Question
Please see the excel sheet attached. Question is on top of first page.

inancial Statement wlth Spreadsheet Worksheet Enter formulas in the below cells. Columns A through E contain a worksheet The data is in columns and rows as shown. The data is followed by a financial model. Using an electronic spreadsheet, fill in the blanks Column A Starting Data Initial investment in an asset Equipment Bank loan interest rate on the loan Starting Supplies Percent of cash paid for the supplies Income tax rate Column BColumn CColumn D Column E Row 12 1000013 6500 2500015 7.0% 16 2800 17 20% 18 19 20 21 18 25% 20 First year financial data Likely revenues Revenues uncollected at end of year Vessel expenses Shoreside expenses Cash not yet paid for expenses Ending inventory of supplies Equipment purchased during year Money owed to suppliers at year end Tax rate Principal to be repaid on loan during year 28000 23 24 25 26 27 28 29 30 31 32 7000 23 16800 24 25 8600 254026 4000 500 5550 20% 200 27 28 29 30 32
X Gb699_Fin1_Wrk.xlsx Principal to be repaid on loan during year. 32 35 36 37 38 39 40 41 42 Starting cash Equity investment Purchase equipment Bank loan Purchase supplies Starting cash 34 35 36 37 38 39 40 41 42 43 Starting balance sheet. Cash inventory Fixed assets Assets 45 46 47 48 49 45 46 47 48 49 50 51 52 53 Accounts Payable Bank Loan Equity Investment Total First-year income statement Revenues Vessel expenses Shoreside expenses Operating income Interest expense Pre-taxincome Taxes 51 52 53 54 56 57 58 59 60 56 57 58 59 60 61 62 After-tax income Expected change in cash. Start Change End 62 Cash
60 61 62 63 Expected change In cash. StartChange Cash Accounts Receivable Supplies Fixed assets Total Assets Accounts Payable Bank Loan Equity Investment Retained Earnings Debt & Equity 65 67 69 70 71 72 Difference in totals 73 74 75 76 Mnus starting cash Change to cash 74 76 Changes in balance sheet 78 Start Change Cash Accounts Receivable Supplies Fixed assets Assets 79 80 81 81 83 83 85 86 87 Accounts Payable Bank Loan Equity Investment Retained Earnings Debt & Equity 86 89 20
0 0
Add a comment Improve this question Transcribed image text
Answer #1
Starting Cash
Equity Investment 10000
Purchase of equipment -6500
Bank Loan 25000
Starting Supplies 2800*20% -560
Opening cash 27940
Starting Balance Sheet
Cash 27940
Inventory 2800
Fixed Assets 6500
Total Assets 37240
Accounts payable 2240
Bank Loan 25000
Equity 10000
Total Liabilities 37240
First Year Income statement
Revenues        28,000
Vessels Expenses       -16,800
Shoreside expenses         -8,600
Operating Income (Revenue - Expenses)           2,600
Interest expenses (Bank Loan * Interest Rate on Loan 25000*7%) -1,750
Pre-tax income              850
Taxes 20% -170
After tax income              680
Expected change in Cash
Start Change End
Cash                           27,940 0
Accounts receivable                                7,000           7,000
Supplies                             2,800                                1,200           4,000
Fixed Assets                             6,500                                    500           7,000
Total Assets                           37,240 8,700 18,000
Accounts payable                             2,240                                5,850           8,090
Bank Loan                           25,000 -200        24,800
Equity investment                           10,000        10,000
Retained earnings                                    680              680
Debt & Equity                           37,240 6,330 43,570
Difference in Totals (Debt & Equity - Assets) 25570
Minus starting cash (Opening Cash) -27940
Change to cash -2370
Changes in Balance Sheet
Start Change End
Cash                           27,940                              -2,370        25,570
Accounts receivable                                7,000           7,000
Supplies                             2,800                                1,200           4,000
Fixed Assets                             6,500                                    500           7,000
Total Assets                           37,240                                6,330        43,570
Accounts payable                             2,240                                5,850           8,090
Bank Loan                           25,000                                  -200        24,800
Equity investment                           10,000        10,000
Retained earnings                                    680              680
Debt & Equity                           37,240                                6,330        43,570
Add a comment
Know the answer?
Add Answer to:
Please see the excel sheet attached. Question is on top of first page. inancial Statement wlth...
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. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Please see question on top of the tables attached. Gb699 Decision Making Model Enter formulas in...

    Please see question on top of the tables attached. Gb699 Decision Making Model Enter formulas in the below cells. Afirm reported the financial data for one year. Prepare the balance sheet and income statement Complete the cash flow calculations. Column B Column C Column D ColumnE Row 10 Column A 10 Reported Data Cash Other assets Debt Capital Revenues Expenses Interest Taxes Dividends, percent of income Jan-17Dec-17 10700 37768 521000519000 11000 14000 520700542768 609950 544000 9975 20% 40% 12 13...

  • Dudley Bank has the following balance sheet and income statement. page 412 Income Statement Interest on...

