Hello,

This question was answered however, some of the answers are not correct. Would you please double check and provide me the the correct answers. Thank you in advance. Here are my concerns:

1. "On the Income Statement" the supplies amount is shown as $840 instead of $870. Can you please explain?
2. On the "Statement of Cash Flow" is the total $22,750 or $23,950? Can you please explain?

B. Based on the adjusted trial balance and additional information, prepare the following in an Excel file to give to the controller for review:

• Balance sheet
• Income statement
• Statement of retained earnings
• Statement of cash flows

The following is additional information about the Flower Shoppe that is needed for financial-statement preparation:

• Net income for the year ended December 31, 2008 was $10,845.
• Changes from the prior year's balances included the following:
• a decrease in accounts receivable of $300.
• a decrease in inventory of $450.
• an increase in accounts payable of $250.
• a decrease in accrued expenses of $100.
• Land was purchased in April for $3,500.
• Cash as of January 1, 2008 was $10,105.

The Flower Shoppe

Adjusted Trial Balance

December 31, 2008

Debit

Credit

Cash

$22,750

Accounts Receivable

3,200

Inventory

8,000

Land

27,000

Building

56,000

Accumulated Depreciation

16,800

Accounts Payable

4,600

Accrued Expenses

2,500

Common Stock

20,000

Additional Paid-in Capital

10,000

Dividends

1,200

Retained Earnings

53,405

Sales

112,020

Returns

1,300

Purchases

47,000

Salaries

38,000

Supplies

870

Utilities

5,225

Telephone

2,850

Bank Charges

330

Depreciation Expense

5,600