COMP3-1 (Algo) Recording Journal Entries, Posting Effects to T-Accounts, Preparing Unadjusted Financial Statements, and Performing Ratio Analysis LO1-1, 2-4, 2-5, 3-4, 3-5, 3-6 In April 2019, Sarah Jones created a new business, IthacaDeep, Inc., offering therapeutic deep massage for stress reduction, pain management, injury recovery, and relief from muscle strains and tightness experienced by anyone, especially athletes, fitness enthusiasts, runners, and physical laborers. You have been hired to record the transactions occurring in the first month of operations. a. Received investment of cash by three organizers and issued to them a total of 360 shares of $0.05 par value stock with a market price of $40 per share. b. Borrowed $24,000 from a local bank, signing a note due in three years. c. Signed a one-year lease for a space near a health club, paying $1,000 for April rent and $3,000 for rent for May, June, and July. d. Purchased equipment costing $15,600, paying 20 percent in cash and owing the rest on account to the supplier, due in 60 days. e. Ordered a business computer and printer from Dell for $3,300. f. Loaned $1,400 to an employee who signed a note due in three months. g. Purchased supplies for $3,000 on account. h. Paid Facebook $2,400 as a budget for advertising. (Facebook charges the advertiser's account per click, drawing down the balance. The average click is $0.44.) i. Paid $3,360 for 12 months of insurance coverage, with one-twelfth covering April and the rest covering the remainder of the fiscal year (end of March next year). J. Purchased short-term investments for $13,200 cash. k. Along with her four other licensed massage therapists, Sarah and her team provided $43,600 of deep tissue service to clients in April who paid half in cash and agreed to pay the rest in May. 1. Paid employees $19,600 in wages for work in April. m. At the end of April, received a $390 utility bill for the use of gas and electric in April. The bill will be paid in May. n. Paid $2,300 on the long-term note owed to the bank (ignore interest). o. Earned and received $33 in interest on the short-term investments. p. Sent the team to Boston in April to receive additional specialty training, costing IthacaDeep $2,500 cash. q. Received $1,800 from clients for a series of services to be performed beginning in May. Complete the pro forma income statements below. (Input all answers as positive values. Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Pro Forma Income Statement 20% Sales Growth 25% Sales Growth 30% Sales Growth Sales Costs Other expenses EBIT Interest paid Taxable income Taxes Net income Dividends Add to RE Calculate the EFN for 20, 25 and 30 percent growth rates. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32. A negative answer should be indicated by a minus sign.) EFN 20% 25% 30%