Hello Tutor, Can I have assistance with creating the attached commomn statement using income and Balance sheet statements along with the interpreation. I would really appreciate it. using the column of difference on Balance sheet and some transactions on income to determine added or subtracted and transfer to appropriate activity (operating, investing, and financing) with numbers (NO ü). Please insert more column as you need Items 2020 2019 Difference Added Subtracted Operating Investing Financing Interpretation :
Hello Tutor,
Can I have assistance with creating the attached commomn statement using income and
using the column of difference on Balance sheet and some transactions on income to determine added or subtracted and transfer to appropriate activity (operating, investing, and financing) with numbers (NO ü). Please insert more column as you need
Items |
2020 |
2019 |
Difference |
Added |
Subtracted |
Operating |
Investing |
Financing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interpretation :
![A
B
D
E
Balance Sheet
1.
2 Assets
% Changed
37.3%
83.3%
23.0%
0.0%
30.0%
-39.5%
-35.3%
45.8%
0.0%
60.0%
11.9%
|2019
Difference
19,000
2020
70,000 $
55,000 $
75,000 $
12,000 $
65,000 $
23,000 | $
55,000 $
70,000 $
51,000 $
30,000 $
61,000 $
12,000 $
50,000 $
38,000 $
85,000 | $
48,000 $
1,45,000 $
25,000 | $
5,45,000 | $
3 Cash
$
4 Accounts Receivables
$
25,000
5 Inventory
6 Prepaid Insurance
7 Short Term Investment
$
14,000
2$
$
15,000
8 Notes Receivables
2$
-15,000
-30,000
22,000
9 Investments
10 Equipment
11 Buildings
12 Land
$
$
$4
1,45,000 $
40,000 $
6,10,000 | $
$
15,000
13 Total Assets
65,000
14
15 Liabilities
16 Accounts Payable
17 Unearned Revenue
18 Salary Payable
19 Short term debt
20 Income tax payable
21 Long term note payable
22 Total Liabilities
66,000 $
10,000 $
12,000 $
21,000 $
37,000 $
62,000 $
2,08,000 $
60,000 | $
8,000 | $
10,000 $
14,000 $
28,000 $
70,000 $
1,90,000 | $
10.0%
25.0%
20.0%
50.0%
32.1%
-11.4%
9.5%
$
6,000
$
2,000
2,000
2$
$
7,000
2$
9,000
-8,000
18,000
2$
$
23
24 Equity
25 Common Stock
3,10,000 $
92,000 $
4,02,000 | $
2,60,000 $
95,000 | $
3,55,000 $
19.2%
-3.2%
13.2%
$
26 Retained Earnings
27 Total Equity
50,000
-3,000
47,000
$
28
29 Total Liabilities and Equity $
6,10,000 | $
5,45,000 $
65,000
11.9%](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F9c476e76-6dbc-4fec-9ab8-8ced8bfd29ac%2Fa15202c6-4df2-42c4-9f12-de9821be73d3%2Fxi0zgro_processed.gif&w=3840&q=75)
![A
D
E
1 Particulars
%
100.0%|
2.0%
98.0%
50.0%
48.0%
2020
2019
1,00,000
100.0% $
1.9% $
98.1%| $
46.6% $
51.5% $
13.7% $
0.4%| $
4.0% $
5.5% $
2 Sales
$
1,26,200
3 Sales return and allowances $
2,426
2,000
4 Net Sales
5 Cost of goods sold
6 Gross profit
7 Selling expenses
8 Depreciation expenses
9 Salary and wages expenses
1,23,774
98,000
2$
58,800
50,000
2$
64,974
48,000
15.0%
0.5%
4.0%
17,310
15,000
500
500
2$
5,000
4,000
10 Rent expenses
11 Utilities expenses
12 Total operating expenses
13 Income from operation
7.0%
0.5%|
27.0%
21.0%
1.0%
22.0%
6.0%
$
7,000
7,000
0.8%| $
24.4% $
27.1% $
0.8% $
27.9% $
9.5% $
$
964
500
30,774
27,000
2$
34,200
21,000
14 Other income
1,000
1,000
22,000
15 Income before income tax
35,200
16 Income tax expenses
12,000
6,000
17 Net income
23,200
18.4% S
16,000
16.0%](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F9c476e76-6dbc-4fec-9ab8-8ced8bfd29ac%2Fa15202c6-4df2-42c4-9f12-de9821be73d3%2F04rgher_processed.gif&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 4 steps with 6 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)