Audit Techniques, Audit Preparation and Audit Efficiencies for Small and

Similar documents
Piotr Pyziak, Consultant, CFRR

INTERNATIONAL STANDARD ON REVIEW ENGAGEMENTS 2400 ENGAGEMENTS TO REVIEW FINANCIAL STATEMENTS

5/03/15. Module 8: Revenue and collection cycle, and acquisition and expenditure cycle

MOUNTAIN EQUIPMENT CO-OPERATIVE

MOUNTAIN EQUIPMENT CO-OPERATIVE

Audit Preparation Instructions. Client Name

Financial Statements and Independent Auditors' Report. JBF Americas, Inc. As of and for the Years Ended March 31, 2017 and 2016

Chapter 9. #17 is a bad question if it is changed as follows the answer is d

Risk Assessment Proces Case study Slovenian Construction Company

ENGAGEMENTS TO REVIEW FINANCIAL STATEMENTS (Effective for reviews of financial statements for periods beginning on or after April 1, 2010)

Closing the Books. 5th Edition. Steven M. Bragg

VIETNAMESE STANDARDS ON AUDITING

Chapter 10. Cash and Financial Investments. McGraw-Hill/Irwin. Copyright 2012 by The McGraw-Hill Companies, Inc. All rights reserved.

FH CANADA FINANCIAL STATEMENTS FOR THE YEAR ENDED SEPTEMBER 30, 2016

Consolidated Financial Statements. Le Château Inc. January 27, 2018

Chapter 16 Completing the Tests in the Sales and Collection Cycle:

UNIPARTS USA LTD. AND SUBSIDIARY Consolidated Financial Statements With Supplementary Information March 31, 2018 and 2017 With Independent Auditors

Toronto Children s Services Operating Criteria. Financial Management Criteria. January 2010

FIBER OPTIC SYSTEMS TECHNOLOGY, INC. CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2010

Boss Holdings, Inc. and Subsidiaries. Consolidated Financial Statements December 30, 2017

Closing the Books. 4th Edition. Steven M. Bragg

SU 2.1 Accounts Receivable

Sangoma Technologies Corporation

Fanshawe College Student Union (incorporated under the laws of the Province of Ontario without share capital) Financial Statements April 30, 2016

List of Audit Schedules for FY12

Financial Statements M A R C H 3 1, Future Ready. Learning for Life. M O H A W K C O L L E G E. C A

Year-end Closing of Books: Cutoffs, Accruals, Transfers and Pre-audit Issues

RGR Canada Inc., Smoker s Corner Ltd. and Famous Brandz Inc. Combined Financial Statements. For the years ended October 31, 2017 and 2016

MEGA Brands Inc. Consolidated Financial Statements December 31, 2012 and 2011 (in thousands of US dollars)

Financial Statements. Alzheimer Society of Canada/ Société Alzheimer du Canada. March 31, 2017

Boss Holdings, Inc. and Subsidiaries. Consolidated Financial Statements December 31, 2016

INDEPENDENT AUDITORS REPORT

National Association of Investors Corporation. Financial Report with Additional Information September 30, 2008

Hindu Temple & Cultural Center of Wisconsin ACCOUNTING POLICIES AND PROCEDURES

New_SA_GAAP Planning by Reviewed Performed by Final review 11.15

KNAV P.A. Certified Public Accountants One Lakeside Commons, Suite 850, 990 Hammond Drive NE, Atlanta, GA 30328

WE CHARITY (FORMERLY FREE THE CHILDREN) NON-CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2016

Financial Statements of COMPUTE CANADA. Year ended March 31, 2015

Consolidated Financial Statements. Lakeland Holding Ltd. December 31, 2013

FH CANADA. Financial Statements. September 30, (Figures in thousands of dollars) Table of Contents. Independent Auditors' Report 1

CONSTELLATION SOFTWARE INC.

