launched a new marketing campaign which is estimated to bring in 20000 new

Launched a new marketing campaign which is estimated

This preview shows page 4 - 12 out of 47 pages.

launched a new marketing campaign, which is estimated to bring in 20,000 new customers over the next 6 m The company expects this expansion will require an additional $1,000,000 of capital and generate an addi profit. The options are: 1) Issuing an additional $1,000,000 of 10%, 100-par convertible preferred stock (same class as is current 2) Issue an additional $1,000,000 of 8% convertible bonds (same terms as the existing issue) 3) $500,000 each of preferred stock and bonds
Image of page 4
ance workbook (red tab) losure within notes. financial information to support claims. re , using financial information to support claims. ny. ome e the necessary adjusting entry. HOME
Image of page 5
urn ferred tax. ved has been a C Corp since the % state). two storefront locations and months. itional $600,000 of after-tax tly outstanding)
Image of page 6
PEYTON APPROVED TRIAL BALANCE As of December 31, 2017 Adjusti Dr Cr Dr Cash 1,488,999.34 Marketable Securities 5,500,000.00 Accounts Receivable 7,092,495.88 Baking Supplies 1,605,098.52 Merchandise Inventory 128,152.63 Prepaid Rent 71,877.07 Prepaid Insurance 207,834.14 Misc. Supplies 17,647.42 Land 250,000.00 Building 1,250,000.00 Baking Equipment 2,254,140.00 6 106,589.40 27,000.00 Accumulated Depreciation 328,282.00 Patent 8 50,000.00 Accounts Payable 1,555,212.85 Wages Payable 250,203.31 Interest Payable 21,888.22 Current Portion of Bonds Payable 1,000,000.00 Income Taxes Currently Payable 1,042,118.16 Accrued Pension Liability Accrued Employees Health Insurance Lease Liability Deferred Tax Liability Bonds Payable 4,000,000.00 Preferred Stock 500,000.00 Common Stock 1,750,000.00 Beginning Retained earnings 2,213,122.59 Dividends - Preferred 50,000.00 Dividends - Common 5,250,000.00 Bakery Sales 33,881,157.15 Merchandise Sales 124,795.80 Cost of Goods Sold - Baked 10,954,907.36 Cost of Goods Sold - Mercha 88,994.79 Rent Expense 1,576,731.95 Wages Expense 2,604,526.23 Misc. Supplies Expense 263,224.56 Repairs and Maintenance 47,353.05 Business License Expense 211,757.65 Misc. Expense 141,171.08
Image of page 7
Depreciation Expense 634,520.00 6 20,000.00 Insurance Expense 112,937.69 Advertising Expense 160,413.49 Interest Expense 484,703.27 Telephone Expense 50,821.34 Pension Expense 4 107,041.70 Retired Employees Health Ins. 5 43,718.91 Patent Amortization 2,500.00 Unrealized Gain/(Loss) on Marketable Securities Held for Sale 1 265,000.00 Income Taxes 4,168,472.62 2 375.00 Deferred tax Expense 3 52,325.25 46,666,780.08 46,666,780.08 674,550.26 (1) To record Unre (2) To adjust incom $1,500 Meals (3) To record Deff vs MACRS De (4) To record Pen (5) To record Hea (6) To record leas **6 (20000 6b To credit amou (7) To capitalize re (8) To Record cos Expense and a Cost of Patent Amortization
Image of page 8
ing entries Cr Dr Cr 1,488,999.34 1 265,000.00 5,235,000.00 7,092,495.88 1,605,098.52 128,152.63 71,877.07 207,834.14 17,647.42 250,000.00 1,250,000.00 2,387,729.40 328,282.00 8 2,500.00 47,500.00 1,555,212.85 250,203.31 21,888.22 1,000,000.00 2 375.00 1,042,493.16 4 107,041.70 107,041.70 5 43,718.91 43,718.91 6 106,589.40 106,589.40 - 3 52,325.25 52,325.25 4,000,000.00 500,000.00 1,750,000.00 2,213,122.59 50,000.00 5,250,000.00 33,881,157.15 124,795.80 10,954,907.36 88,994.79 6 20,000.00 1,556,731.95 2,604,526.23 263,224.56 7 27,000.00 20,353.05 211,757.65 8 50,000.00 91,171.08 HOME
Image of page 9
654,520.00 112,937.69 160,413.49 484,703.27 50,821.34 107,041.70 43,718.91 2,500.00 - 265,000.00 - 4,168,847.62 52,325.25 674,550.26 46,976,830.34 46,976,830.34 ealized Loss on Marketable Securities milestone 1 me taxes for correct effective rate: milestone 1 permanent difference X 25% fered taxes for timing difference on book milestone 1 epreciation 209,301.00 nsion Liability expense & liability. milestone 2 alth Insurance expense & liability. milestone 2 sed asset and liability: .- 106,589.40 ) milestone 2 unt back to rent/ lease expense epair of packing Machin 27,000.00 final st of patent by rectifying Miscellaneous final amortizing patent for year t 50,000.00 2,500.00 -
Image of page 10
Southern New Hampshire University ACC309 - Intermediate Accounting III IMPORTANT NOTE: Use the data from this Milestone and begin working on your final presentation due in Week 7 ITEMS TO COMPLETE FOR THIS MILESTONE: GENERAL CAPITAL LEASES Calculate capital lease obligations
Image of page 11
Image of page 12

You've reached the end of your free preview.

Want to read all 47 pages?

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture