1
answer
0
watching
132
views

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.

For unlimited access to Homework Help, a Homework+ subscription is required.

Casey Durgan
Casey DurganLv2
28 Sep 2019

Unlock all answers

Get 1 free homework help answer.
Already have an account? Log in

Weekly leaderboard

Start filling in the gaps now
Log in