Welspun USA, Inc. Financial Report March 31, 2017

ARMADA DATA CORPORATION CONSOLIDATED FINANCIAL STATEMENTS MAY 31, 2016

FTI FOODTECH INTERNATIONAL INC. FINANCIAL STATEMENTS & MANAGEMENT DISCUSSION & ANALYSIS FOR THE YEAR ENDED MARCH 31, 2013

THE MICHAEL J. FOX FOUNDATION FOR PARKINSON'S RESEARCH

Brewers Retail Inc. Financial Statements December 31, 2018 (in thousands of Canadian dollars)

Financial Statements. Nova Scotia Liquor Corporation. March 31, 2017

Consolidated Financial Statements. Summerland & District Credit Union. December 31, 2017

Auditing and Assurance Services, 15e

Champion Industries, Inc.

Consolidated Financial Statements. AirIQ Inc. Year ended March 31, 2018 and Year ended March 31, 2017

Financial Statements of COMPUTE CANADA. Year ended March 31, 2016

Condensed Interim Consolidated Financial Statements

Financial statements. Operation Come Home. December 31, 2016

Consolidated Financial Statements. Intrinsyc Software International, Inc. August 31, 2005

CONSTELLATION SOFTWARE INC.

Financial Statements. Toronto Children s Care Inc. December 31, 2017

Business Start Up Basics III

Financial Statements. MSC Canada. June 30, 2017

Assets - GL reconciliation

Canadian Mental Health Association, Middlesex. Financial Statements March 31, 2017

DTS CORPORATION and Consolidated Subsidiaries. Unaudited Consolidated Financial Statements for the Third Quarter Ended December 31, 2010

The Alma Mater Society of The University of British Columbia Vancouver Financial Statements April 30, 2018

Chapter 10. Auditing the Revenue Process

Welspun USA, Inc. Financial Report (000s omitted) March 31, 2018

Adjusted Trial Balance Another Company Ltd - for period 01/04/2013 to 31/03/2014

Fanshawe College Student Union

Epilepsy Foundation of North/Central Illinois, Iowa and Nebraska, Inc. Financial Statements and Supplementary Information

Financial Statements. MSC Canada. June 30, 2015

SIR SANDFORD FLEMING COLLEGE OF APPLIED ARTS AND TECHNOLOGY

Closing the Books. An Accountant s Guide. Steven M. Bragg

City Council City of San José, California. Ladies and Gentlemen:

Financial Statements and Supplementary Information (Together with Independent Auditors' Report)

INTERNATIONAL WASTEWATER SYSTEMS INC. CONSOLIDATED FINANCIAL STATEMENTS YEARS ENDED DECEMBER 31, 2016 AND 2015 (EXPRESSED IN CANADIAN DOLLARS)

Brewers Retail Inc. Financial Statements December 31, 2016 (in thousands of Canadian dollars)

CONSTELLATION SOFTWARE INC.

JINDAL TUBULAR USA LLC. Financial Statements For the Year Ending March 31, 2016


SIR SANDFORD FLEMING COLLEGE OF APPLIED ARTS AND TECHNOLOGY

CIGNITI TECHNOLOGIES, INC

SUBEX AMERICAS INC CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2017 (ALL AMOUNTS ARE STATED IN US DOLLARS)

SEARCHMONT SKI ASSOCIATION INC.

RECREATIONAL EQUIPMENT, INC. Consolidated Financial Statements. December 31, 2016 and January 2, (With Independent Auditors Report Thereon)

RECREATIONAL EQUIPMENT, INC. Consolidated Financial Statements. December 30, 2017 and December 31, (With Independent Auditors Report Thereon)

Brewers Retail Inc. Financial Statements December 31, 2017 (in thousands of Canadian dollars)

American Near East Refugee Aid, Inc. Financial Report May 31, 2016

BC LIQUOR DISTRIBUTION BRANCH

LONDON INTERCOMMUNITY HEALTH CENTRE

Toronto Parking Authority Audit Results 31 December 2008

University of Denver Small Practice Management

CEBU CPAR CENTER. M a n d a u e C I t y

NORTH ISLAND COLLEGE FINANCIAL STATEMENTS For the year ended March 31, 2017

CONSOLIDATED FINANCIAL STATEMENTS. Years ended December 31, 2017 and 2016 (Expressed in thousands of Canadian dollars)

Brewers Retail Inc. Financial Statements December 31, 2014, December 31, 2013 and January 1, 2013 (in thousands of Canadian dollars)

Financial Statements. Burlington Chamber of Commerce. December 31, 2010

RED DEER HOSPICE SOCIETY

Jaguar Land Rover Canada ULC. Financial statements Years ended 31 March 2016 and 2015 F-1

XPEL Technologies Corp.

