SHOW YOUR WORKS FOR YOUR CALCULATIONS Melody Lane Music Company was started by John Ross early in 2021. Initial capital was acquired by issuing shares of common stock to various investors and by obtaining a bank loan. The company operates a retail store that sells records, tapes, and compact discs. Business was so good during the first year of operations that John is considering opening a second store on the other side of town. The funds necessary for expansion will come from a new bank loan. In order to approve the loan, the bank requires financial statements. John asks for your help in preparing the balance sheet and presents you with the following information for the year ending December 31, 2021: a. Cash receipts consisted of the following: From customers From issue of common stock From bank loan $431, 750 145,000 118,000 b. Cash disbursements were as follows: Purchase of inventory Rent Salaries Utilities Insurance Purchase of equipment $309,000 45,000 39,000 14,000 12,000 49,000 d. The bank loan was made on March 31, 2021. A note was signed requiring payment of interest and principal on March 31, 2022. The interest rate is 10%. The equipment was purchased on January 3, 2021, and has an estimated useful life of 10 years with no anticipated salvage value. Depreciation per year is $4,900. Inventory on hand at the end of the year cost $109,000. Amounts owed at December 31, 2021, were as follows: e. f. To suppliers of inventory To the utility company $ 29,000 3,000 g. Rent on the store building is $3,000 per month. On December 1, 2021, four months' rent was paid in advance. h. Net income for the year was $85,000. Assume that the company is not subject to federal, state, or local income tax. i. Two hundred thousand shares of no par common stock are authorized, of which 29,000 shares were issued and are outstanding. % Answer is not complete. MELODY LANE MUSIC COMPANY Balance Sheet At December 31, 2021 Assets IS Current assets: Cash Inventory Prepaid rent OOO 226,750 109,000 335,750 Total current assets Property, plant, and equipment: Equipment $ 49,000 Accumulated depreciation (4.900) Net property, plant, and equipment Total assets Liabilities and Shareholders' Equity Current liabilities: Accounts payable Interest payable Notes payable 44.100 379,850 $ $ OOO 32,000 9,558 X 118,000 159,558 Total current liabilities Shareholders' equity Common stock Retained earnings $ 145,000 85,000 Total shareholders' equity Total liabilities and shareholders' equity 230,000 389,558 $