Francine's Fast Deliveries, Inc. Balance Sheet at January 1, 2012 Assets: Liabilities: Cash $ 1,175 Accounts Payable Accounts Receivable 650 Stockholders' Equity: Supplies 500 Contributed Capital Retained Earnings $ 865 $1,000 -460 Total Assets $2,325 Total Liabilities & Stk. Equity $2,325 January Transactions for Francine's Fast Deliveries, Inc. (FFD) Date 1 Owners invest $22,000 of additional cash in the business. 2a Supplies are purchased for $750 on account. 2b Insurance is paid for 12 months beginning January 1: $6,780 (Record as an asset) 2c Rent is paid for 3 months beginning in January: $3,150 (Record as an asset) 2d Two employees are hired. Each employee will be paid $1,150 per month 3 FFD borrows $25,000 from 1st State Bank at 6% annual interest. A delivery van is purchased for cash. Including tax the total cost was $38,400. It 6 will be used for 4 years and will be depreciated monthly using straight-line with no salvage value. A full month of depreciation will be charged in January. 7 $455 of the receivables from December's sales are collected. 8 $692 of the accounts payable from December are paid. 9 Performed services for customers on account. Mailed invoices totaling $9,000. 10 Services are performed for cash customers: $6,300. 16 Wages for the first half of the month are paid on January 16: $1,150. Date 1 Owners invest $22,000 of additional cash in the business. 2a Supplies are purchased for $750 on account. 2b Insurance is paid for 12 months beginning January 1: $6,780 (Record as an asset) 2c Rent is paid for 3 months beginning in January: $3,150 (Record as an asset) 2d Two employees are hired. Each employee will be paid $1,150 per month 3 FFD borrows $25,000 from 1st State Bank at 6% annual interest. A delivery van is purchased for cash. Including tax the total cost was $38,400. It 6 will be used for 4 years and will be depreciated monthly using straight-line with no salvage value. A full month of depreciation will be charged in January. 7 $455 of the receivables from December's sales are collected. 8 $692 of the accounts payable from December are paid. 9 Performed services for customers on account. Mailed invoices totaling $9,000. 10 Services are performed for cash customers: $6,300. 16 Wages for the first half of the month are paid on January 16: $1,150. 20 The company receives $2,750 from a customer for an advance order for services to be provided in January and February 25 Collections from customers on account (see January 9 transaction): $3,600 The last 2 weeks wages earned by employees are $575 per employee and will 30a be paid on February 3. 300 A $725 utility bill for January arrived. It is due on February 15, Additional Information for adjusting entries at January 31: a. Supplies on hand on January 31 total $375. The company completed 60% of the deliveries for the customer who paid in advance b. on January 20 C. Interest is accrued for the bank loan. (Assume a full month for the 1st State Bank loan.) d. Record January depreciation. e. Adjust the prepaid asset (Rent and Insurance) accounts as needed. Required information FAST DELIVERIES, INC. Adjusted Trial Balance January 31 Account Title Debit Credit Cash $ 11,108 5,595 Accounts Receivable 375 2,100 6,780 X 38,400 800 1,648 Supplies Prepaid Rent Prepaid Insurance Equipment Accumulated Depreciation- Equipment Accounts Payable Unearned Revenue Wages Payable Interest Payable Notes Payable Contributed Capital Retained Earnings Service Revenue 1,100 1,150 125 25,000 23,000 460 X 16,950 A- - ! Required information UuuupIUI. 800 1,648 1,100 1,150 125 25,000 23,000 460 X Equipment Accounts Payable Unearned Revenue Wages Payable Interest Payable Notes Payable Contributed Capital Retained Earnings Service Revenue Wages Expenses Utilities Expense Supplies Expenses Depreciation Expense Insurance Expense Rent Expense Interest Expense Totals 16,950 2,300 725 875 800 1,050 125 63,913 $ $ 76,553