ADMS 2500 Lecture 4: Chapters 1-4 Marys Boutique T Accounts (1)
![ADMS 2500 Full Course Notes](https://new-docs-thumbs.oneclass.com/doc_thumbnails/list_view/2685283-class-notes-ca-york-adms-2500-lecture10.jpg)
ADMS 2500 Full Course Notes
Get access
Related Documents
Related Questions
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.
divide these accounts into current assets, long term assets,laibilities and long term laibilities? CASH |
INVESTMENT SECURITIES--AVAILABLE FORSALE |
ACCRUED INTEREST RECEIVABLE |
ACCOUNTS RECEIVABLE |
ALLOWANCE FOR DOUBTFUL ACCOUNTS |
ALLOWANCE FOR SALES RETURNS ANDALLOWANCES |
MERCHANDISE INVENTORY |
PREPAID INSURANCE |
STORE SUPPLIES |
LAND |
BUILDING |
ACCUMULATED DEPRECIATION--BUILDING |
OFFICE AND STORE EQUIPMENT |
ACCUMULATED DEPRECIATION--OFFICE &STORE EQUIPMENT |
DELIVERY TRUCKS |
ACCUMULATED DEPRECIATION--DELIVERYTRUCKS |
ACCOUNTS PAYABLE |
FICA TAXES PAYABLE |
WITHHOLDING TAXS PAYABLE |
UNEMPLOMENT TAEXES PAYABLE |
UNION DUES PAYABLE |
SALARIES AND WAGES PAYABLE |
ACCRUED UTILITIES PAYABLE |
MORTGAGE PAYABLE |
ACCURED INTEREST PAYABLE |
COMMON STOCK |
PIC IN EXCESS OF PAR |
RETAINED EARNINGS |
SALES |
SALES RETURNS AND ALLOWANCES |
SALES DISCOUNTS |
INTEREST REVENUE |
PURCHASES |
PURCHASE RETURNS AND ALLOWANCES |
PURCHASE DISCOUNTS |
FREIGHT-IN |
COST OF GOODS SOLD |
SALARIES AND WAGES EXPENSE |
PAYROLL TAX EXPENSE |
ADVERTISING EXPENSE |
REPAIR EXPENSE |
SUPPLIES EXPENSE |
UTILITIES EXPENSE |
INSURANCE EXPENSE |
DEPRECATION EXPENSE |
DOUBTFUL ACCOUNT EXPENCE |
INTEREST EXPENSE |