Cash | 27100 | Accounts Payable | 4200 |
| Accounts Receivable | 8100 | Unearned Revenue | 5200 |
| Supplies | 9600 | ||
| Prepaid rent | 9625 | ||
| Total Current Assets | 54425 | Total Current Liabilities | 9400 |
| Long term Assets | Stockholders Equity | ||
| Common Stock | 80000 | ||
| Land | 65000 | Reatained Earnings (16900 + 13125) | 30025 |
| Total Long term Assets | 65000 | Total Stockholders Equity | 110025 |
| Total Assets | 119425 | Total liabilities and Stockholders Equity | 119425 |
Working note:
| Balance Sheet | Income Statement | |||||||||||||||||||||
| Date | Assets | Liabilities | Stockholders' equity | |||||||||||||||||||
| Cash | + | Accounts receivable | + | Supplies | + | Prepaid rent | + | Land | = | Accounts payable | + | Unearned revenue | + | Common stock | + | Retained earnings | Revenue | - | Expenses | = | Net income | |
| Beg bal | 25300 | 6700 | 4600 | 65000 | 4700 | 80000 | 16900 | |||||||||||||||
| 02-Jan | -10500 | 10500 | ||||||||||||||||||||
| Adjustment | -875 | 875 | -875 | |||||||||||||||||||
| 09-Jan | 5000 | 5000 | ||||||||||||||||||||
| 13-Jan | 27000 | 27000 | 27000 | |||||||||||||||||||
| 17-Jan | 5200 | 5200 | ||||||||||||||||||||
| 20-Jan | -13000 | 13000 | -13000 | |||||||||||||||||||
| 22-Jan | 25600 | -25600 | ||||||||||||||||||||
| 29-Jan | -5500 | -5500 | ||||||||||||||||||||
| End bal | 27100 | 8100 | 9600 | 9625 | 65000 | 4200 | 5200 | 80000 | 16900 | 27000 | 13875 | 13125 | ||||||||||