Adjusted Trial Balance
Account Name
Debit
Credit
Debit
Credit
cash
$ 35,000.00
$ 35,000.00
accounts receivable
$ 5,600.00
$ 6,689.00
food inventory
$ 21,000.00
$ 21,000.00
merchandise inventory
$ 62,500.00
$ 62,500.00
prepaids
$ 3,400.00
$ 7,500.00
computers
$ 30,000.00
$ 30,000.00
accumulated amort-computers
$ 12,000.00
$ 18,000.00
bakery equipment
$ 90,000.00
$ 90,000.00
accumulated amort-bakery eqpmt
$ 18,000.00
$ 27,000.00
furniture & fixtures
$ 150,000.00
$ 150,000.00
accumulated amort-furniture
$ 15,000.00
$ 22,500.00
accounts payable
$ 18,000.00
$ 18,000.00
accrued liabilities
$ 1,700.00
interest payable
$ 17,600.00
dividend payable
$ 5,000.00
long term loan
$ 220,000.00
$ 220,000.00
common shares
$ 50,000.00
$ 50,000.00
retained earnings
$ 22,000.00
$ 22,000.00
food revenue
$ 468,500.00
$ 469,589.00
internet revenue
$ 127,000.00
$ 127,000.00
merchandise revenue
$ 103,000.00
$ 103,000.00
food expense
$ 240,000.00
$ 240,000.00
internet expense
$ 54,000.00
$ 54,000.00
electricity expense
$ 65,000.00
$ 65,400.00
telephone expense
$ 20,000.00
$ 20,400.00
interest expense
$ 17,600.00
salary expense
$ 200,000.00
$ 200,900.00
insurance expense
$ 9,000.00
$ 4,900.00
supplies expense
$ 8,000.00
$ 8,000.00
depreciation expense
$ 22,500.00
rent expense
$ 60,000.00
$ 60,000.00
dividend expense
$ 5,000.00
$ 1,053,500.00
$1,053,500.00
$1,101,389.00
$1,101,389.00
INCOME STATEMENT
Income:
food revenue
$ 469,589.00
internet revenue
$ 127,000.00
merchandise revenue
$ 103,000.00
$699,589.00
Expenses:
food expense
$ 240,000.00
internet expense
$ 54,000.00
electricity expense
$ 65,400.00
telephone expense
$ 20,400.00
salary expense
$ 200,900.00
insurance expense
$ 4,900.00
supplies expense
$ 8,000.00
depreciation expense
$ 22,500.00
rent expense
$ 60,000.00
$676,100.00
Operating Income
$ 23,489.00
Interest expense
$ 17,600.00
Net Income
$ 5,889.00
BALANCE SHEET
ASSETS
LIABILITIES
Current Assets:
Current liabilities:
Cash
$ 35,000.00
Accounts payable
$18,000.00
Accounts receivable
$ 6,689.00
accrued liabilities
$ 1,700.00
Food inventory
$ 21,000.00
interest payable
$17,600.00
Merchandise inventory
$ 62,500.00
dividend payable
$ 5,000.00
$ 42,300.00
Prepaids
$ 7,500.00
$132,689.00
Long term liabilities:
Fixed Assets:
Long term loan
$220,000.00
Computers
$ 30,000.00
Equity:
Less accumulated depn
$ 18,000.00
$ 12,000.00
Common Shares
$50,000.00
Bakery equipment
$ 90,000.00
Retained earnings
$22,889.00
$ 72,889.00
Less accumulated depn
$ 27,000.00
$ 63,000.00
Furniture and fixtures
$150,000.00
Less accumulated depn
$ 22,500.00
$127,500.00
$335,189.00
$335,189.00
o assess the financial reporting landscape,considering the user needs, constraints, and businessenvironment;
o identify the issues;
o analyze the issues (qualitatively andquantitatively); and
o provide a recommendation for each issueidentified in the case.
