Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I have a fake company that sells hand sanitizer. I need to prepare these spreadsheets of three years of operations (2017 2019), with a made

I have a fake company that sells hand sanitizer. I need to prepare these spreadsheets of three years of operations (2017 2019), with a made up amount of money.

Balance sheet & Income statement in the format of the photos below.

image text in transcribedimage text in transcribed

Balance Sheet Business Name: Date: ASSETS LIABILITIES Current Assets Cash Petty Cash Accounts Receivable Inventory Short-Term Investments Prepaid Expenses Current Liabilities Accounts Payable Notes Payable Interest Payable Long-Term Investments LA Taxes Payable Federal Income Tax Self-Employment Tax State Income Tax Sales Tax Accrual Property Tax A A A A A Fixed Assets Land (valued at cost) $ Payroll Accrual $ Buildings 1. Cost 2. Less Acc. Depr. Long-Term Liabilities Notes Payable $ $ Improvements 1. Cost 2. Less Acc. Depr. TOTAL LIABILITIES $ Equipment 1. Cost 2. Less Acc. Depr. NET WORTH (EQUITY) $ $ Furniture 1. Cost 2. Less Acc. Depr. Proprietorship or Partnership name name % Equity _% Equity $ $ $ or Autos/Vehicles 1. Cost 2. Less Acc. Depr. Corporation Capital Stock Surplus Paid In Retained Earnings Other Assets 1. 2. TOTAL NET WORTH $ Assets - Liabilities = Net Worth and Liabilities + Equity = Total Assets TOTAL ASSETS $ Profit & Loss (Income) Statement Business Name: Beginning: Ending: $ INCOME 1. Sales Revenues 2. Cost of Goods Sold (c-d) a. Beginning Inventory (1/01) b. Purchases C. C.O.G. Avail. Sale (a+b) d. Less Ending Inventory (12/31) 3. Gross Profit on Sales (1-2) $ EXPENSES 1. Variable (selling) (a thru h) a. b C. d. e. f. g. Misc. Variable (Selling) Expense h. Depreciation (Prod/Serv Assets) 2. Fixed (Administrative) (a thru h) a. b. C. d. e. f g. Misc. Fixed (Administrative) Expense h. Depreciation (Office Equipment) Total Operating Expenses (1+2) $ $ Net Income from Operations (GP-Exp) Other Income (Interest Income) Other Expense (Interest Expense) Net Profit (Loss) Before Taxes Taxes a. Federal b. State c. Local NET PROFIT (LOSS) AFTER TAXES Balance Sheet Business Name: Date: ASSETS LIABILITIES Current Assets Cash Petty Cash Accounts Receivable Inventory Short-Term Investments Prepaid Expenses Current Liabilities Accounts Payable Notes Payable Interest Payable Long-Term Investments LA Taxes Payable Federal Income Tax Self-Employment Tax State Income Tax Sales Tax Accrual Property Tax A A A A A Fixed Assets Land (valued at cost) $ Payroll Accrual $ Buildings 1. Cost 2. Less Acc. Depr. Long-Term Liabilities Notes Payable $ $ Improvements 1. Cost 2. Less Acc. Depr. TOTAL LIABILITIES $ Equipment 1. Cost 2. Less Acc. Depr. NET WORTH (EQUITY) $ $ Furniture 1. Cost 2. Less Acc. Depr. Proprietorship or Partnership name name % Equity _% Equity $ $ $ or Autos/Vehicles 1. Cost 2. Less Acc. Depr. Corporation Capital Stock Surplus Paid In Retained Earnings Other Assets 1. 2. TOTAL NET WORTH $ Assets - Liabilities = Net Worth and Liabilities + Equity = Total Assets TOTAL ASSETS $ Profit & Loss (Income) Statement Business Name: Beginning: Ending: $ INCOME 1. Sales Revenues 2. Cost of Goods Sold (c-d) a. Beginning Inventory (1/01) b. Purchases C. C.O.G. Avail. Sale (a+b) d. Less Ending Inventory (12/31) 3. Gross Profit on Sales (1-2) $ EXPENSES 1. Variable (selling) (a thru h) a. b C. d. e. f. g. Misc. Variable (Selling) Expense h. Depreciation (Prod/Serv Assets) 2. Fixed (Administrative) (a thru h) a. b. C. d. e. f g. Misc. Fixed (Administrative) Expense h. Depreciation (Office Equipment) Total Operating Expenses (1+2) $ $ Net Income from Operations (GP-Exp) Other Income (Interest Income) Other Expense (Interest Expense) Net Profit (Loss) Before Taxes Taxes a. Federal b. State c. Local NET PROFIT (LOSS) AFTER TAXES

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting For Payroll

Authors: Steven M. Bragg

1st Edition

0471251089, 9780471251088

More Books

Students also viewed these Accounting questions