Question
can someone help me? Discuss the impact of the pro forma financial statements for predicting ability to meet future expansion goals. Describe the implications of
can someone help me? Discuss the impact of the pro forma financial statements for predicting ability to meet future expansion goals. Describe the implications of inventory costing, contingent liabilities, and revenue recognition. Identify potential issues in the interpretation of financial information, providing examples to support your ideas. Pro Forma Balance Sheet | ||||||||
As of December 31, 2018 | ||||||||
Assets | Liabilities and Owners' Equity | |||||||
Current Assets: | Current Liabilities: | |||||||
Cash | 7,000.00 | Accounts Payable | 13,905.00 | |||||
Accounts Receivable | 65,706.00 | Wages Payable | 2,707.00 | |||||
Baking Supplies | 27,850.00 | Interest Payable | 169 | |||||
Merchandise Inventory | 229.00 | Customer Deposit | 800 | |||||
Prepaid Rent | 1,692.00 | |||||||
Prepaid Insurance | 254.00 | |||||||
Misc. Supplies | 136.00 | |||||||
Other Receivable - Insurance | 560.00 | |||||||
Total Current Assets | 103,427.00 | Total Current Liabilities | 17,581.00 | |||||
Long Term Liabilities: | ||||||||
Long Term/Fixed Assets: | Loan | 5,000.00 | ||||||
Baking Equipment | 15,000.00 | Total Long Term Liabilities: | 5,000.00 | |||||
Accumulated Depreciation | -2,143.00 | |||||||
Net Fixed assets | 12,857.00 | Total Liabilities: | 22,581.00 | |||||
Common Stock | 20,000.00 | |||||||
Retained Earnings | 73,703.00 | |||||||
Total Equity | 93,703.00 | |||||||
Total Assets: | 116,284.00 | Total Liabilities & Equity | 116,284.00 |
Peyton Approved Second Location
Pro Forma Income Statement For Year Ending 12/31/2018 Bakery Sales $ 261,858.00 Merchandise Sales 965.00 Total Revenues 262,823.00 Cost of Goods Sold - Baked 84,667.00 Cost of Goods Sold - Merchandise 688.00 Total Cost of Goods Sold 85,355.00 Gross Profit 177,468.00 Operating Expenses: Rent Expense 18,000.00 Wages Expense 75,000.00 Misc. Supplies Expense 2,400.00 Business License Expense 1,637.00 Misc. Expense 1,231.00 Depreciation Expense 2,143.00 Insurance Expense 1,269.00 Advertising Expense 1,240.00 Interest Expense 354.00 Telephone Expense 491.00 Total Operating Expenses: 103,765. Net Income 73,703
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started