Mood Media Corporation

MANAGEMENT REPORT. February 20, Management s Responsibility for Consolidated Financial Statements

Transcription:

Audit Techniques, Audit Preparation and Audit Efficiencies for Small and M di Medium E Enterprises t i (SME (SMEs)) March 26 26, 2014

Although the presentation and related materials have been carefully prepared, neither the presentation authors, firm, nor any persons involved in the preparation and/or instruction of the materials accepts any legal responsibility for its contents or for any consequences arising from its use.

Public Accounting Firms- audit pricing, audit teams and audit timing Audit techniques for SME Audit schedules and working paper preparation Tax update

Audit Pricing, Audit Teams and Audit Timing

Audit quotes and invoices are typically based on the # of hrs x charge out rate The more prepared you are for your audit engagement g the less time it should take for the audit to be completed and overall less costs for you the client

Engagement partner person in charge of audit Engagement manager typically does the detail review of the audit, will be on site periodically Audit staff members will vary depending on size but can consist of junior to senior staff members

Tax Partner complete the tax review of your T2, Registered Charity Return, Not-For-Profit Information Return, etc. Other members a second partner to review the Financial Statements and Financial Statement disclosures a second partner to review the high risk parts of the file advisory partner

Audit planning - completed prior to start of audit Fieldwork the time the audit team is at the client s premises conducting audit procedures and tests File clean up and completion at Public Accounting Firm s office Various reviews of the audit Quality Control Process Control Process

What is Materiality? Term used to reflect a dollar amount, which would influence the economic decisions i of users of the financial statements Types of materiality: Overall materiality Performance materiality Specific materiality

Determined in the planning stage but must be monitored to determine if it is still relevant throughout the audit process. Based on professional judgement A percentage is often applied to choose a benchmark.

General benchmarks: Profit-oriented 5% of Income before tax from continuing operations ½ to 2% of gross revenues Not-for-profit ½t to 2% of ftotal t revenue or expenses

Risk of Material Misstatement (RMM) The risk that the financial statements are materially misstated prior to the start of any audit work. Two components of RMM (1) Inherent Risk (2) Control Risk

Auditor is not looking for fraud, but must maintain professional skepticism throughout the audit, recognizing the possibility that a material misstatement due to fraud could exist. The primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and management.

The way to discover fraudulent activity is to identify warning signs (such as patterns, oddities and exceptions) and then follow the trail. An immaterial amount (such as an inflated expense claim) should not be ignored. It may well be indicative of a larger issue.

There are two main types of audit procedures: Substantive procedure (i) Tests of details (of classes of transactions, account balances, and disclosures); and (ii) Substantive analytical procedures. Test of controls An audit procedure designed to evaluate the operating effectiveness of controls in preventing, or detecting and correcting, material misstatements at the assertion level.

The application of audit procedures to less than 100% of items within a population of audit relevance such that all sampling units have a chance of selection in order to provide the auditor with a reasonable basis on which to draw conclusions about the entire population.

The reliability of audit evidence is influenced by its source, its nature and the individual circumstances cu ces under which it is obtained. Obtaining a written confirmation directly from an independent source can often be more reliable than evidence generated internally by the entity.

Common uses of confirmations: Accounts receivable balances. Bank balances or debt. Loans and advances receivable. Inventory held by third parties. Interest rates. Estimates (litigation settlements, etc.). Terms of agreements, contracts.

Things to consider and do

Communicate with your auditors contact them if they have not contacted you Before the start of the audit communicate any changes or significant events during the year Request a list of schedules that you can prepare to assist with the audit Ask for the materiality level that the auditors are using

If the auditors will be using sampling ask for the list in advance of the audit so you can prepare information Trial balance - a final trial balance should be provided to your auditor; If this is not possible and you discover adjustments needed afterwards post entries and provide to your auditor.

