The following is a cash basis income statement for Sample Café’s first month of
ID: 2468031 • Letter: T
Question
The following is a cash basis income statement for Sample Café’s first month of operation.Calculate the total expenses and net income for the business. Sample Café Income Statement, Cash Basis Month Ended January 31, 20xx Revenue $40,000 Excludes $2,200 in receipts not yet deposited. Equipment $0 Purchased last month for $12,000 (5 year life). Insurance $600 Premium for whole year. Rent and Utilities $4,500 Includes $2,500 in rent/utility deposits. Coffee Purchased $2,300 Includes $100 worth thrown away. Cups Purchased $1,600 $700 still in inventory. Payroll $14,800 Owe $2,400 in taxes. Interest on Loan $200 Paid mid-month. Advertising/Promotion $12,000 $3,000 each week. Total Expenses Net Income 2.
Explanation / Answer
Answer
Note :
Figures in $
Particulars
Amount
Revenue
a
42200
(40000+2200)
Expenses
Insurance
-600
Rent & Utilities
-2000
(4500-2500)
Coffee purchased
-2200
(2300-100)
Coffee wastage
-100
Cup purchased
-900
(1600-700)
Payroll
-14800
Interest on loan
-200
Advertising promotion
-60000
(12000+3000)*4
Depreciation
-200
(12000/60 months)
Total Expenses
b
-81000
Net income (a+b)
-38800
Figures in $
Particulars
Amount
Revenue
a
42200
(40000+2200)
Expenses
Insurance
-600
Rent & Utilities
-2000
(4500-2500)
Coffee purchased
-2200
(2300-100)
Coffee wastage
-100
Cup purchased
-900
(1600-700)
Payroll
-14800
Interest on loan
-200
Advertising promotion
-60000
(12000+3000)*4
Depreciation
-200
(12000/60 months)
Total Expenses
b
-81000
Net income (a+b)
-38800
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.