Nicole Mackisey is thinking of forming her own spa business, Nicole's Getaway Spa (NGS). Nicole expects that she and two family members will each contribute $10,000 to the business and receive 1,000 shares each. Nicole forecasts the following amounts for the first year of operations, ending December 31, 2021: Cash on hand and in the bank, $2,250; amounts due from customers from spa treatments, $1,790; building and equipment, $71,000; amounts owed to beauty supply outlets for spa equipment, $4,670; notes payable to a local bank for $38,970. Cash dividends of $3,000 will be paid to the stockholders during the year. Nicole also forecasts that first-year sales revenues will be $43,600; wages will be $24,500; the cost of supplies used up will be $7,500; office expenses will be $5,500; and income taxes will be $1,700. Required: Based on Nicole's estimates, prepare a (forecasted) CREATE A INCOME STATEMENT, RETAINED EARNINGS AND BALANCE SHEET for Nicole's Getaway Spa for the year ended December 31, 2021.

Nicole Mackisey is thinking of forming her own spa business, Nicole's Getaway Spa (NGS). Nicole expects that she and two family members will each contribute $10,000 to the business and receive 1,000 shares each. Nicole forecasts the following amounts for the first year of operations, ending December 31, 2021: Cash on hand and in the bank, $2,250; amounts due from customers from spa treatments, $1,790; building and equipment, $71,000; amounts owed to beauty supply outlets for spa equipment, $4,670; notes payable to a local bank for $38,970. Cash dividends of $3,000 will be paid to the stockholders during the year. Nicole also forecasts that first-year sales revenues will be $43,600; wages will be $24,500; the cost of supplies used up will be $7,500; office expenses will be $5,500; and income taxes will be $1,700. Required: Based on Nicole's estimates, prepare a (forecasted) CREATE A INCOME STATEMENT, RETAINED EARNINGS AND BALANCE SHEET for Nicole's Getaway Spa for the year ended December 31, 2021.

