Unit 6 BP Pro Forma Financial Statements

docx

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

Report
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