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