Adjusted Trial Balance | ||||||||
Account Name | Debit | Credit | Debit | Credit | ||||
cash | $ 35,000.00 | $ 35,000.00 | ||||||
accounts receivable | $ 5,600.00 | $ 6,689.00 | ||||||
food inventory | $ 21,000.00 | $ 21,000.00 | ||||||
merchandise inventory | $ 62,500.00 | $ 62,500.00 | ||||||
prepaids | $ 3,400.00 | $ 7,500.00 | ||||||
computers | $ 30,000.00 | $ 30,000.00 | ||||||
accumulated amort-computers | $ 12,000.00 | $ 18,000.00 | ||||||
bakery equipment | $ 90,000.00 | $ 90,000.00 | ||||||
accumulated amort-bakery eqpmt | $ 18,000.00 | $ 27,000.00 | ||||||
furniture & fixtures | $ 150,000.00 | $ 150,000.00 | ||||||
accumulated amort-furniture | $ 15,000.00 | $ 22,500.00 | ||||||
accounts payable | $ 18,000.00 | $ 18,000.00 | ||||||
accrued liabilities | $ 1,700.00 | |||||||
interest payable | $ 17,600.00 | |||||||
dividend payable | $ 5,000.00 | |||||||
long term loan | $ 220,000.00 | $ 220,000.00 | ||||||
common shares | $ 50,000.00 | $ 50,000.00 | ||||||
retained earnings | $ 22,000.00 | $ 22,000.00 | ||||||
food revenue | $ 468,500.00 | $ 469,589.00 | ||||||
internet revenue | $ 127,000.00 | $ 127,000.00 | ||||||
merchandise revenue | $ 103,000.00 | $ 103,000.00 | ||||||
food expense | $ 240,000.00 | $ 240,000.00 | ||||||
internet expense | $ 54,000.00 | $ 54,000.00 | ||||||
electricity expense | $ 65,000.00 | $ 65,400.00 | ||||||
telephone expense | $ 20,000.00 | $ 20,400.00 | ||||||
interest expense | $ 17,600.00 | |||||||
salary expense | $ 200,000.00 | $ 200,900.00 | ||||||
insurance expense | $ 9,000.00 | $ 4,900.00 | ||||||
supplies expense | $ 8,000.00 | $ 8,000.00 | ||||||
depreciation expense | $ 22,500.00 | |||||||
rent expense | $ 60,000.00 | $ 60,000.00 | ||||||
dividend expense | $ 5,000.00 | |||||||
$ 1,053,500.00 | $1,053,500.00 | $1,101,389.00 | $1,101,389.00 | |||||
INCOME STATEMENT | ||||||||
Income: | ||||||||
food revenue | $ 469,589.00 | |||||||
internet revenue | $ 127,000.00 | |||||||
merchandise revenue | $ 103,000.00 | $699,589.00 | ||||||
Expenses: | ||||||||
food expense | $ 240,000.00 | |||||||
internet expense | $ 54,000.00 | |||||||
electricity expense | $ 65,400.00 | |||||||
telephone expense | $ 20,400.00 | |||||||
salary expense | $ 200,900.00 | |||||||
insurance expense | $ 4,900.00 | |||||||
supplies expense | $ 8,000.00 | |||||||
depreciation expense | $ 22,500.00 | |||||||
rent expense | $ 60,000.00 | $676,100.00 | ||||||
Operating Income | $ 23,489.00 | |||||||
Interest expense | $ 17,600.00 | |||||||
Net Income | $ 5,889.00 | |||||||
BALANCE SHEET | ||||||
ASSETS | LIABILITIES | |||||
Current Assets: | Current liabilities: | |||||
Cash | $ 35,000.00 | Accounts payable | $18,000.00 | |||
Accounts receivable | $ 6,689.00 | accrued liabilities | $ 1,700.00 | |||
Food inventory | $ 21,000.00 | interest payable | $17,600.00 | |||
Merchandise inventory | $ 62,500.00 | dividend payable | $ 5,000.00 | $ 42,300.00 | ||
Prepaids | $ 7,500.00 | $132,689.00 | Long term liabilities: | |||
Fixed Assets: | Long term loan | $220,000.00 | ||||
Computers | $ 30,000.00 | Equity: | ||||
Less accumulated depn | $ 18,000.00 | $ 12,000.00 | Common Shares | $50,000.00 | ||
Bakery equipment | $ 90,000.00 | Retained earnings | $22,889.00 | $ 72,889.00 | ||
Less accumulated depn | $ 27,000.00 | $ 63,000.00 | ||||
Furniture and fixtures | $150,000.00 | |||||
Less accumulated depn | $ 22,500.00 | $127,500.00 | ||||
$335,189.00 | $335,189.00 |
o assess the financial reporting landscape,considering the user needs, constraints, and businessenvironment;
o identify the issues;
o analyze the issues (qualitatively andquantitatively); and
o provide a recommendation for each issueidentified in the case.