How much cash do I have at the end of period 2, 3, and 4? Please...

How much cash do I have at the end of period 2, 3, and 4?

Please add calculations for each period.

Period	Debit or Credit	Value	Type	Account
0	Credit(+)	$1,500,000	Equity	Startup Capital
0	Debit(+)	$1,500,000	Asset	Cash
0	Debit(+)	$300,000	Asset	Property, Plant & Equipment
1	Debit(+)	$26,000	Expense	Operating Costs
1	Credit(-)	$26,000	Asset	Cash
1	Credit(+)	$126,114	Revenue	Revenue
1	Debit(+)	$126,114	Asset	Cash
1	Debit(+)	$240,000	Asset	Inventory
1	Credit(+)	$240,000	Asset	Cash
1	Debit(+)	$67,261	Expense	Cost of Goods Sold
1	Credit(-)	$67,261	Asset	Inventory
2	Debit(+)	$26,000	Expense	Operating Costs
2	Credit(-)	$26,000	Asset	Cash
2	Credit(+)	$473,886	Revenue	Revenue
2	Debit(+)	$473,886	Asset	Cash
2	Debit(+)	$90,000	Asset	Inventory
2	Credit(+)	$90,000	Asset	Cash
2	Debit(+)	$284,332	Expense	Cost of Goods Sold
2	Credit(-)	$284,332	Asset	Inventory
2	Debit(+)	$37,500	Expense	Loan Payment - Interest
2	Credit(-)	$37,500	Asset	Cash
2	Debit(+)	$250,000	Liability	Loan Payment - Principal
2	Credit(-)	$250,000	Asset	Cash
2	Debit(+)	$40,000	Expense	Other Costs
2	Credit(-)	$40,000	Asset	Cash
2	Debit(+)	$6,000	Expense	Market Research Costs
2	Credit(-)	$6,000	Asset	Cash
2	Debit(+)	$2,500	Expense	Sales Promotion - OKC
2	Credit(-)	$2,500	Asset	Cash
2	Debit(+)	$2,500	Expense	Sales Promotion - Tulsa
2	Credit(-)	$2,500	Asset	Cash
2	Debit(+)	$2,500	Expense	Sales Promotion - Stillwater
2	Credit(-)	$2,500	Asset	Cash
2	Debit(+)	$2,500	Expense	Product Line Brand - OKC
2	Credit(-)	$2,500	Asset	Cash
2	Debit(+)	$2,500	Expense	Product Line Brand - Tulsa
2	Credit(-)	$2,500	Asset	Cash
2	Debit(+)	$2,500	Expense	Product Line Brand - Stillwater
2	Credit(-)	$2,500	Asset	Cash
3	Debit(+)	$26,000	Expense	Operating Costs
3	Credit(-)	$26,000	Asset	Cash
3	Credit(+)	$799,731	Revenue	Revenue
3	Debit(+)	$799,731	Asset	Cash
3	Debit(+)	$682,500	Asset	Inventory
3	Credit(+)	$682,500	Asset	Cash
3	Debit(+)	$559,812	Expense	Cost of Goods Sold
3	Credit(-)	$559,812	Asset	Inventory
3	Debit(+)	$1,500	Expense	Market Research Costs
3	Credit(-)	$1,500	Asset	Cash
3	Debit(+)	$2,500	Expense	Research & Development - Flavor Varieties
3	Credit(-)	$2,500	Asset	Cash
3	Debit(+)	$5,000	Expense	Research & Development - Ingredient Quality
3	Credit(-)	$5,000	Asset	Cash
3	Debit(+)	$15,000	Expense	Research & Development - Update Equipment
3	Credit(-)	$15,000	Asset	Cash
3	Debit(+)	$3,750	Expense	Sales Promotion - OKC
3	Credit(-)	$3,750	Asset	Cash
3	Debit(+)	$2,500	Expense	Sales Promotion - Tulsa
3	Credit(-)	$2,500	Asset	Cash
3	Debit(+)	$5,000	Expense	Sales Promotion - Stillwater
3	Credit(-)	$5,000	Asset	Cash
3	Debit(+)	$3,750	Expense	Product Line Brand - OKC
3	Credit(-)	$3,750	Asset	Cash
3	Debit(+)	$2,500	Expense	Product Line Brand - Tulsa
3	Credit(-)	$2,500	Asset	Cash
3	Debit(+)	$5,000	Expense	Product Line Brand - Stillwater
3	Credit(-)	$5,000	Asset	Cash
4	Debit(+)	$26,000	Expense	Operating Costs
4	Credit(-)	$26,000	Asset	Cash
4	Credit(+)	$723,876	Revenue	Revenue
4	Debit(+)	$723,876	Asset	Cash
4	Debit(+)	$315,000	Asset	Inventory
4	Credit(+)	$315,000	Asset	Cash
4	Debit(+)	$381,945	Expense	Cost of Goods Sold
4	Credit(-)	$381,945	Asset	Inventory
4	Debit(+)	$1,500	Expense	Market Research Costs
4	Credit(-)	$1,500	Asset	Cash
4	Debit(+)	$2,500	Expense	Research & Development - Flavor Varieties
4	Credit(-)	$2,500	Asset	Cash
4	Debit(+)	$5,000	Expense	Research & Development - Ingredient Quality
4	Credit(-)	$5,000	Asset	Cash
4	Debit(+)	$5,000	Expense	Sales Promotion - OKC
4	Credit(-)	$5,000	Asset	Cash
4	Debit(+)	$5,000	Expense	Sales Promotion - Tulsa
4	Credit(-)	$5,000	Asset	Cash
4	Debit(+)	$5,000	Expense	Sales Promotion - Stillwater
4	Credit(-)	$5,000	Asset	Cash
4	Debit(+)	$5,000	Expense	Product Line Brand - OKC
4	Credit(-)	$5,000	Asset	Cash
4	Debit(+)	$5,000	Expense	Product Line Brand - Tulsa
4	Credit(-)	$5,000	Asset	Cash
4	Debit(+)	$5,000	Expense	Product Line Brand - Stillwater
4	Credit(-)	$5,000	Asset	Cash