Auditor s responsibility Obtain an understanding of internal controls Components of internal controls Control environment Risk assessment Information systems Control activities Monitoring

What you can do to help... Prepare/update p systems/process documentation How auditors use the documentation Identify controls Evaluate design Evidence implementation

Types of controls Preventive (stronger) Detective (weaker)

Bank/Cash Bank reconciliations Agree to the G.L. Review old/unusual items and adjust if necessary Cut off Transactions recorded in the correct period Provide subsequent G.L. detail

Accounts Receivable Confirmations Not necessary but is strong evidence Types of confirmations Positive Negative Other A/R working papers Aged summary agreed to the G.L. Allowance for doubtful accounts support Analytical (ratios) Translation of foreign balances

Accounts Payable Confirmations Again, not necessary but strong evidence Other A/P working papers Other A/P working papers Aged summary agreed to the G.L. Segregate related party balances Analytical (ratios) Translation of foreign balances

Government payables Sales tax reasonability Agree G.L. balance to subsequent payment/receipt

Inventory Summary of composition i of inventory Memo outlining inventory count procedures, count date, costing methods Obsolete/slow moving inventory Inventory in transit/consignment

Capital assets Capitalization policy Continuity schedule and amortization calculation Additions of fixed assets with backup Amortization rates are in accordance with FS Review of R&M and office accounts Indicate if there were fixed assets disposed, idle, held for resale or in progress

Income Tax Copies of all notice of assessments/reassessments Instalment t l t summary Detailed general ledger printouts Identify y Schedule 1 add-backs Meals & entertainment 50% deductible Life insurance Non-deductible interest Non-deductible club dues and fees Car leases ($800+HST)

Long-term debt Consider financing vs. capital vs. operating leases Provide a loan amortization table Agree to the trial balance accounts (closing principal, interest expense) Long-term t vs. current portion correctly classified Provide a copy of the loan document Terms agree to the loan amortization table Covenants and loan security is disclosed are you offside? Auditor may request a bank/creditor confirmation

Related party balances and transactions Reconciliations of related entity accounts Calculations supporting amounts of related party transactions Support for inter-fund charges/allocations Signed confirmation letters from the related party

Marketable securities Accounting policy Schedules agreed to the trial balance Long-term vs. current classification Segregated income by type Eligible dividends vs. interest Realized vs. unrealized gains Cut-off accrued interest and dividends

Retained earnings / Net assets Does the Opening R.E./N.A. Agree to last year s issued financial statements? If not: Have all of auditor s entries been posted? Does the Trial Balance provided to the auditor last year agree to the pre-adjustment Trial Balance per system? Were any adjustments posted directly to R.E. or fund balances?

Revenue Analytics Why is revenue what it is compared to the prior year? How does it compare to the budget Were management s / Directors expectations met What are main reasons for the increase/decrease? Market / industry trends Geographic Seasonal / cyclical New or lost customers / clients New lines of business / government programs ForEx affect Auditors may need to discuss details with V.P. Sales/E.D./Program Manager

Revenue cont.. Analytics cont... What is the Gross Margin as compared to the prior year and why? GM% by product line GM% by geographic location ForEx fluctuations Capacity constraints / utilization Industry statistics / averages Auditors may need to discuss details with V.P. Sales/E.D./Program Manager

Revenue cont.. Existence Is the revenue recognition policy applied consistently? Are unusual sales terms handled correctly: Consignment inventory Layaway sales Is ForEx recorded at the date of transaction correctly? Completeness When are invoices generated for shipped goods? Access to first and last invoices / shipping documents around the year-end Consider open contracts o/s at year-end any revenue to recognize? Listing of contracts active at year-end Access to subsequent bank statements

Revenue cont.. Valuation Are estimates reasonable? Percentage of completion contracts Milestone-based contracts Significant returns Avoid being overly conservative GAAP requires most reasonable estimate, not most conservative Disclosure Revenue recognition policy Foreign exchange translation policy Economic dependence Government e e t assistance sta (for-profit po tentities) ttes)

