Balance Sheet
Balance Sheet
Balance Sheet
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
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