Expert Solution

Cash balance at the end of period 2,3,4:

For the period ended 2			For the period ended 3			For the period ended 4
0	Debit(+)	$1,500,000	Beginning	Debit	$1,369,500	Beginning	Debit	$1,414,231
1	Debit(+)	$126,114	3	Debit(+)	$799,731	4	Debit(+)	$723,876
2	Debit(+)	$473,886
Total Debit (i)		$2,100,000	Total Debit (i)		$2,169,231	Total Debit (i)		$2,138,107

1	Credit(-)	$26,000	3	Credit(-)	$26,000	4	Credit(-)	$26,000
1	Credit(+)	$240,000	3	Credit(+)	$682,500	4	Credit(+)	$315,000
2	Credit(-)	$26,000	3	Credit(-)	$1,500	4	Credit(-)	$1,500
2	Credit(+)	$90,000	3	Credit(-)	$2,500	4	Credit(-)	$2,500
2	Credit(-)	$37,500	3	Credit(-)	$5,000	4	Credit(-)	$5,000
2	Credit(-)	$250,000	3	Credit(-)	$15,000	4	Credit(-)	$5,000
2	Credit(-)	$40,000	3	Credit(-)	$3,750	4	Credit(-)	$5,000
2	Credit(-)	$6,000	3	Credit(-)	$2,500	4	Credit(-)	$5,000
2	Credit(-)	$2,500	3	Credit(-)	$5,000	4	Credit(-)	$5,000
2	Credit(-)	$2,500	3	Credit(-)	$3,750	4	Credit(-)	$5,000
2	Credit(-)	$2,500	3	Credit(-)	$2,500	4	Credit(-)	$5,000
2	Credit(-)	$2,500	3	Credit(-)	$5,000
2	Credit(-)	$2,500
2	Credit(-)	$2,500
Total Credit (ii)		$730,500	Total Credit (ii)		$755,000	Total Credit (ii)		$380,000