Expenses other than COGS Salary and benefits Calendar year end T4 reconciliation (T4 Summary to G.L. accounts) Non-Calendar year-end prepare p a T4 reconciliation adjusting for timing differences Agree G.L. accounts to payroll provider reports. A list of hires and terminations in the year and material changes in salaries given to staff Benefits as a % of salary, trend analysis

Expenses other than COGS Legal Vouch and examine 100% of legal invoices Discuss nature of invoices i Prepare and send legal letter describing any outstanding claims to corporate lawyers

Expenses other than COGS Repairs, maintenance, office, computer Review G.L. details for large amounts that should potentially be capitalized Discuss any large amounts with you Agree to supporting invoices

All Other Expenses Review for major, unexpected fluctuations and variations comparing the past 3 to 5 years (i.e trend analysis) Compare actual expenses to budget (if one is prepared) Relate expenses to other sections of the audit for example insurance with prepaids, interest expenses with debt, etc. Review contracts and agreements such as premise lease contract and agree to G.L., etc

File clean-up Expect follow-up questions Subsequent events discussion Track any events which is unusual, large or relevant to the current year-end Litigationi i Large contracts New commitments Loss of business New competitors Natural disasters

Date ABC Limited 200 Nowhere Street Toronto, ON M1T 3F6 Attention: Mr. Smith Dear Mr. Smith: Re: ABC Limited Year Ended December 31, 2013 Please find listed below schedules and/or work that we require for our year-end 2013 audit fieldwork. Electronic copies of the schedules in Excel or PDF format are preferable. Please contact us to clarify any items or if you require any additional support. Balance Sheet Cash - Bank reconciliations (all accounts); including detail of outstanding cheques and deposits at December 31, 2013, with bank statements for December 2013; - Listing of any cheques issued at year-end but not released until January 2014; - Listing of all disbursements (cheques and wire transfers) for the month of January 2014; - Listing of new bank accounts; - Copies of new, amended or updated credit facility agreements, including calculation of any financial covenants as of December 31, 2013. Accounts Receivable - Accounts receivable (A/R) listing as at December 31, 2013 reconciled to Trial Balance accounts. Please forward A/R listing to Adams & Miles as soon as possible for us to make an A/R confirmation sample. - Listing of doubtful accounts (not yet written off) reconciled to the allowance for doubtful accounts amount recorded as of December 31, 2013 and explanations of their statuses; - Listing of the last? shipments of goods to customer in 2013 and the first? shipments in 2014, including invoice number, date, amount and shipping date; - Summary of outstanding HST balances payable/receivable reconciled to the balance in account # HST as of December 31, 2013; - Listing of all receipts (deposited cheques and wire transfers) for the month of January and February 20142014. Inventory - Detailed and summary listings of inventory on-hand, stored off-site, and in-transit at December 31, 2013, including descriptions, quantities and costs; - A report reconciling for any activity (production, sales, purchases) between the completion of the physical count on December 30, 2013 and December 31, 2013; /2 adamsmiles.com For Illustrative Purposes Only

