WADOWOOD View Police Gement Attempt in Progress Lydia Trottier has prepared baked goods for sale since 1998. She started a bading business in her home and has been operating ina rented building with a storefront since 2003. Trottier incorporated the business as Concord inc on January 1 2020 with an initial share issue of 1,000 common shares for $2.500. Lydia Trotter is the principal shareholder of Concord inc Sales have increased by 30% annually since operations began at the present location and additional equipment is needed for the continued growth that is expected. Trottier wants to purchase some additional baking equipment and to finance the equipment through a long term note from a commercial bank. Fidelity Bank & Trust has asked Trottier to submit a statement of income for Concord Inc for the first five months of 2020 and a statement of financial position as at May 31, 2020 Trottier assembled the following information from the corporation's cashbasis records to use in preparing the financial statements that the bank wants to see 1 2 The bank statement showed the following 2020 deposits through May 31 Issuance of common shares $2,500 Cash sales 22.770 Rebates from purchases of raw materials 130 Collections on credit sales 5,320 Bank loan proceeds 2880 $33.600 The following amounts were disbursed through May 31, 2020 Raw materials $14400 Rent 1.800 Salaries and was 5500 Repairs and maintenance 110 Utilities 4000 Insurance premium 1.920 Equipment 3.600 Principal and interest Pantonalen -24 Advertising $32.066 trova inolesse Marss och 312 3 Barca 250 US 270 5526 May 31 2030 Advertising 424 $32,066 Unpaid invoices at May 31, 2020, were as follows: 3. 6. Raw materials $256 Utilities 270 $526 4. Accounts receivable records showed uncollected sales of $4,386 at May 31, 2020. 5. Raw materials inventory costing $2,215 was on hand at May 31, 2020. There were no materials in process or finished goods on hand at that date. No raw materials were on hand or in process and no finished goods were on hand at January 1, 2020. The note for the three-year bank loan is dated January 1, 2020, and states a simple interest rate of 10%. The loan requires quarterly payments on April 1, July 1, October 1, and January 1. Each payment is to consist of equal principal payments [$2,880 + (3 * 4) - $240) plus accrued interest since the last payment. 7. Employees have been paid through May 25, 2020, and are due an additional $270 on May 31, 2020. 8. Equipment costing $3,600 was purchased on January 2 2020, and has an estimated useful life of five years with no residual value. Straight-line depreciation is used. Rent was paid for six months in advance on January 2, 2020. 10. A one-year Insurance policy was purchased on January 2, 2020 Concord Inc. is subject to an income tax rate of 24%. No tax instalments have been paid. 12. Payments and collections from the unincorporated business through December 31, 2019, were not included in the corporation's records, and no cash was transferred from the unincorporated business to the corporation 9. 11
