Here you go,
Cash Accounting
Revenues(cash receipts).........................$37,000
Expenses($25,000-$5,250+$6,750)........$27,000
Net income...............................................$10,000
Accrual Accounting
Revenues(earned).................................................$45,000
Expenses(incurred)...............................................$25,500
Net Income............................................................$19,500