Unit 6 BP Pro Forma Financial Statements
docx
keyboard_arrow_up
School
Gaylord High School/voc. Bldg. *
*We aren’t endorsed by this school
Course
101
Subject
Accounting
Date
Nov 24, 2024
Type
docx
Pages
2
Uploaded by CoachMagpiePerson636
Startup Costs and Expense: L&M Real Estate
Item
Estimated Cost
Equipment and supplies
Computer’s
$7,500
Office Supplies
$1,000
Subtotal
$8,500
Furniture and Fixtures
Desks
$1,000
Desk Chairs
$500
Couches
$1,200
Tables
$1,000
Subtotal
$3,700
Remodeling
Flooring
$3,200
Drywall Replacement
$900
Paints
$400
New windows
$1,000
Subtotal
$5,500
Legal fees
$3,000
Rent
$1,200
Subtotal
$4,200
Total
$21,900
January
February
March
April
May
June
Cash Receipts
$12,650
$15,700
$17,700
$20,300
$25,500
$32,200
Disbursement
s
Rent
$1,200
$1,200
$1,200
$1,200
$1,200
$1,200
Utilities
$400
$400
$400
$400
$400
$400
Salaries
$8,000
$11,570
$13,300
$16,000
$18,300
$22,560
Advertising
$250
$250
$250
$250
$250
$250
Supplies
$200
$200
$200
$200
$200
$200
Payroll taxes
$170
$170
$170
$170
$170
$170
Total
Disbursement
s
$9,820
$13,970
$15,520
$18,220
$20,320
$24,780
Cash Flow
$2,830
$1,730
$2,180
$2,080
$5,180
$7,420
January
February
March
April
Revenue
$30,750
$36,750
$38,300
$42,300
Vacancy and
credit loss
-$900
-$820
-$710
-$730
Gross Income
$29,850
$35,750
$37,590
$41,570
Operating
Expenses
Rent
$1,200
$1,200
$1,200
$1,200
Utilities
$400
$400
$400
$400
Salaries
$5,300
$5,500
$6,100
$6,400
Advertising
$250
$250
$250
$250
Insurance
$350
$350
$350
$350
Total
Disbursement
$7,500
$7,700
$8,300
$8,600
Net Income
$22,350
$28,050
$29,290
$32,970
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Documents
Related Questions
Cost
$150,000
Training
$17,000
Installation
$15,000
Cisco Systems is purchasing a new bar code - scanning device for its service center in San Francisco. The table on the right lists the relevant initial costs for this purchase. The service life of the
system is 4 years and its salvage value for depreciation purposes is expected to be about 28% of the hardware cost.
Cost Item
Hardware
a. What is the cost basis of the device?
b. What are the annual depreciations of the device if
(i) the SL method is used?
(ii) the 150% DB method is used?
(iii) the 200% DB method is used?
c. Calculate the book values of the device at the end of 4 years using all the methods above.
Answers:
(a) The cost basis of the device is $☐ (Round to the nearest dollar)
(b) Annual depreciaitions and book values: (Round to the nearest dollar)
SL
Year
1
2
$
3
4
Book values at
$
end of year 4
150% DB
☐
200% DB
$
$
arrow_forward
solve please
arrow_forward
New Office Equipment
List price: $60,000; terms: 2/10, n/30; paid within the discount period.
Transportation-in: $1,500.
Installation: $2,500.
Cost to repair damage during unloading: $650.
Routine maintenance cost after eight months: $350.
determine the amount of cost to be capitalized in the asset account office equipment: ?
arrow_forward
Owe
arrow_forward
Maxtor Technology incurred the following costs during the year related to the creation of a new type of personal
computer monitor:
Salaries
$220,000
Depreciation on R&D facilities and equipment
Utilities and other direct costs incurred for the R&D facilities
Patent filing and related legal costs
Payment to another company for performing a portion of the
development work
Costs of adapting the new monitor for the specific needs of a
125,000
66,000
22,000
120,000
80,000
customer
What amount should Maxtor report as research and development expense in its income statement?
arrow_forward
ems i
Your firm is considering purchasing a machine with the following annual, end-of-year,
book investment accounts.
Gross investment
Less: Accumulated
depreciation
Net investment
Year 0
Year 1
Year 2
Year 3
Year 4
$ 65,000 $ 65,000 $65.000 $ 65,000 $65,000
0
16,250 32,500 48,750 65,000
AAR
$ 65,000 $48.750 $ 32.500 $ 16,250 $
0
The machine generates, on average. $4.900 per year in additional net income. What is
the average accounting return for this machine? (Do not round intermediate
calculations and enter your answer as a percent rounded to 2 decimal places, e.g..
