Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The-company-is planning.to open.another.location-in.2018. .Using.the-Preliminary.Statements.as.a.base,.prepare.pro- forma-(budgeted)-financials.for.2018.for-the-new-location.using.the.following.information:1 Cost-of leasing.commercial.space: $1,500.per-month.A Cost of new.equipment:$15,000,.purchased.with.a-long-term.note..Use.straight.line-depreciation.assuming.a. seven-year-life,.no.residual-value.-Use.full-year's.depreciation.for-the.first.year...Equipment. purchase.was. financed.with a.long-term-note. Cost.of hiring-and.training.new.employees: three.at.$25,000.each.for.the-first-year. Except.as.noted.in.1,-2,.3, and.5, assets, current.liabilities, .sales,.costs, and.expenses.are expected.to-be.80%.of.

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed
The-company-is planning.to open.another.location-in.2018. .Using.the-Preliminary.Statements.as.a.base,.prepare.pro- forma-(budgeted)-financials.for.2018.for-the-new-location.using.the.following.information:1 Cost-of leasing.commercial.space: $1,500.per-month.A Cost of new.equipment:$15,000,.purchased.with.a-long-term.note..Use.straight.line-depreciation.assuming.a. seven-year-life,.no.residual-value.-Use.full-year's.depreciation.for-the.first.year...Equipment. purchase.was. financed.with a.long-term-note. Cost.of hiring-and.training.new.employees: three.at.$25,000.each.for.the-first-year. Except.as.noted.in.1,-2,.3, and.5, assets, current.liabilities, .sales,.costs, and.expenses.are expected.to-be.80%.of. the existing store-(from.preliminary.statements).except-no-stock. .Retained earnings.=.net income. Cash:$7,000..Accounts receivable.amount.to.4.0.turns.(accounts.receivable.turnover.will-be.4.0); inventory. amount. to show.3.0.turns.(inventory.turnover.will.be.3.0). .No-stock.will.be-issued. .Retained earnings.are-to- equal-net.income. .Additional.financing.of.$5,000.will.be.long-term.-Add-remaining-amount-needed-to balance- into accounts payable.aFor-notes-to-the-financial-statements-and-Management-Analysis-Memo,-consider-the-following:91 Peyton-Approved-uses the-following accounting practices:1 - Inventory: Periodic, .LIFO.for.both.baking.and.merchandise . Equipment: Straight-line-method.used.for.equipment Business-Financing-Information:-Use.this-information-to-calculate.interest-rates.and .insurance.information, .and.to- assess.their-impact.on-the-company's financial-obligations: 1 .- 6%.interest.note.payable.was-made-on.Jan.31, .2017, and.is.due.Feb.1, .2019.1 .- 5-year-loan-was.made.on.June-1, .2016. .Terms.are.7.5%.annual.rate, interest.only.until.due.date. 9 .- Insurance:-Annual-policy.covers.12-months,.purchased-in.February,.covering.March.2017.to-February.2018..No. monthly adjustments.have been-made. 1PEYTON APPROVED TRIAL BALANCE As of December 31, 2017 Unadjusted trial balance Adjusting entries Adjusted trial balance Dr Cr ref Dr Cr ref Dr Cash Cr 67,520.04 1.000.00 68,520.04 Accounts Receivable 68,519.91 68,519.91 Other Receivable - Insurance 700.00 Baking Supplies 700.00 15,506.70 3, 175.00 18,681.70 Merchandise Inventory 1,238.07 200.00 1,038.07 12 Consignment Inventory 200.00 200.00 13 Prepaid Rent 2,114.55 2 114.55 14 Prepaid Insurance 2,114.55 2114.55 15 Misc. Supplies 170.49 170.49 16 Baking Equipment 14,000.00 2,000.00 12,000.00 Accumulated Depreciation 1,606.44 1.200.00 406.44 18 Customer Deposit 1,000.00 19 Accounts Payable 1,000.00 20 262 11 3, 175.00 Wages Payable 23,437.11 20 3,383.28 3,383.28 21 Interest Payable 211.46 211.46 22 Notes Payable 5,000 00 5,000.00Common Stock 20,000.00 20,000.00 24 Beginning Retained earnings 50, 144.84 50, 144.84 25 Dividends 105,000.00 105,000.00 26 Bakery Sales 327,322.55 327 322.55 27 Merchandise Sales 1,205.64 1,205.64 28 Cost of Goods Sold - Baked 105.834.29 105,834.29 29 Cost of Goods Sold - Merchandise 859.77 859.77 Rent Expense 24.549.19 24.549.19 Wages Expense 10.670.72 10,670.72 32 Misc. Supplies Expense 3.000.46 3,000.46 Business License Expense 2,045.77 2,045.77 34 Misc. Expense 1.363.84 1,363.84 Depreciation Expense 677.86 677.86 Insurance Expense 1.091.08 1,091.08 37 Advertising Expense 1.549.74 1,549.74 Interest Expense 818.31 818.31 Telephone Expense 490.98 490.98 Gain'Loss on disposal of equipment 100.00 100.00 41 429, 136.32 429, 136.32 6,375.00 6,375.00 432, 111.32 432, 111.32

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Rockford Practice Set To Accompany Intermediate Accounting

Authors: Donald E. Kieso

16th Edition

1119287936, 9781119287933

More Books

Students also viewed these Accounting questions