Charlie Driver was pleased with the results of 3C Company's operation in year 2003, especially since he only operated on a part-time basis. In fact, he found the catering business to be not only profitable but also an enjoyable challenge. He decided to continue the 3C Company in year 2004, finish his hospitality and marketing education, and search for a suitable restaurant to acquire and operate. Near the end of year 2004, Charlie found an 84-seat restaurant that had been closed for several months. It was the type of facility he had been looking for. After locating the owner, he reached an agreement to lease the restaurant for five years. The lease set the first year's rental cost at $24,000 and stipulated a 10 percent yearly rental increase in each of the remaining four years of the five year lease. In addition, the owner agreed to allow Charlie to trade in the old equipment and furnishings for whatever he can get for them and to purchase new equipment and furnishings. The equipment and furnishings were traded on new equipment with a net cost of $171,524 and new furnishings with a net cost of $53,596. The new equipment was estimated to have a 12-year life with a residual value of $6,500. The new furnishings had an estimated 8-year life and a residual value of $2,620. Charlie realized that for tax purposes and other considerations, he should incorporate a new company as "Charlie's Classic Cuisine" Corporation. We will simplify this name to the 4C Company. With the cash he had saved from operating the 3C Company and from the sale of the truck, Charlie purchased $50,000 of 4C Company's $2.00 par value common stock. Charlie used his reputation and good business record over the past two years to obtain a corporate loan from his bank for $250,000. The loan was to be repaid over the next five years in monthly installments of principal and interest. Although Charlie hired a bookkeeper, he has asked you, a personal friend, to prepare the 4C Company's year-end financial statements and to discuss the results of his first year of operations with him. You agreed to prepare the yearend statements from a year-ending unadjusted trial balance of accounts provided to you.
To make the necessary adjustments, you are given the following information: Inventory figures in the unadjusted trial are for the beginning of year 2004. The December 31, 2003, year-end inventories are $5,915 for food and $2,211 for beverages. Accrued payroll of $2,215 must be recognized as of December 31, 2004.
Depreciation on equipment and furnishings using the straight-line method must be recognized. The bank loan principal to be paid in year 2005 is $38,260. Using the unadjusted trial and additional information, complete the adjustments and prepare an income statement and balance sheet in the report format for 4C Company for the year ended December 31, 2004. Use an income tax rate of 22 percent of operating income (income before tax), which will not be paid until the Year 2005.
The following unadjusted trial balance is provided:
|
4C Company
Unadjusted Trial Balance
December 31, 0004
|
|
Accounts
|
Debit
|
|
|
Cash
|
$ 36,218
|
|
|
Credit card receivables
|
13,683
|
|
|
Accounts receivable
|
3,421
|
|
|
Inventories, food
|
6,128
|
|
|
Inventories, beverages
|
3,207
|
|
|
Prepaid insurance
|
2,136
|
|
|
Equipment
|
171,524
|
|
|
Furnishings
|
53,596
|
|
|
Accounts payable
|
|
$ 8,819
|
|
Bank loan payable
|
|
163,518
|
|
Common stock
|
|
50,000
|
|
Revenue, food operations
|
|
458,602
|
|
Revenue, beverage operations
|
|
180,509
|
|
Purchases, food (net)
|
181,110
|
|
|
Purchases, beverages (net)
|
38,307
|
|
|
Salaries and wages expense
|
221,328
|
|
|
Laundry expense
|
16,609
|
|
|
Kitchen fuel expense
|
7,007
|
|
|
China and tableware expense
|
12,214
|
|
|
Glassware expense
|
1,605
|
|
|
Contract cleaning expense
|
5,906
|
|
|
Licenses expense
|
3,205
|
|
|
Misc. operating expenses
|
4,101
|
|
|
Administrative-general expenses
|
15,432
|
|
|
Marketing expenses
|
6,917
|
|
|
Utilities expense
|
7,918
|
|
|
Insurance expense
|
1,895
|
|
|
Rental expense
|
24,000
|
|
|
Interest expense
|
23,981
|
|
|
Unadjusted trial balance totals
|
$861,448
|
$861,448
|
View less »