| | CASH | | | | OFFICE FURNITURE | | | | PRE-PAID RENT |
| 1 | 250,000,000 |
| | | | | | COMPUTER EQUIP. |
| | | | | | ACCOUNTS REC. | | | | PRE-PAID INS. |
| | | | | TOT | | | | TOT |
| TOT |
| ******************************************************************************************************************************* |
| | NOTES PAYABLE | | | | AXP C/C PAYABLE | | | | BONDS PAYABLE |
| | UNEARNED REVENUE | | | | ACCOUNTS PAY. | | | | UTILITIES PAYABLE |
| TOT | | - | | TOT | | - | | TOT | | - |
| | INTEREST PAYABLE |
| ******************************************************************************************************************************* |
| | COMMON STOCK | | | | ADD'L P.I.C. |
| 1 | | 2,500,000 | | 1 | | 247,500,000 |
| ******************************************************************************************************************************* |
| | REVENUE | | | | SUPPLIES EXPENSE | | | | BANK FEES |
| TOT | | - |
| | INTEREST INCOME | | | | UTILITY EXPENSE | | | | RENT EXPENSE |
| TOT | | - | | | | | | TOT | - |
| | | | | TOT | - |
| | INSURANCE EXPENSE | | | | INTEREST EXPENSE | | | | WAGE EXPENSE |
| TOT | - | | | | | | | TOT |
| | | * * * * TRIAL BALANCE * * * * |
| | | Debits | | | Credits |
| CASH |
| A/R |
| P-P RENT |
| P-P INS. |
| FURNITURE |
| COMPUTER |
| A/P |
| C/C PAYABLE |
| UTILITIES PAYABLE |
| NOTES PAYABLE |
| INTEREST PAYABLE |
| UNEARNED REV. |
| BONDS PAYABLE |
| COMM.STOCK |
| ADD'L P.I.C. |
| REVENUE |
| INTEREST INCOME |
| SUPPLY EXP. |
| BANK FEES |
| WAGE EXPENSE |
| UTILITY EXPENSE |
| RENT EXPENSE |
| INS. EXPENSE |
| INTEREST EXP. |
| TOTALS | | - | | | - |
| | | * * INCOME STATEMENT * * |
| REVENUE |
| INTEREST INCOME |
| SUPPLY EXP. |
| BANK FEES |
| WAGE EXPENSE |
| UTILITY EXPENSE |
| RENT EXPENSE |
| INS. EXPENSE |
| INTEREST EXP. |
| NET INCOME | | | | | - |
| | | * * * BALANCE SHEET * * * |
| ASSETS |
| Current Assets |
| | Cash |
| | A/R |
| | P-P Rent |
| | P-P Ins. |
| | Total Current Assets |
| Plant, Property & Equip. |
| | Furniture |
| | Computer |
| | Total P,P & E |
| TOTAL ASSETS | | | | | - |
| LIABILITIES |
| Current Liabilities |
| | A/P |
| | C/C Pay. |
| | Interest Pay. |
| | Un. Rev. |
| | Total Current Liab. |
| LT Liabilities |
| | Notes Payable |
| | Bonds Payable |
| | Total LT Liab. |
| STOCKHOLDER'S EQUITY |
| | Common Stock |
| | Additioanl P.I.C. |
| | Retained Earnings** (from closing entry) |
| TOTAL LIAB. & S/H EQTY | | | | | - |
| | ** Closing J/Es of Temporary Accounts |
| | | | | | Debit | Credit |
| | Revenue |
| | Interest Income |
| | Income Summary |
| | Supply Expense |
| | Bank Fees |
| | Wage Expense |
| | Utility Expense |
| | Rent Expense |
| | Insurance Expense |
| | Interest Expense |
| | Income Summary |
| | Income Summary |
| | Retained Earnings |