Question: 1. Construct an accrual basis Income Statement BALANCE SHEET Beginning Ending CASH FLOW Cash 225000 320000 Cash Operating Income 1525000 Accounts Receivable 180000 360000 Borrow

1. Construct an accrual basis Income Statement

BALANCE SHEET Beginning Ending CASH FLOW Cash 225000 320000 Cash Operating Income 1525000 Accounts Receivable 180000 360000 Borrow on Oper. Loan 200000 Inventories 255000 880000 155000 Supplies 280000 Total Cash Receipts 1725000 Total Current Assets 940000 1715000 Cash Operating Expenses 1369120 46880 Interest Payments Family Living Withdrawals Machinery 880000 1030000 64000 Less: Acc. Depr. -175000 -300000 Payments on Oper. Loan Capital Purchases 150000 Real Estate 980000 980000 Total Assets 2625000 3425000 Total Cash Expenditures 1630000 270000 405000 Accounts Payable Operating Loan 270000 470000 Net Cash Flow 95000 Accrued Expenses 80000 45000 261000 196000 Accrued Interest Payable Current Portion Term Debts 100000 140000 916000 Total Current Liabilities 1321000 Long Term Liabilities 860000 820000 Total Liabilities 1776000 2141000 Net Worth 849000 1284000

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!

Curtiss Construction Company, Inc., entered into a fixed-price contract with Axelrod Associates on July 1, 2021, to construct a four- story office building. At that time, Curtiss estimated that it...

Wanted to know if my answers were right. I did questions 1 and 2 with the provided information and wanted verification. 1 YOUR NAME: Tanruba Sarkar YOUR SECTION (DAY, EVENING, OR HYBRID): Hybrid...

Ch 1 1. Given the following dat Dec 31 Year 2 Dec 31 Year 1 Total liabilities S128,250 $120,000 Total stockholders oquity 95.000 80.000 compute the ratio of liabilities to stockholders' equity for...

Any help on this question would be greatly appreciated! I have attached the question in an excel sheet as well. Thanks!!! Developing a Master Budget for a Merchandising Organization Peyton Department...

First document is the problem; the rest are supplemental information to complete the problem. Thank you! #3-Assignment (Capital Funding Strategy) Financial Model: #3-Assignment (Financial...

Reference: https://www.investopedia.com/terms/e/eps.asp You are a consultant who has been hired to advise your BSG firm. Your goal is to analyze the company's performance and make suggestions for...

Please determine consolidated net income and consolidated retained earnings Customs Prepare consolidation spreadsheet for continuous sale of inventory-Cost method A parent company acquired 100...

just only 2 questions ,please read the requirment word by word and be careful about the style of the reference(APA) , file 3.1 is for question 2..BTW,please focus the every step FINANCE SPOTLIGHT...

can any expert help me with the below assignment just only 2 questions ,please read the requirment word by word and be careful about the style of the reference(APA) , file 3.1 is for question...

Use the information below and the Excel template to construct an accrual based income statement for calendar year 2018 for the Y Business. Complete the I/S and the worksheet included in the Excel...

A two-level system of N = + particles is distributed among two eigenstates 1 and 2 with eigenenergies E and E, respectively. The system is in contact with a heat reservoir at temperature T. If a...

Write a C Program to Check Leap Year using function

The yield on tax - exempt bonds is Multiple Choice legally must equal the yield on taxable bonds greater than the yield on taxable bonds usually less than 5 0 % of the yield on taxable bonds less...

In the accounting department at Wysong Manufacturing, employees are shifted monthly to different jobs. For example, an employee will work in Accounts Rec in January, in Accounts Payable during the...

consider how qualitative data can add value to your research;

assess how participation or observation might provide some data for your project;

consider the use of electronically obtained qualitative data;