Question

Please read the below scenario carefully and prepare a brief income statement, balance sheet and cash...

Please read the below scenario carefully and prepare a brief income statement, balance sheet and cash forecast for the next 15 days.

Scenario:

We are opening a new office in a semi-rural town. We are excited to help the families and kids there, but don’t know how long it will take for the office to ramp up (see enough patients). Our budget for the office was $100,000, composed of $50,000 furniture and equipment, $30,000 supplies, and $20,000 extra cash to market and get started. We are now up and running and 2 months in. We have collected the below fees and have the below invoices to date. Using Excel, please prepare your thoughts on the P&L, the start-up expenses/budget/balance sheet and the cash outlook.

Start up invoices:

Equipment company - $45,000

Refrigerator - $1000

Furniture - $3,000

Initial dental supply order - $23,000

Office supplies - $4,000

Deposit on Utilities - $1,000

Production (work we have performed) - $30,000

Cash collected (AR collected) - $10,000

Invoices since we have been open:

Paid:

Second Dental supply order - $5,000

Initial Payroll - $15,000

Third Dental supply order - $5,000

Utilities - $1,500

Other:

Marketing mailers - $10,000 – due in 10 days

Last, there is a payroll next week for $7,500

Homework Answers

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
a comparative balance sheet for ALPHAinc at December 31,2017 is shown below. 2017 2016 Change cash...
a comparative balance sheet for ALPHAinc at December 31,2017 is shown below. 2017 2016 Change cash 30,000 35,000 -5,000    accounts receivable 55,000 45,000 10,000 inventory 65,000 45,000 20,000 preppaid expense 15,000 25,000 -10,000 land 70,000 40,000 30,000 right of use of asset 100,000 0 100,000 equipment 90,000 75,000 15,000 accumulated depreciation -18,000 -8,000 -10,000 total 407,000 257,000 150,000 Accounts payable 65,000 52,000 13,000 accrued expense 15,000 18,000 3,000 notes payable 0 23,000 -23,000 bonds payable 30,000 0 30,000 lease...
complete a Trial Balance, Income Statement, Statement of Retained Earnings, Balance Sheet, and calculate all of...
complete a Trial Balance, Income Statement, Statement of Retained Earnings, Balance Sheet, and calculate all of the ratios. Accounts Receivable        16,250 Accumulated depreciation: Office equipment        25,000 Cash        25,300 Land        58,500 Merchandise inventory        25,250 Office equipment        41,000 Office supplies          4,410 Prepaid rent          1,800 Cost of Goods Sold      112,575 Depreciation expense: office equipment          2,750 Income tax expense          9,000 Insurance expense          1,900 Office supplies expense              520 Rent expense          5,700...
Complete the worksheet by preparing the Income Statement and Balance Sheet columns. Be sure to calculate...
Complete the worksheet by preparing the Income Statement and Balance Sheet columns. Be sure to calculate the total debits and credits in each step. Caroline Eagle, CPA Worksheet December 31, 2018 Adjusted Income Trial Balance Statement Account Names Debit Credit Debit Credit Cash $46,500 Accounts Receivable 13,100 Office Supplies 200 Prepaid Rent 5,600 Land 5,000 Building 130,000 Accumulated Depreciation—Building $1,100 Furniture 21,000 Accumulated Depreciation—Furniture 1,900 Accounts Payable 3,900 Utilities Payable 675 Salaries Payable 3,900 Interest Payable 900 Unearned Revenue 1,400...
Using the following accounts and their amounts, prepare in good format an Income Statement, Balance Sheet...
Using the following accounts and their amounts, prepare in good format an Income Statement, Balance Sheet and Statement of Owner’s Equity for Cloe Company, month ended Jan 31, 2009: Telephone Expense P750 Cash P3,150 Accounts Payable P640 Cloe, Withdrawal P300 Fees Earned P10,700 Rent Expense P1,000 Supplies P230 Accounts Receivable P1,800 Computer Equipment P15,000 Cloe, Capital P13,080 Wages Expense P3,600 Utilities Expense P350 Notes Payable P2,000 Office Expense P240
610A Create a Pro-Forma balance sheet, income statement, and statement of cash flow projecting the first...
610A Create a Pro-Forma balance sheet, income statement, and statement of cash flow projecting the first year of our product in the business. These preliminary projections are based on research and data collected so far and will likely change, once our products are commercialized. Each statement should address the financial components of features, expenses, and sales of your product or service. It is typical for net income to be negative at this point. Do not assume that you have sales...
Please prepare a balance sheet with the given information. You have been hired as an accountant...
Please prepare a balance sheet with the given information. You have been hired as an accountant for NFT Consulting Inc. This business was created when some friends decided to make use of their newly minted college degrees and go into business together. The business was created on November 1, 2017. The company will have a fiscal year end of October 31st.   The initial formation transactions and early purchases for NFT Consulting Inc. resulted in the balances that are included in...
Presented below are the 2020 Income Statement and Balance Sheet for Riggins Online Store. Prepare a...
Presented below are the 2020 Income Statement and Balance Sheet for Riggins Online Store. Prepare a Cash Flow Statement as of December 31, 2020. Additional Information for the 2020 fiscal year includes: 1) Cash dividends of $1,000 were declared and paid. 2) Equipment with a cost of $1,500 and accumulated depreciation of $1,000 was sold for $500. Riggins Online Store Income Statement For the Year Ended December 31, 2020 Sales Revenue $ 14,250 Service Revenue       3,400 Total Revenue $...
Using the adjusted trial balance and Income Statement shown below, prepare a Retained Earnings Statement and...
Using the adjusted trial balance and Income Statement shown below, prepare a Retained Earnings Statement and a Balance Sheet for White Enterprises. Use Excel or Word and upload your file (convert to pdf if using Apple products), or handwrite the statements and upload as a pdf or jpg. White Enterprises Adjusted Trial Balance as of December 31, 2020 Debit Credit Cash $         20,200 Accounts receivable             70,600 Supplies               2,500 Shop equipment             26,600 Accumulated depreciation: shop equipment $           9,600...
Assignment: Create a Balance Sheet with the information below. Please explain each step! ABC Service Corporation...
Assignment: Create a Balance Sheet with the information below. Please explain each step! ABC Service Corporation was organized on January 1. 2002. On that date, the investors exchanged $36,000 cash for all the stock of the company. On the same day, the corporation borrowed $10,000 from a local bank and signed a three-year note payable. The interest is payable each December 31. Operations started immediately. At the end of 2002, the corporation had completed the following additional business transactions (summarized)...
Given the following account information for Leong Corporation, prepare a balance sheet            (8 Marks) in report form...
Given the following account information for Leong Corporation, prepare a balance sheet             in report form for the company as of December 31, 2017. All accounts have normal balances. Equipment                                         70,000 Interest Expense                               2,400 Interest Payable                                600 Retained Earnings                          234,680 Land                                               137,320 Accounts Receivable                        102,000 Bonds Payable                                  78,000 Notes Payable (due in 6 months)      34,400 Common Stock                                 70,000 Accumulated Depreciation - Equip   10,000 Prepaid Advertising                          5,000 Service Revenue                           351,400 Buildings        80,400 Supplies                                        1,860 Income Taxes Payable                 3,000 Utilities Expense                           1,320 Advertising Expense                     1,560 Salaries and Wages Expense       53,040 Salaries and Wages Payable        900 Accumulated Depr. - Bld.             15,000 Cash                                             50,000 Depreciation Expense                  8,000...