Month 1 Month 2 Month 3 OPENING BALANCE $10,000 Cash Incoming Sales Asset sales Debtor receipts...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66495e31bbe55_27366495e311b199.jpg)
Transcribed Image Text:
Month 1 Month 2 Month 3 OPENING BALANCE $10,000 Cash Incoming Sales Asset sales Debtor receipts Other income $364,581 $453,772 $353,812 $15,875 $43,900 $24,896 $28,756 $31,745 $7,000 $5,863 $1,200 Cash outgoing Purchases (Stock etc.) $78,921 $109,835 $128,456 Accountant fees $7,500 $7,500 $7,500 Solicitor fees $3,800 $3,800 $10,900 Advertising & marketing $10,750 $10,750 $10,750 Bank fees & charges $750 $750 $750 Interest paid $2,300 $2,299 $2,298 Credit card fees $770 $798 $850 Utilities (electricity, gas, water) $28,963 $29,058 $30,501 Telephone $3,784 $4,732 $3,926 Lease/loan payments $5,086 $5,086 $5,086 Rent & rates $5,001 $7,250 $5,890 Motor vehicle expenses $2,976 $4,879 $2,759 Repairs & maintenance $5,908 $3,578 $7,956 Stationery & printing $935 $1,200 $878 Membership & affiliation fees $121 $121 $121 Licensing $875 $900 $986 Insurance $4,835 $4,835 $4,835 Superannuation $15,728 $16,971 $16,624 Income tax $26,990 $25,765 $20,995 Wages (including PAYG) $120,980 $130,543 $127,875 Month 1 Month 2 Month 3 OPENING BALANCE $10,000 Cash Incoming Sales Asset sales Debtor receipts Other income $364,581 $453,772 $353,812 $15,875 $43,900 $24,896 $28,756 $31,745 $7,000 $5,863 $1,200 Cash outgoing Purchases (Stock etc.) $78,921 $109,835 $128,456 Accountant fees $7,500 $7,500 $7,500 Solicitor fees $3,800 $3,800 $10,900 Advertising & marketing $10,750 $10,750 $10,750 Bank fees & charges $750 $750 $750 Interest paid $2,300 $2,299 $2,298 Credit card fees $770 $798 $850 Utilities (electricity, gas, water) $28,963 $29,058 $30,501 Telephone $3,784 $4,732 $3,926 Lease/loan payments $5,086 $5,086 $5,086 Rent & rates $5,001 $7,250 $5,890 Motor vehicle expenses $2,976 $4,879 $2,759 Repairs & maintenance $5,908 $3,578 $7,956 Stationery & printing $935 $1,200 $878 Membership & affiliation fees $121 $121 $121 Licensing $875 $900 $986 Insurance $4,835 $4,835 $4,835 Superannuation $15,728 $16,971 $16,624 Income tax $26,990 $25,765 $20,995 Wages (including PAYG) $120,980 $130,543 $127,875
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
What risks accompany a standby credit letter for (a) the issuer and (b) the beneficiary?
-
Copper-rich copper???beryllium alloys are precipitation hardenable. After consulting the portion of the phase diagram (Figure), do the following: (a) Specify the range of compositions over which...
-
The underloadoverload optimal stress continuum graphically represents ______________. a. a negative threshold b. an equation c. biochemical changes d. an inverted U
-
Using the information for Obras, Inc., in SE 4 and SE 5, compute the current ratio, quick ratio, receivable turnover, days sales uncollected, inventory turnover, days inventory on hand, payables...
-
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 2011, the following tentative trial balance as of December 31, 2010, is prepared...
-
(3 4 + -2 + 3 ) (Hint: 3 = 3/x 2
-
Read the case study and answer the question below with a one page response. What does a SWOT analysis reveal about the overall attractiveness of Under Armours situation? Founded in 1996 by former...
-
A study was conducted on students from a particular high school over the last 8 years The following information was found regarding standardized tests used for college admitance Scores on the SAT...
-
1. Construct a synthetic security to mimic the following call option. Then find the value of this synthetic security (call option). Stock price: $200 Exercise (Strike) price: $200 The stock price...
-
Special Occasions Company is considering eliminating its Halloween Department because its $ 6 , 8 0 0 expenses are higher than its $ 6 , 5 0 0 sales. The company reported the following expenses for...
-
Silay Company is employing backflush costing in connection with just-in-time production process. The entity provided the following production data for the year: The entity acquired direct materials...
-
What are the drivers of biodiversity loss and extinction risk, including habitat destruction, fragmentation, overexploitation, climate change, and invasive species, and how do these threats interact...
-
You have been asked to calculate the discount rate for 3 years from now using an interest rate of 3% and a risk factor of 2. What should the discount rate be?
-
Mary Taggart is a graduating college senior and she is considering the costs of going to medical school. Beginning next fall, Mary expects medical school tuition to run $45,000 for the first year and...
-
Read the case study Richter: Information Technology at Hungarys Largest Pharma and answer the following question: How does the organization ensure the accuracy of the data it stores?
-
Inventory Costing and LCNRV} Ortman Enterprises sells a chemical used in various manufacturing processes. On January 1, 2018, Ortman had 5,000,000 litres on hand, for which it had paid \(\$ 0.50\)...
-
OBrien Corporations comparative balance sheets as of December 31, 20x8 and 20x7 and its income statement for the year ended December 31, 20x8 are presented on the opposite page. During 20x8, OBrien...
-
Flanders Corporations income statement for the year ended June 30, 20x7 and its comparative balance sheets as of June 30, 20x7 and 20x6 appear on the opposite page. During 20x7, the corporation sold...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App