- 2 - Inventory (cont d) - Inventory summary at December 31, 2013; - Finished goods costing details for a sample of F.G. parts; - Official price listings as of December 31, 2013 for the F.G. parts selected above; - WIP costing details for a sample of WIP parts; - Summary of any inventory held on-site at December 31, 2013 which was not owned by ABC Limited; - A listing of inventory on consignment at customer s premises at December 31, 2013, ensuring it is carried at cost; - List of the? last purchase orders in December 2013 and the first? in January 2014, including photocopies of shipping documents and/or invoice showing shipment terms and delivery dates; Prepaids - Summary of balances included in prepaid expenses as of December 31, 2013 with supporting documentation. Capital Assets - Capital assets continuity for each capital asset account, showing additions, dispositions and calculation of amortization expenses, with a reconciliation of amortization expense calculated to the amount recorded in Trial Balance as of December 31, 2013; - List of capital assets under construction or not in use as of December 31, 2013; - Documentation on any new lease agreements entered during the year, with supporting documentation on operating vs. capital accounting treatment decision; - G.L. details for maintenance, office and computer expense for 2013 with descriptions of any items over $XX noting whether such items are expenses vs. capital in nature. Accounts Payable - Aged account payable (A/P) listings by vendor at December 31, 2013, reconciled to Trial Balance accounts. Please forward A/P listing to Adams & Miles as soon as possible for us to make an A/P confirmation sample; - Support for foreign exchange on Accounts Payable balance recorded as of December 31, 2013; - Copies of government filings - employer remittances, HST and QST reconciled to the general ledger balances; - December 2013 HST filing including a calculation of Restricted ITC s; - Breakdown of other accrued expenses accounts, including supporting calculations: - Accrued vacation pay (including salaried and hourly employees); - Accrued payroll liability / payroll clearing / source deductions payable; - Accrued other. Taxes - General Ledger details for income tax expense and liabilities accounts for the year; - Total meals and entertainment expense for the year; - Summary of interest and penalties on government remittances, if applicable. /3 adamsmiles.com For Illustrative Purposes Only

- 3 - Long-term Debt - Copies of all new debt agreements entered into during the year and schedules of repayments; - Amortization schedule for Equipment loan reconciled to the loan balance recorded in Trial Balance as at December 31, 2013. Related Party Accounts - Detailed schedules of the outstanding balances due to/from related parties reconciled to the G.L. account balances as at December 31, 2013. - Summary of all transactions with related parties in the year (revenue and expenses). - Indicate if any of the activity with related parties in the year relate to capital assets items. Income Statement - Listing of sales by customer (in $ terms) for 2013; - Access to copies of all major sales contracts (if any) entered into by ABC Limited in 2013; - Reconciliation of calculated commission expense for 2013 to the amount recorded in the Trial Balance; - Description of any purchase commitments entered into by ABC Limited in 2013; - A schedule reconciling the 2013 T4 Summary gross earnings to the account(s) in the Trial Balance; - Listing of 2013 hires and terminations (excluding temporary employees), including month of hire/termination; - Summary of professional fees and legal fee expense account by vendor; - A brief explanation/analysis of changes over $XX from prior year in individual expense accounts (excluding Cost of Sales and Salary/benefits accounts). - Other - A copy of the trial balance dated December 31, 2013 emailed to Adams & Miles by?; - General Ledger detail for year ended December 31, 2013 in Excel format, if available; - Ensure that all monetary assets and liabilities (cash, bank indebtedness, A/R, A/P, related party balances and loans, etc.) held in foreign currencies are translated into Canadian dollars at Bank of Canada closing rates for December 31, 2013; - Copies of all resolutions and minutes of shareholder meetings in the year and listing of all Directors meetings held during the year; - Listing of lawyers used in the year and description of claims, if any, against ABC Limited. Your assistance in the preparation of the above-mentioned schedules will greatly assist us in completing all work within the time and budget agreed upon. If you have any questions, please do not hesitate to contact our office. Yours truly, Adams & Miles LLP adamsmiles.com For Illustrative Purposes Only

