Question
4) Using the balance sheet from #3, construct an income statement and balance sheet for the first month of operation, given the following information: Sales
4) Using the balance sheet from #3, construct an income statement and balance sheet for | ||||||||
the first month of operation, given the following information: | ||||||||
| Sales | $104,000.00 | ||||||
Collections | $77,000.00 | |||||||
Purchases (paid for half) | $60,000.00 | |||||||
Ending inventory | $57,000.00 | |||||||
Equipment Depreciation | $18,000.00 | |||||||
Vehicle Depreciation | $2,000.00 | |||||||
Heat (due next month) | $450.00 | |||||||
Electricity | $325.00 | |||||||
Telephone | $230.00 | |||||||
Advertising | $1,200.00 | |||||||
Salaries | $15,500.00 | |||||||
Payroll Tax Expense | $1,700.00 | |||||||
Office Supplies | $200.00 | |||||||
Insurance (due next month) | $1,250.00 | |||||||
Loan payment | $3,500.00 | |||||||
principal | $1,500.00 | |||||||
interest | $2,000.00 | |||||||
Legal fees (due next month) | $500.00 | |||||||
Accounting | $250.00 | |||||||
Vehicle Expense | $700.00 | |||||||
Repairs & Maintenance | $1,500.00 | |||||||
Owner Draw | $3,000.00 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started