Question

Below is a random list of items that belong on either an agribusinesses balance sheet or income statement. Using this information, construct a balance sheet dated December 31, 2018 and an income statement from January 1, 2018 to December 31, 2018. NOTE: You need to create both a balance sheet and income statement from everything below that is formatted so that a manager can easily read the information. Every item will only be used once. I would first figure out if the items belong on a balance sheet or income statement, then arrange them accordingly. each account 0005 on Income or balance sheet semicort Tim I R I BI TL 3 Income Tax Expense Other Non-Current Assets Others Other Current Assets Interest Expense Utility Expense Selling, General, and Administrative Accounts Payable Other Current Liabilities Labor Expense Long Term Liabilities Account Receivables Inventory Total Sales Long Term Investments Property Plant and Equipment Current Portion of Long Term Debt Cash Other Long Term Liabilities Long Term Intangible Assets Cost of Goods Sold R B B $ 96,000.00 $ 930,000.00 $ 4,000.00 $ 5,579,000.00 $ 87,000.00 $ 2,500.00 $ 538,000.00 $ 3,082,000.00 $ 5,982,000.00 $ 3,500.00 $ 6,730,000.00 $ 4,231,000.00 $ 8,483,000.00 $ 15,800,000.00 $ 5,319,000.00 $ 9,885,000.00 $ 590,000.00 $ 915,000.00 $ 2,240,000.00 $ 4,065,000.00 $ 14,742,000.00 B B B BI B B I The following items also need to be on the balance sheet or income statement, but will need to be calculated. In other words, you will use the numbers given above and be able to calculate these items. Equity Earnings Before Interest and Taxes (EBIT) Total Operating Expenses Total Non-Current Liabilities Total Current Liabilities Net Income Total Liabilities Earnings Before Taxes (EBT) Gross Profit/Margin Total Current Assets Total Assets Total Non-Current Assets

Answer 1

Answer.

Income Statement
For the Month Ended Dec.31, 2018
Total Sales		$ 15,800,000
Less: Cost of Goods Sold		$ 14,742,000
Gross Profit		$ 1,058,000
Less: Operating Expense:
Labor expense	$       3,500
Other expense	$       4,000
Utilities Expense	$ 2,500
Selling,General and Administrative expense	$   538,000
Total Operating Expense		$    548,000
Earning Before Interest and Tax		$    510,000
Less: Interest Expense		$        87,000
Earning Before Tax		$      423,000
Less: Income Tax Expense		$        96,000
Net Income		$    327,000

Balance Sheet
For the Month Ended Dec.31, 2018
Assets
A) Current Assets:
Cash	$      915,000
Account Receivable	$    4,231,000
Inventory	$    8,483,000
Other Current Assets	$    5,579,000
Total Current Assets		$ 19,208,000
B) Non Current Assets:
Long Term Investment	$    5,319,000
Other Non Current Assets	$      930,000
Property Plant and Equipment	$    9,885,000
Long Term Intangible Assets	$    4,065,000
Total Non Current Assets		$ 20,199,000
Total Assets		$ 39,407,000
Liabilities and Equity
A) Liabilities
a) Current Liabilities:
Account Payable	$    3,082,000
Current Portion of Long term Debt	$      590,000
Other Current Liabilities	$    5,982,000
Total Current Liabilities		$   9,654,000
b) Non Current Liabilities:
Long term Liabilities	$    6,730,000
Other Long term Liabilities	$    2,240,000
Total Non Current Liabilities		$   8,970,000
Total Liabilities		$ 18,624,000
B) Equity		$ 20,783,000
Liabilities and Equity		$ 39,407,000
* Equity = Assets - Total Liabilities