In: Accounting
The following accounts are taken from Equilibrium Riding, Inc., a company that specializes in occupational therapy and horseback riding lessons, as of December 31.
|
EQUILIBRIUM RIDING, INC. Unadjusted Trial Balance At December 31 |
||||
| Account Name | Debits | Credits | ||
| Cash | $ | 67,200 | ||
| Accounts Receivable | 4,650 | |||
| Prepaid Insurance | 7,100 | |||
| Equipment | 78,000 | |||
| Land | 33,150 | |||
| Accounts Payable | $ | 29,800 | ||
| Unearned Revenue | 2,800 | |||
| Notes Payable (long-term) | 79,000 | |||
| Common stock | 5,000 | |||
| Retained Earnings | 54,170 | |||
| Dividends | 0 | |||
| Service Revenue | 26,200 | |||
| Wages Expense | 5,600 | |||
| Repairs and Maintenance Expense | 595 | |||
| Office Expenses | 675 | |||
| Totals | $ | 196,970 | $ | 196,970 |
| Restricted Cash (short-term) |
|
|||||||||||||||||||||||||||||
|
|||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EQUILIBRIUM RIDING, INC. | |||
| Income Statement For the Year Ended December 31 | |||
| Amount($) | Amount($) | ||
| 1.Revenues | |||
| Service Revenue | 26200 | ||
| 26200 | |||
| 2.Expenses | |||
| Wage Expense | 5600 | ||
| Repairs and Maintainence | 595 | ||
| Office Expenses | 675 | ||
| 6870 | |||
| 3.Operating Income(1-2) | 19330 | ||
| 4.Less: Income tax expense | 0 | ||
| 5.Net Income | 19330 | ||
| EQUILIBRIUM RIDING, INC. | |||
| Statement of Retained Earnings | |||
| Amount($) | Amount($) | ||
| Balance at the Beginning of the year | 54170 | ||
| Add:Net Income during the Year | 19330 | ||
| Balance at the End of the Year | 73500 | ||
| EQUILIBRIUM RIDING, INC. | |||
| Balance Sheet | |||
| Amount($) | Amount($) | ||
| Assets | |||
| Current Assets | |||
| Cash | 67200 | ||
| Accounts Receivables | 4650 | ||
| Prepaid Insurance | 7100 | ||
| 78950 | |||
| Non Current Assets | |||
| Land | 33150 | ||
| Equipment | 78000 | ||
| 111150 | |||
| Total | 190100 | ||
| Liabillities and Stock Holders Equity | |||
| Current Liabilities | |||
| Accounts payables | 29800 | ||
| Unearned Income | 2800 | ||
| 32600 | |||
| Non Current Liablities | |||
| Notes Payables | 79000 | ||
| 79000 | |||
| Stock Holders Equity | |||
| Common Stock | 5000 | ||
| Retained Earnings | 73500 | ||
| Total Stock holders Equity | 78500 | ||
| Total | 190100 | ||
| Note: There are no adjustments as no adjustments information given | |||