    Dudley Bank has the following balance sheet and income statement. page 412 Income Statement Interest on fees and loans $6,715 Interest on repurchase agreements 143 Interest on other investment securities 1,705 Interest on deposits in banks    60 Total interest income $8,623 Interest on deposits 3,018 Interest on debentures  1,140 Total interest expense $4,158 Net interest income $4,465 Provision for loan losses 200 Noninterest income. 950 Noninterest expenses  1,720 Income before taxes $3,495 Taxes  1,220 Net income 2275. For Dudley Bank,...

  • Goal: Create an Excel worksheet to prepare an income statement, a balance sheet and a statement...

    Goal: Create an Excel worksheet to prepare an income statement, a balance sheet and a statement of changes in equity for a start-up business. Scenario: You have started a valet parking business called First Class Valet. You have tracked your cash, supplies, revenues, expenses, and other items in a spreadsheet. The totals for each account at the end of your first month are as follows (ignore GST): 1. Sales Revenues, $400 2. Supplies on hand (asset account), $175 3. Cash,...

  • Please solve using the shown Workbook in excel Balance Sheet & Income Statement Coast Ltd., which...

    Please solve using the shown Workbook in excel Balance Sheet & Income Statement Coast Ltd., which has just started trading on 1 January 2019. has the following account balances prior to the recording of the final month of the year: Account Balances as at 30 November 2019 Account $ Cash $5 300 Accounts receivable $6 400 Stock of Supplies $11 600 Property, Plant & Equipment -cost $36 000 Accounts payable $3 000 Interest payable S 100 Bank Loan $12 000...

  • Please show in excel like above, thanks! Balance Sheet & Income Statement Coast Ltd., which has...

    Please show in excel like above, thanks! Balance Sheet & Income Statement Coast Ltd., which has just started trading on 1 January 2019. has the following account balances prior to the recording of the final month of the year: Account Balances as at 30 November 2019 Account $ Cash $5 300 Accounts receivable $6 400 Stock of Supplies $11 600 Property, Plant & Equipment -cost $36 000 Accounts payable $3 000 Interest payable S 100 Bank Loan $12 000 Contributed...

  • QUESTION 15 For the following question, please refer to the attached spreadsheet. This sheet contains income...

    QUESTION 15 For the following question, please refer to the attached spreadsheet. This sheet contains income statements and balance sheets for McDonald's and Yum! Brands (Yuml owns fast food chains KFC, Taco Bell, and Pizza Hut). These financial statements are actual statements taken from the U.S. Securities and Exchange Commission's database--for those of you who have only seen financial data presented in a textbook, it may take a couple minutes getting used to the format. Which company provides a more...

  • Question 1 - The Income Statement Using Figure 2-1 on page 15 as your Income Statement...

    Question 1 - The Income Statement Using Figure 2-1 on page 15 as your Income Statement form, review the following facts and prepare an Income Statement. Charlie's Chairs has the following expenses and sales revenue for the year: Cost of Goods Sold ----- $6,358,000 Income Tax Expense ---- $458,000 Interest Expense ---- $684,000 Wages Expense --- $2,500,000 Rent ----$500,000 Selling Expenses ---- $1,000,000 Depreciation ---- $300,000 Amortization ----$75,000 Sales Revenue ---- $13,125,000 Question 2 - The Balance Sheet Using Figure...

  • The 2018 Income Statement and Balance Sheet of Tampa Clinic, a not-for-profit organization, are presented below....

    The 2018 Income Statement and Balance Sheet of Tampa Clinic, a not-for-profit organization, are presented below. Tampa Clinic Income Statement Year Ended December 31, 2018 Operating Revenues: Patient service revenue $524,630 Less provision for bad debts (27630) $497,000 Net patient service revenue Other revenue Net operating revenues 10,000 $507,000 Expenses: Salaries and benefits Supplies Insurance Depreciation Interest Total expenses Operating income Nonoperating income: Investment income Net income $231,950 76,050 16,700 8,000 41,000 $373,700 $133,300 S 2,700 $136,000 Tampa Clinic Balance...

  • help with 2-6. the Beginning and End Balance and Income Statement is provided. Please and thank...

    help with 2-6. the Beginning and End Balance and Income Statement is provided. Please and thank you. New Images below. help with 2-6 beginning balance sheet end balance sheet income statement 2. For the accounting period, does the data contained in the financial statements indicate that total revenue on a cash basis for the year too high or too low? Why? 3. What is the accrual adjusted revenue for the year? 4. For the accounting period, does the data contained...

  • Please complete in excel The Statement of Cash Flows 989 P16-34A Preparing the statement of cash...

    Please complete in excel The Statement of Cash Flows 989 P16-34A Preparing the statement of cash flows-indirect method with Learning Objective 2 non-cash transactions The 2015 income statement and comparaive balance sheet of Rolling Hills, Inc. follow 1. Net Cash Prov. by Op. Act. $125,700 ROLLING HILLS, INC. Income Statement Year Ended December 31, 2015 Sales Revenue $436,000 Cost of Goods Sold 202,200 Gross Profit 233,800 Operating Expenses Salaries Expense $78,400 Depreciation Expense-Plant Assets 14,400 Other Operating Expenses 10,200 Total...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
Active Questions
ADVERTISEMENT