Balance at the end of perid 2 (i-ii)		$1,369,500	Balance at the end of perid 3 (i-ii)		$1,414,231	Balance at the end of perid 4 (i-ii)		$1,758,107

ekkarill92 answered 6 months ago

How do I solve this equation? (1/3(5)-1/4(-3))(-3/4(3))

1 Do you own a pet? 2 How old are you? 3 How much do...

1 Do you own a pet? 2 How old are you? 3 How much do you weigh? (lbs) 4 Male or Female? 5 Do you drink alcohol? 6 How often do you watch movies at the theater per month? 7 How often do you eat fast food per week? 8 Do you like spicy food? 9 Do you prefer Android or iOS? 10 Do you prefer Windows of Mac? 11 How many times a year do you go on...

Tom is planning to invest the following amounts at 4 percent interest. How much money will he have saved at the end of year 3?

1.Tom is planning to invest the following amounts at 4 percent interest. How much money will he have saved at the end of year 3?End of year:Amount saved:1$5002$8003$900 Group of answer choices$2,200.00$2,238.47$2,272.80$2,309.16$2,363.712.Which of the following statements is false?Group of answer choicesA dollar today is worth more than a dollar tomorrow.A safe dollar is worth more than a risky dollar.For a given r (or I), as t (or N) increases, PV increases.An ordinary annuity and a perpetuity are both a series of...

Tom borrowed $600 at 10% per year, simple interest, for 3 years. How much did he have to repay (principal + interest) at the end of the 3 year period?

Using the financial statements of a company over a 3 year period how do I calculate...

Using the financial statements of a company over a 3 year period how do I calculate the intrinsic value of a stock using the discount cash free flow method? what figures in the financial statement do I use in the calculations

How do I prepare a 10ml mixture of 0.0200M Cr(NO3)3 and 0.0752M Co(NO3)2 if I have...

How do I prepare a 10ml mixture of 0.0200M Cr(NO3)3 and 0.0752M Co(NO3)2 if I have a stock solution of 25ml of 0.0500M Cr(NO3)3 and another stock solution of 25ml of 0.1880M Co(NO3)2?

What is the equivalent worth at the end of period 4 of 4 uniform per period...

What is the equivalent worth at the end of period 4 of 4 uniform per period amounts of 600 starting at the end of period 1 followed after that ends by 7 uniform period amounts of 800 using an interest rate of 7.00%.

in verilog if i have a hex number how do i get a specific 4 bits?...

in verilog if i have a hex number how do i get a specific 4 bits? for exampe if i have a hex number 5055 how do i get the last four bits which would be 0101?

JUST DO QUESTION 2 and 3, not 1. The answer to one is 4% I believe....

JUST DO QUESTION 2 and 3, not 1. The answer to one is 4% I believe. Ann gets a fully amortizing 30-year fixed rate mortgage with quarterly payments for $1,000,000. The interest rate is 4%, compounded quarterly. She prepays the mortgage in 1 quarter (i.e. she makes the 1st payment and immediately prepays the remaining balance). What is Ann’s APR? Notes: a quarter equals 3 months, one year consists of 4 quarters, APR is annual. Modify question 1: At the...

I am trying to determine operating cash flow for years 1, 2, 3 and 4 for...

I am trying to determine operating cash flow for years 1, 2, 3 and 4 for a company who is evaluating a new MRI machine. I calculated the revenue based on # of scans times the net revenue for each scan and got $900,000. Should this figure remain the same for years 2, 3, and 4 or does the neutral inflation rate of 2% need to be added to each? Also, does depreciation, variable and fixed costs change with the...

Question