Nicole Mackisey is thinking of forming her own spa business, Nicole's Getaway Spa (NGS). Nicole expects that she and two family members will each contribute $10,000 to the business and receive 1,000 shares each. Nicole forecasts the following amounts for the first year of operations, ending December 31, 2021: Cash on hand and in the bank, $3,550; amounts due from customers from spa treatments, $1,920; building and equipment, $75,000; amounts owed to beauty supply outlets for spa equipment, $4,800; notes payable to a local bank for $40,270. Cash dividends of $4,500 will be paid to the stockholders during the year. Nicole also forecasts that first-year sales revenues will be $69,900; wages will be $31,000; the cost of supplies used up will be $14,000; office expenses will be $12,000; and income taxes will be $3,000.

3. Prepare a (forecasted) balance sheet for Nicole's Getaway Spa at December 31, 2021.