60.1K
Verified Solution
Link Copied!
Create Journal Entry based on the following information: So I can verify, and learn. If needed details info then clicks on this link:
https://www.chegg.com/homework-help/questions-and-answers/refer-facts-attached-case-prepare-income-statement-balance-sheet-company-2019-two-friends--q59303242

Appendix a 2019 Cash Transactions for Pierres Cupcake Shoppe
Beginning Cash Balance 0
CASH INFLOWS
Initial investment 50,000
Cash from customers 410,000
Borrowed cash from the bank 470,000
Total Cash Inflows (receipts) 930,000
CASH OUTFLOWS
Purchased store (no landjust the store) 500,000
Purchase of equipment 21,000
Purchase of furniture 11,000
Interest paid to bank (11 months) 25,850
Cash paid to vendors for baking and other supplies 280,000
Cash paid to Pierre for his salary 40,000
Cash paid to you (investor) 5,000
Total Cash Outflows (disbursements) 882,850
ENDING CASH BALANCE 47,150
APPENDIX B 2019 Cash Transactions for Maries Cupcake Bakery
Beginning Cash Balance 0
CASH INFLOWS
Initial investment 75,000
Cash from customers 550,000
Total Cash Inflows (receipts) 625,000
CASH OUTFLOWS
Purchase of equipment 24,000 Purchase of delivery truck 30,000
Cash paid to vendors for baking and other supplies 480,000
Cash paid to Marie for her salary 40,000
Rent payments (15 months) 21,000
Total Cash Outflows (disbursements) 595,000
ENDING CASH BALANCE 30,000
Income Statement In Euro Pierre's Cupcake Shoppe Marie's Cupcake Bakery In Euro Pierre's Cupcake Shoppe Current Liabilities Pierre's Cupcake Shoppe Income Assets: Collection 410,000.00 610,000.00 Bank Balance Sheet Pierre's Cupcake Marie's Cupcake Shoppe Bakery Current Assets Liabilities: Outstanding Bank 47,150.00 30,000.00 Interest 100.00 10,000.00 Trade Payable Total Current 50,000.00 Liabilities 8,200.00 Liabilities: 2,350.00 Expense Closing Stock 25,000.00 Salary 40,000.00 40,000.00 Debtors 2,350.00 25,000.00 Purchase 279,900.00 495,000.00 Prepaid Rent Non - current Liabilities Interest on Loan 28,200.00 Total Current Asset 47,250.00 98,200.00 470,000.00 Long Term Loan- Store Total Non-current Liabilities Depreciation 27,667.00 22,000.00 Assets: Non-current Assets 470,000.00 Dividend 5,000.00 Equipment 21,000.00 Equity Share Capital Bad Debt 10,000.00 Furniture 12,000.00 Owner's Equity: 5000 share* 10 (each) 10000 share*7.5 (each) 50,000.00 Rent 12,800.00 Store Building 483,333.00 75,000.00 Total Expense 380,767.00 579,800.00 Delivery Truck 20,000.00 Retained Earning 29,233.00 30,200.00 Profit/Lost 29,233.00 30,200.00 Total Non-current Assets 504,333.00 32,000.00 Total Owner's Equity 79,233.00 105,200.00 Total Assets 551,583.00 130,200.00 Total Liabilities & Owner's Equity 551,583.00 130,200.00
Answer & Explanation
Solved by verified expert