how to find the statement of income, balance sheet and cash flow in the end...

70.2K

Verified Solution

Question

Accounting

how to find the statement of income, balance sheet and cash flow in the end of 2023 & 2024

Amber is beginning her company on the 1 January 2023. Provided the projected data for the first 36 months. She expects to pay income taxes of 30% on profits six months after each year end. No taxes if company incurrs a loss for the year.

01-January-2023 Open business bank account with transfer of personal funds $450,000
01-January-2023 EFT for rental of office space. Immediate occupancy. 60 months at $4500 per month. $270,000
01-January-2023 Office equipment purchased for cash to get discount from the retail price of $67,000. $60,000
01-January-2023 Office equipment to be replaced in 5 years. Expect to get $6,000 for old equipment. $6,000
03-January-2023 Bank loan approved and credited to account. Payable in 2026 $300,000
30-March-2023 Credit sales. EFT payment to be received in 90 days. $51,500
06-April-2023 Employee timesheets submitted for work performed. Payment (EFT) to be made in 7 days. $7,800
24-April-2023 Cash sales. $25,500
01-May-2023 Purchased supplies on credit from Office Works. $33,000
15-December-2023 Credit sales. EFT payment to be received in 90 days. $44,000
28-December-2023 Employee timesheets submitted for work performed. Payment (EFT) to be made in 7 days. $8,580
31-December-2023 Recorded estimate for electricity expense. Bill not yet received. $6,500
31-December-2023 Count of supplies revealed showed amount on hand at year-end of $9,900
03-April-2024 Credit sales. EFT payment to be received in 90 days. $30,000
09-April-2024 Employee timesheets submitted for work performed. Payment (EFT) to be made in 7 days. $5,600
14-April-2024 Cash sales. $53,000
03-May-2024 Purchased supplies on credit from Office Works. $36,000
05-May-2024 Used excess cash to make partial repayment on bank loan. $49,000
20-December-2024 Credit sales. EFT payment to be received in 90 days. $36,000
25-December-2024 Employee timesheets submitted for work performed. Payment (EFT) to be made in 7 days. $6,160
31-December-2024 Recorded estimate for electricity expense. Bill not yet received. $7,150
31-December-2024 Count of supplies revealed showed amount on hand at year-end of $10,800
06-April-2025 Credit sales. EFT payment to be received in 90 days. $64,000
13-April-2025 Employee timesheets submitted for work performed. Payment (EFT) to be made in 7 days. $6,500
30-April-2025 Paid Office Works account in full. $69,000
16-April-2025 Used excess cash to make partial repayment on bank loan. $47,500
09-May-2025 Cash sales. $36,000
24-December-2025 Credit sales. EFT payment to be received in 90 days. $33,000
31-December-2025 Employee timesheets submitted for work performed. Payment (EFT) to be made in 7 days. $7,150
31-December-2025 Received bill for electricity. For three years !!! Guy thought he was never going to get billed. $21,450
31-December-2025 Count of supplies revealed showed amount on hand at year-end of $4,320

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students