1
answer
0
watching
92
views
28 Sep 2019
. In a one-page memo, provide an explanation to the managementteam on July's financial performance. Please provide a one-pageexplanation. Thanks in advance
Ajayi Art Inc. Trial Balance Account Title& Explaination Amt (Dr) Amt (Cr) Cash $ 2,48,525 AccountsReceivable $ 2,400 Prepaid Rent $ 2,000 OfficeEquipment $ 22,250 Art Supplies $ 8,790 AccumulatedDepreciation $ 371 AccountsPayable $ 6,800 SalaryPayable $ 3,800 InterestPayable $185 ServiceRevenue $ 4,300 UneanedRevenue $ 3,500 Common Stock $ 2,50,000 Note Payable $ 22,250 SalaryExpenses $ 3,800 Misc OfficeExpenses $ 375 DepreciationExpenses $ 371 Rent $ 1,000 InterestExpenses $ 185 SuppliesExpenses $ 1,510 Total $ 2,91,206 $ 2,91,206 Ajayi Art Inc. Income Statement - Service Revenue $ 4,300.00 Expenses Salary Expenses $ 3,800.00 Supplies Expenses $ 1,510.00 Rent Expenses $ 1,000.00 Interest Expenses $ 185.42 Depreciation $ 370.83 Misc.Office Expenses $ 375.00 Total Expenses=(B) $ 7,241.25 Net Income(A)-(B) $ -2,941.25 Ajayi Art Inc. Statement of Owner'sEquity July 31st Beginning RetainedEarnings 0 Add: Net Income $ (2,941.25) Ending Retained Earnings $ (2,941.25) Ajayi Art Inc. Balance Sheet July 31st Assets Cash $ 2,48,525.00 Accounts Receivable $ 2,400.00 Art Supplies $ 8,790.00 Prepaid Rent $ 2,000.00 Office Equipment $ 22,250.00 AccumulatedDepreciation-Office Equipment $ -370.83 Total Assets $ 2,83,594.17 Liabilities &Stockholder's equity Liabilities Accounts Payable $ 6,800.00 Salary Payable $ 3,800.00 Interest Payable $ 185.42 Unearned Service Revenue $ 3,500.00 Note Payable $ 22,250.00 Total Liabilities $ 36,535.42 Stockholder's Equity Common Stock $ 2,50,000.00 Retained Earnings $ (2,941.25) Total Equity $ 2,47,058.75 Total Liabilities &Stockholder's Equity $ 2,83,594.17
. In a one-page memo, provide an explanation to the managementteam on July's financial performance. Please provide a one-pageexplanation. Thanks in advance
Ajayi Art Inc. | ||||
Trial Balance | ||||
Account Title& Explaination | Amt (Dr) | Amt (Cr) | ||
Cash | $ 2,48,525 | |||
AccountsReceivable | $ 2,400 | |||
Prepaid Rent | $ 2,000 | |||
OfficeEquipment | $ 22,250 | |||
Art Supplies | $ 8,790 | |||
AccumulatedDepreciation | $ 371 | |||
AccountsPayable | $ 6,800 | |||
SalaryPayable | $ 3,800 | |||
InterestPayable | $185 | |||
ServiceRevenue | $ 4,300 | |||
UneanedRevenue | $ 3,500 | |||
Common Stock | $ 2,50,000 | |||
Note Payable | $ 22,250 | |||
SalaryExpenses | $ 3,800 | |||
Misc OfficeExpenses | $ 375 | |||
DepreciationExpenses | $ 371 | |||
Rent | $ 1,000 | |||
InterestExpenses | $ 185 | |||
SuppliesExpenses | $ 1,510 | |||
Total | $ 2,91,206 | $ 2,91,206 | ||
Ajayi Art Inc. | ||||
Income Statement | - | |||
Service Revenue | $ 4,300.00 | |||
Expenses | ||||
Salary Expenses | $ 3,800.00 | |||
Supplies Expenses | $ 1,510.00 | |||
Rent Expenses | $ 1,000.00 | |||
Interest Expenses | $ 185.42 | |||
Depreciation | $ 370.83 | |||
Misc.Office Expenses | $ 375.00 | |||
Total Expenses=(B) | $ 7,241.25 | |||
Net Income(A)-(B) | $ -2,941.25 | |||
Ajayi Art Inc. | ||||
Statement of Owner'sEquity | ||||
July 31st | ||||
Beginning RetainedEarnings | 0 | |||
Add: Net Income | $ (2,941.25) | |||
Ending Retained Earnings | $ (2,941.25) | |||
Ajayi Art Inc. | ||||
Balance Sheet | ||||
July 31st | ||||
Assets | ||||
Cash | $ 2,48,525.00 | |||
Accounts Receivable | $ 2,400.00 | |||
Art Supplies | $ 8,790.00 | |||
Prepaid Rent | $ 2,000.00 | |||
Office Equipment | $ 22,250.00 | |||
AccumulatedDepreciation-Office Equipment | $ -370.83 | |||
Total Assets | $ 2,83,594.17 | |||
Liabilities &Stockholder's equity | ||||
Liabilities | ||||
Accounts Payable | $ 6,800.00 | |||
Salary Payable | $ 3,800.00 | |||
Interest Payable | $ 185.42 | |||
Unearned Service Revenue | $ 3,500.00 | |||
Note Payable | $ 22,250.00 | |||
Total Liabilities | $ 36,535.42 | |||
Stockholder's Equity | ||||
Common Stock | $ 2,50,000.00 | |||
Retained Earnings | $ (2,941.25) | |||
Total Equity | $ 2,47,058.75 | |||
Total Liabilities &Stockholder's Equity | $ 2,83,594.17 |
Bunny GreenfelderLv2
28 Sep 2019