32.16.)
Saved
arrow_forward
Foster has built a new factory incurring the following costs:
$'000
Land 1,200
Materials 2,400
Labour 3,000
Architect's fees 25
Surveyor's fees 15
Site overheads 300
Apportioned administrative overheads 150
Testing of fire alarms 10
Business rates for first year 12
7,112
What will be the total amount capitalised in respect of the factory?
A $6,112,000
B $6,950,000
C $7,112,000
D $7,100,000
arrow_forward
Rodrigues company pays $389,610 for real estate with land improvements, and a building Land is appraised 225000 land improvements are appraised $75000 and a building is appraised at 2000,000
arrow_forward
What is the cost of the delivery van
arrow_forward
Fabulous Fabricators needs to decide how to allocate space in its production facility this year. It is considering the following contracts:
(a) Invest in A
(b) Invest in C
(c) Invest in C and B
(d) Invest in B
arrow_forward
ANSWER PLZ QUICK
arrow_forward
Brighton Logistics incurred the cost for a new van
arrow_forward
Need answer the financial accounting question
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Accounting Volume 1
Accounting
ISBN:9781947172685
Author:OpenStax
Publisher:OpenStax College
Related Questions
- Cost $150,000 Training $17,000 Installation $15,000 Cisco Systems is purchasing a new bar code - scanning device for its service center in San Francisco. The table on the right lists the relevant initial costs for this purchase. The service life of the system is 4 years and its salvage value for depreciation purposes is expected to be about 28% of the hardware cost. Cost Item Hardware a. What is the cost basis of the device? b. What are the annual depreciations of the device if (i) the SL method is used? (ii) the 150% DB method is used? (iii) the 200% DB method is used? c. Calculate the book values of the device at the end of 4 years using all the methods above. Answers: (a) The cost basis of the device is $☐ (Round to the nearest dollar) (b) Annual depreciaitions and book values: (Round to the nearest dollar) SL Year 1 2 $ 3 4 Book values at $ end of year 4 150% DB ☐ 200% DB $ $arrow_forwardsolve pleasearrow_forwardNew Office Equipment List price: $60,000; terms: 2/10, n/30; paid within the discount period. Transportation-in: $1,500. Installation: $2,500. Cost to repair damage during unloading: $650. Routine maintenance cost after eight months: $350. determine the amount of cost to be capitalized in the asset account office equipment: ?arrow_forward
- Owearrow_forwardMaxtor Technology incurred the following costs during the year related to the creation of a new type of personal computer monitor: Salaries $220,000 Depreciation on R&D facilities and equipment Utilities and other direct costs incurred for the R&D facilities Patent filing and related legal costs Payment to another company for performing a portion of the development work Costs of adapting the new monitor for the specific needs of a 125,000 66,000 22,000 120,000 80,000 customer What amount should Maxtor report as research and development expense in its income statement?arrow_forwardems i Your firm is considering purchasing a machine with the following annual, end-of-year, book investment accounts. Gross investment Less: Accumulated depreciation Net investment Year 0 Year 1 Year 2 Year 3 Year 4 $ 65,000 $ 65,000 $65.000 $ 65,000 $65,000 0 16,250 32,500 48,750 65,000 AAR $ 65,000 $48.750 $ 32.500 $ 16,250 $ 0 The machine generates, on average. $4.900 per year in additional net income. What is the average accounting return for this machine? (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g.. 32.16.) Savedarrow_forward
- Foster has built a new factory incurring the following costs: $'000 Land 1,200 Materials 2,400 Labour 3,000 Architect's fees 25 Surveyor's fees 15 Site overheads 300 Apportioned administrative overheads 150 Testing of fire alarms 10 Business rates for first year 12 7,112 What will be the total amount capitalised in respect of the factory? A $6,112,000 B $6,950,000 C $7,112,000 D $7,100,000arrow_forwardRodrigues company pays $389,610 for real estate with land improvements, and a building Land is appraised 225000 land improvements are appraised $75000 and a building is appraised at 2000,000arrow_forwardWhat is the cost of the delivery vanarrow_forward
- Fabulous Fabricators needs to decide how to allocate space in its production facility this year. It is considering the following contracts: (a) Invest in A (b) Invest in C (c) Invest in C and B (d) Invest in Barrow_forwardANSWER PLZ QUICKarrow_forwardBrighton Logistics incurred the cost for a new vanarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Principles of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College
Principles of Accounting Volume 1
Accounting
ISBN:9781947172685
Author:OpenStax
Publisher:OpenStax College