Question

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, 2018: Cash on hand and in the bank. $2.250. amounts due from customers from spa treatments, $1790: 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 $1700. 3. Prepare a forecasted) balance sheet for Nicole's Getaway Spa at December 31, 2018. NICOLE'S GETAWAY SPA Balance Sheet (forecasted) < Prev Next >

Answer 1

Balance sheet (Forecasted)

Assets
Cash	2250
Account receivable	1790
Building and equipment	71000
Total Assets	75040
Liabilities
Account payable	4670
Notes payable	38970
Total liabilities	43640
Stockholder's equity
Common Stock	30000
Retained earnings	1400
Total Stockholder's equity	31400
Total liabilities and stockholder's equity	75040