[go: up one dir, main page]

0% found this document useful (0 votes)
18 views3 pages

Balance Sheet

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1/ 3

ASSETS

Note
Current Assets:
Cash and cash equivalents 1 266,400.00
Trade and other receivables 2 207,600.00
Prepaid Expenses 3 386,400.00
Total current assets 860,400.00

Noncurrent Assets:
Property, plant and equipment 4 5,700,000.00
Total noncurrent assets 5,700,000.00
Total assets 6,560,400.00

LIABILITIES AND OWNER'S EQUITY

Current liabilities:
Trade and other payables 5 788,400.00
Total current liabilities 788,400.00

Noncurrent Liabilities
Notes Payable 2,520,000.00
Total noncurrent liabilities 2,520,000.00
Total Liabilities 3,308,400.00

Owners' equity
JL, Capital 3,252,000.00
Total owner's equity 3,252,000.00
Total Liabilities and owner's equity 6,560,400.00

Assets
Current Assets
Cash 266,400
Accounts Receivable 207,600
Supplies 180,000
Prepaid Rent 48,000
Prepaid Insurance 158,400
Total Current Assets 860,400
Property and Equipment (Net)
Service Vehicles 5,040,000
Less: Accumulated Depreciation 48,000 4,992,000
Office Equipment 720,000
Less: Accumulated Depreciation 12,000 708,000 5,700,000
Total Assets 6,560,400

Liabilities
Current liabilities
Notes Payable 2,520,000
Accounts payable 636,000
Salaries Payable 21,600
Utilities payable 16,800
Interest payable 42,000
Unearned referral revenue 72,000
Total current liabilities 3,308,400

Owner's Equity
Capital, 12/31/2020 3,252,000
Total Liabilities and Owner's Equity 6,560,400
Note 1 - Cash and cash equivalents
Cash 266,400.00

Note 2 - Trade and other receivables


Accounts receivable 207,600.00

Note 3 - Prepaid expenses


Prepaid insurance 158,400.00
Prepaid rent 48,000.00
Supplies unused 180,000.00
Total prepaid expenses 386,400.00

Note 4 - Property, plant and equipment


Office equipment 720,000.00
Less: Accumulated depreciation 12,000.00 708,000.00
Service vehicle 5,040,000.00
Less: Accumulated depreciation 48,000.00 4,992,000.00
Total property, plant and equipment 5,700,000.00

Note 5 - Trade and other payables


Accounts payable 636,000.00
Salaries Payable 21,600.00
Interest payable 42,000.00
Utilities payable 16,800.00
Unearned referral revenue 72,000.00
Total trade and other payables 788,400.00

You might also like