ABC Manufacturing Limited Capital assets continuity For Year Ended December 31, 2013 COST ACCUMULATED AMORTIZATION NET BOOK VALUE OPENING ENDING OPENING ENDING DESCRIPTION BALANCE ADDITIONS ADJ'MTS DISPOSALS BALANCE RATE BALANCE ADJ'MTS AMORT BALANCE 2013 2012 Land 198,733.34 198,733.34 1202 - - - 1302 198,733.34 198,733.34 Building 1,573,069.80 1,573,069.80 1203 1.00% 228,205.24 13,448.65 241,653.89 1303 1,331,415.91 1,344,864.56 Renovations Internal 112,338.06 14,118.35 126,456.41 2.50% 13,756.82 2,641.01 16,397.83 110,058.58 98,581.24 Funders - 2.50% - - - - - 112,338.06 14,118.35 - - 126,456.41 1204 13,756.82-2,641.01 16,397.83 1304 110,058.58 98,581.24 Computers Internal - 2007 28,638.81 28,638.81 3 yrs 23,865.68 4,773.14 28,638.81-4,773.14 2008 57,755.35 57,755.35 3 yrs 28,877.68 19,251.78 48,129.46 9,625.89 28,877.68 Funders 2007 46,139.37 46,139.37 3 yrs 38,449.48 7,689.90 46,139.37-2008 7,791.46 7,791.46 3 yrs 3,895.73 2,597.15 6,492.88 1,298.58 3,895.73 2009 25,508.70 25,508.70 3 yrs 4,251.45 8,502.90 12,754.35 12,754.35 21,257.25 2013 44,086.59 44,086.59 3 yrs - 7,347.77 7,347.77 36,738.83 165,833.69 44,086.59-209,920.28 1205 99,340.01 50,162.63 149,502.64 1305 60,417.64 66,493.69 Furniture and Fixtures 49,058.40 131,123.61 180,182.01 1206 10.00% 29,814.91 8,480.53 38,295.44 1306 141,886.57 19,243.49 Leasehold Improvements Internal 2008 19,242.40 19,242.40 5 yrs 5,772.72 3,848.48 9,621.20 9,621.20 13,469.68 Funded 2007 286,882.88 286,882.88 5 yrs 143,441.44 57,376.58 200,818.02 86,064.86 143,441.44 2008 77,667.83 77,667.83 5 yrs 23,300.35 15,533.57 38,833.92 38,833.92 54,367.48 2009 46,740.00 46,740.00 5 yrs 4,674.00 9,348.00 14,022.00 32,718.00 42,066.00 430,533.11 - - 430,533.11 1207 177,188.51 86,106.62 263,295.13 1307 157,616.78 Software Licence 25,000.00 25,000.00 1208 - - 1308 25,000.00 25,000.00 2,554,566.40 189,328.55 - - 2,743,894.95 548,305.48-160,839.44 709,144.93 2,036,763.02 2,008,272.92 8500 adamsmiles.com For Illustrative Purposes Only

