Francine's Fast Deliveries, Inc. (FFD) was organized in December of 2011. It had limited activity in 2011. The resulting balance sheet at the beginning of 2012 is provided below: Francine's Fast Deliveries, Inc. Balance Sheet at January 1, 2012 Assets: Liabilities: Cash $ 1,850 Accounts Payable Accounts Receivable 1,150 Stockholders' Equity: Supplies 950 Contributed Capital Retained Earnings $ 1,260 $2,000 690 Total Assets $3,950 Total Liabilities & Stk. Equity $3,950 January Transactions for Francine's Fast Deliveries, Inc. (FFD) Date 1 Owners invest $31,000 of additional cash in the business. 2a Supplies are purchased for $1,250 on account. 2b Insurance is paid for 12 months beginning January 1: $8,400 (Record as an asset) 2c Rent is paid for 3 months beginning in January: $4,650 (Record as an asset) 2d Two employees are hired. Each employee will be paid $1,780 per month 3 FFD borrows $35,000 from 1st State Bank at 6% annual interest. A delivery van is purchased for cash. Including tax the total cost was $60,000. 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 $805 of the receivables from December's sales are collected. 8 $1.008 of the accounts pavable from December are paid. 8 $1,008 of the accounts payable from December are paid. 9 Performed services for customers on account. Mailed invoices totaling $11,000. 10 Services are performed for cash customers: $7,700. 16 Wages for the first half of the month are paid on January 16: $1,780. The company receives $4,250 from a customer for an advance order for services 20 to be provided in January and February. 25 Collections from customers on account (see January 9 transaction): $4,400 The last 2 weeks wages earned by employees are $890 per employee and will 30a be paid on February 3. 30b $1,130 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 $440. 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. 6. Prepare the adjusted trial balance, using the revised set of t-account balances. FAST DELIVERIES, INC. Income Statement $ 0 FAST DELIVERIES, INC. Statement of Retained Earnings For the Month Ended January 31 Retained Earnings, Beginning of Period Retained Earnings, End of Period Balance Sheet At January 31 Assets Liabilities Current Assets Current Liabilities Total Current Assets $ 0 Total Current Liabilities $ 0 Equipment, net 0 Total liabilities 0 Stockholders' Equity Total Stockholders' Equity 0 Total Assets $ 0 Total Liabilities and Stockholders' Equity $ 0