SWFT Comprehensive Volume 2019

42nd Edition

ISBN:9780357233306

Author:Maloney

Publisher:Maloney

Chapter21: Partnerships

Section: Chapter Questions

Problem 59P

See similar textbooks

Similar questions

Nicole Mackisey is thinking of forming her own spa business, Nicole's Getaway Spa (NGS). Nicole expects that she and two family members will each contribute $10,000 to the business and receive 1,000 shares each. Nicole forecasts the following amounts for the first year of operations, ending December 31, 2021: Cash on hand and in the bank, $2,850; amounts due from customers from spa treatments, $1,850; building and equipment, $77,000; amounts owed to beauty supply outlets for spa equipment, $4,730; notes payable to a local bank for $39,570. Cash dividends of $2,000 will be paid to the stockholders during the year. Nicole also forecasts that first-year sales revenues will be $58,200; wages will be $27,500; the cost of supplies used up will be $10,500; office expenses will be $8,500; and income taxes will be $2,300. CC1-1 (Algo) Part 1 Required: 1. Based on Nicole's estimates, prepare a (forecasted) income statement for Nicole's Getaway Spa for the year ended December 31, 2021. NICOLE'S…
Penny Cassidy is considering forming her own pool service and supply company, Penny's Pool Service & Supply Inc. (PPSS). She has decided to incorporate the business to limit her legal liability. She expects to invest $40,000 of her own savings and receive 1,000 shares of capital. Her plan for the first year of operations forecasts the following amounts at December 31, the end of the year: Cash In bank, $2,900; amounts due from customers for services rendered, $2,300; pool supplies Inventory, $4,600; equipment, $48,000; amounts owed to Pool Corporation Inc., a pool supply wholesaler, $3,500; note payable to the bank, $5,000. Penny forecasts first year sales of $60,000, wages of $24,000, cost of supplies used $8,200, other administrative expenses $4.500, and income tax expense of $4,000. She expects to pay herself a $10,000 dividend as the sole shareholder of the company. Required: If Penny's estimates are correct, what would the following first year financial statements look like for…
Mrs. Collins wants to start a clothing business. He plans to invest Gh₵ 30,000 of his savings into the new business. She thinks that some additional finance will be required in the short term and plans to approach his bank for this. Mrs. Collins asks for your assistance in producing a cash budget for his new business for the next six months (i.e., January – June, 2021). She provides the following information: The business, which is to be called ‘Pink Lady Clothing’ will commence in January 2021.Non-current assets costing Gh₵ 10,000 will be bought in early January. These will be paid for immediately and are expected to have a five-year life, at the end of which they will be worthless.An initial stock (inventory) of goods costing Gh₵ 6,000 will be bought and paid for at the beginning of January.Mrs. Collins is estimating that the goods she expects to sell in January will be replaced by purchases made in January, and so on. The following are monthly sales forecast: January February March…
In early December Alice and Bob decided to open Sample Cafe with $16,000 of their ownmoney and $20,000 borrowed from a friend. They have spent $13,000 on equipment andfurniture, and they have purchased $3,200 worth of cups for cash which they expect will beused over the next three months. Having put down a $2,300 deposit for a location on MainSt., they will pay the first month’s rent when they open their doors on January 1.In the balance sheet template below, fill in the appropriate values as of December 31.
James Smith is a financial adviser at a reputable financial institution in Jamaica. He was the keynote speaker on financial management at a recent conference and was asked questions on the time value of money. James is asking you to provide the answers to the following questions asked by the attendees at the conference. Sandra is currently saving $1,250 each month at 12% per annum. How much money will be in her account at the end of 5 years? 2. How much money should Anny invest today, so that she will have $10,500 in her bank account in four years’ time, assuming that the interest rate is 5% compounded annually? 3. A typical credit card agreement quotes an interest rate of 15% per annum. Monthly payments are required. Calculate the actual interest rate that will be paid on such a credit card (i.e. EAR)?
Golden Age Retirement Planners specializes in providing financial advice for people planning for a comfortable retirement. The company offers seminars on the important topic of retirement planning. For a typical seminar, the room rental at a hotel is $1,000, and the cost of advertising and other incidentals is about $10,000 per seminar. The cost of the materials and special gifts for each attendee is $60 per person attending the seminar. The company charges $250 per person to attend the seminar as this seems to be competitive with other companies in the same business. How many people must attend each seminar for Golden Age to break even?
Jenny owns a large-scale swimming school - Women On Water. To become a member and student, individuals need to sign up for membership, of which there are three levels: Gold, Silver and Bronze. Jenny has come to you for help in preparing her budgets for the next 12 months, ending 31 July 2022. Based on expert marketing analysis, the number of memberships sold next year is expected to be 150 Gold, 100 Silver and 400 Bronze, and the membership fee is $5000, $2000 and $1000, respectively. Gold members have 24-hour-a-day access, including to night access to facilities; Silver members have daily access from 9 a.m. to 5 p.m., and Bronze members have access on weekends between 11 a.m. and 4 p.m. Jenny has hired a number of employees (10) on various salaries: 1 coaching director 3 coaches 2 trainers $150 000 per year $90 000 each per year $90 000 each per year $80 000 each per year $70 000 per year 3 administrative staff 1 medical staff 1 coaching director 3 coaches 2 trainers $150 000 per year…
Suppose that your colleague has approached you with an opportunity to lend $25,000 to her laundry business in Accra. The business, called Do it yourself launderette, plans to offer home services to customers at area. Funds would be used to lease a delivery vehicle, purchase supplies, and provide working capital. Terms of the proposal are that you would receive $5,000 at the end of each year in interest with the full $25,000 to be repaid at the end of a ten[1]year period. a) Assuming a 10% required rate of return, calculate the present value of cash flows and the net present value of the proposed investment. b) Based on this same interest rate assumption, calculate the cumulative cash flow of the proposed investment for each period in both nominal and present[1]value terms. c) If we are to use the monetary approach to exchange rate determination, what will be the predicted effect on the exchange rate of domestic currency if domestic real income increases? d) Using the same…
Suppose that your colleague has approached you with an opportunity to lend $25,000 to her laundry business in Accra. The business, called Do it yourself launderette, plans to offer home services to customers at area. Funds would be used to lease a delivery vehicle, purchase supplies, and provide working capital. Terms of the proposal are that you would receive $5,000 at the end of each year in interest with the full $25,000 to be repaid at the end of a ten year period Assuming a 10% required rate of return, calculate the present value of cash flows and the net present value of the proposed investment Based on this same interest rate assumption, calculate the cumulative cash flow of the proposed investment for each period in both nominal and present value terms?
Mary Graham worked as a real estate agent for Piedmont Properties for 15 years. Her annual income is approximately $100,000 per year. Mary is considering establishing her own real estate agency. She expects to generate revenues during the first year of $2 million. Salaries paid to her employees are expected to total $1.5 million. Operating expenses (i.e., rent, supplies, utility services) are expected to total $250,000. To begin the business, Mary must borrow $500,000 from her bank at an interest rate of 15 percent. Equipment will cost Mary $50,000. At the end of one year, the value of this equipment will be $30,000, even though the depreciation expense for tax purposes is only $5,000 during the first year.a. Determine the (pre-tax) accounting profit for this venture.b. Determine the (pre-tax) economic profit for this venture.c. Which of the costs for this firm are explicit and which are implicit?
Margaret is planning to invest up to $22,000 in certificates of deposit at City Bank and People's Bank. She wants to invest at least $2000 but no more than $14000 at City Bank. The interest is 6% at City Bank and 7% at People's Bank. This is simple interest for one year. How much should she invest in each bank to maximize her income? What is the maximum income? y
Tamika Harms needs $18,000 to prepare her web-page design business for opening. Her bank will loan her the money at a banker's discount rate of 9.2% for 195 days. Find the face value of the note so that Ms. Harms will have the required $18.000. Use banker's interest of 360 days