ABC Manufacturing Limited Bank Loan Payable Schedule For Year Ended December 31, 2013 Monthly Payment 18,128.34 Number Monthly Payments 84 Annual Interest Rate 3.250% Monthly interest rate 0.271% PAYMENT Remaining Date Amount Interest Principal Balance 84 1,364,029.97 83 7/09/12 18,128.34 0.00 18,128.34 1,345,901.63 82 8/09/12 18,128.34 3,645.15 14,483.19 1,331,418.44 81 9/09/12 18,128.34 3,605.92 14,522.42 1,316,896.02 80 10/10/12 18,128.34 3,566.60 14,561.74 1,302,334.28 79 11/10/12 18,128.34 3,527.15 14,601.19 1,287,733.09 78 12/11/12 18,128.34 3,487.61 14,640.73 1,273,092.36 Current portion 108,770.04 17,832.43 90,937.61 77 1/11/13 18,128.34 3,447.96 14,680.38 1,258,411.98 76 2/11/13 18,128.34 3,408.20 14,720.14 1,243,691.84 75 3/14/13 18,128.34 3,368.33 14,760.01 1,228,931.83 74 4/14/13 18,128.34 3,328.36 14,799.98 1,214,131.85 73 5/15/13 18,128.34 3,288.27 14,840.07 1,199,291.78 72 6/15/13 18,128.34 3,248.08 14,880.26 1,184,411.52 71 7/16/13 18,128.34 3,207.79 14,920.55 1,169,490.97 70 8/16/13 18,128.34 3,167.37 14,960.97 1,154,530.00 69 9/16/13 18,128.34 3,126.85 15,001.49 1,139,528.51 68 10/17/13 18,128.34 3,086.22 15,042.12 1,124,486.39 67 11/17/13 18,128.34 3,045.49 15,082.85 1,109,403.54 66 12/09/13 18,128.34 3,004.63 15,123.71 1,094,279.83 2. TOTAL 2013 217,540.08 38,727.55 $ 178,812.53 Account 5605 65 1/09/14 18,128.34 2,963.68 15,164.66 1,079,115.17 64 2/09/14 18,128.34 2,922.60 15,205.74 1,063,909.43 63 3/12/14 18,128.34 2,881.42 15,246.92 1,048,662.51 62 4/12/14 18,128.34 2,840.13 15,288.21 1,033,374.30 61 5/13/14 18,128.34 2,798.72 15,329.62 1,018,044.68 60 6/13/14 18,128.34 2,757.20 15,371.14 1,002,673.54 59 7/14/14 18,128.34 2,715.58 15,412.76 987,260.78 58 8/14/14 18,128.34 2,673.83 15,454.51 971,806.27 57 9/14/14 18,128.34 2,631.98 15,496.36 956,309.91 56 10/15/14 18,128.34 2,590.00 15,538.34 940,771.57 55 12/09/14 18,128.34 2,547.92 15,580.42 925,191.15 54 1/09/15 18,128.34 2,505.73 15,622.61 909,568.54 TOTAL 2014 217,540.08 $ 184,711.29 3. 53 2/09/15 18,128.34 2,463.42 15,664.92 893,903.62 52 3/12/15 18,128.34 2,420.98 15,707.36 878,196.26 51 4/12/15 18,128.34 2,378.45 15,749.89 862,446.37 50 5/13/15 18,128.34 2,335.79 15,792.55 846,653.82 49 6/13/15 18,128.34 2,293.03 15,835.31 830,818.51 48 7/14/15 18,128.34 2,250.13 15,878.21 814,940.30 47 8/14/15 18,128.34 2,207.13 15,921.21 799,019.09 46 9/14/15 18,128.34 2,164.01 15,964.33 783,054.76 45 10/15/15 18,128.34 2,120.77 16,007.57 767,047.19 44 11/15/15 18,128.34 2,077.42 16,050.92 750,996.27 43 12/16/15 18,128.34 2,033.95 16,094.39 734,901.88 42 1/09/16 18,128.34 1,990.36 16,137.98 718,763.90 TOTAL 2015 217,540.08 $ 190,804.64 Total loan oustanding 2 1,094,279.83 Account 2950 As at December 31, 2013 Less: Current portion 3 $ 184,711.29 Account 2960 Total Loan Payble $ 909,568.54 Amount per GL $ 909,569.07 $ (0.53) adamsmiles.com For Illustrative Purposes Only

ABC Manufacturing Limited Due from ABC Wholesale Reconciliation For Year Ended December 31, 2013 Account 3450 Due from ABC Wholesale Limited Dec.31/2013 125,000.00 Reconciliation - activities Dec.31-Mar.31 2014: Overhead charge-back to ABC Wholesale 15,000.00 Sales to ABC Wholesale 25,000.00 Payments received from ABC Wholesale - 35,000.00 Calculated balance as of Mar.31 2014 130,000.00 Per ABC's books Mar.31 2014 127,000.00 diff 3,000.00 1. 1. Credit memo dated Mar. 15, 2014 - not yet approved by management of ABC Manufacturing as of Mar.26/2014. adamsmiles.com For Illustrative Purposes Only

ABC Manufacturing Limited T4 Reconciliation For the Year Ended December 31, 2013 Y-E Accruals/ Payroll Paid Reversals not Date Description G.L. a/c # Thru Ceridian in Ceridian Total per GL Difference 12/31/13 Salaries (incl. Bonus paid during year) 6650 $325,661.00 12,000.00 $337,661.00 $0.00 12/31/13 Year-end Bonus 6651 $24,000.00 $24,000.00 $0.00 12/31/13 Vacation Pay 6652 $11,689.00 $11,689.00 $0.00 Balance per Ceridian T4 Recap $337,350.00 12/31/13 Employer CPP 6653 $10,060.01 $10,060.01 $0.00 Employee CPP $10,060.01 N/A 12/31/13 Employer E.I. 6654 $6,378.22 $6,378.22 $0.00 Employee EI $4,555.87 N/A Income tax deducted 103,272.46 N/A Balance per CRA Statement of Account $134,326.57 adamsmiles.com For Illustrative Purposes Only