Assets
2019
Net Sales
$5,000,000.00
Cash &
equivalents
$20,000.00
Variable Cost (75% of
sales)
$3,750,000.00
Accounts...
Assets
2019
Net Sales
$5,000,000.00
Cash &
equivalents
$20,000.00
Variable Cost (75% of
sales)
$3,750,000.00
Accounts
Receivable
$15,000.00
Inventory
$10,000.00
Gross profit
$1,250,000.00
Total current
assets
$45,000.00
Fixed Cost
$100,000.00
Net Plant and
equipment
$50,000.00
Earnings
before interest, taxes dp and amort.
$1,150,000.00
Total
assets
$95,000.00
Depreciation
$35,000.00
Net OP. Income
(EBIT)
$1,115,000.00
Liabilities
and equity
Interest
$12,000.00
Accounts payable
$5,000.00
Earnings before
taxes
$1,103,000.00
Accruals
$2,000.00
Taxes (40%)
$441,200.00
Notes payable
$10,000.00
Net
Income
$661,800.00
Total current
liabilities
$17,000.00...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00
$48,120.00
Depreciation
$16,000.00
$19,200.00
Administrative Costs
$9,000.00
$10,800.00
EBIT
$15,000.00
$18,120.00
Interest
$4,000.00
$4,000.00
Pre-tax income
$11,000.00
$14,120.00
Taxes
$4,400.00
$5,648.00
Net Income
$6,600.00
$8,472.00
Dividends
$0.00
$5,083.20
Addition to Retained Earnings
$6,600.00
$3,388.80
BALANCE SHEET AS OF 12/31/2017:
ASSETS
2016
2017
Cash
$5,000.00
$6,000.00
Inventory
$15,000.00
$18,000.00
Accounts Receivable
$15,000.00
$18,045.00
Current Assets
$35,000.00
$42,045.00
Net PPE
$80,000.00
$92,000.00
Total Assets (TA)
$115,000.00...
Testable Corp
Cash
1,080
Receivables
6,480
Inventories
9,000
Total Current Assets
16,560
Net Fixed Assets
12,600...
Testable Corp
Cash
1,080
Receivables
6,480
Inventories
9,000
Total Current Assets
16,560
Net Fixed Assets
12,600
Total Assets
29,160
Accounts Payable
4,320
Accruals
2,880
Notes Payable
2,100
Total Current Liabilities
9,300
Long Term Debt
3,500
Common Stock
3,500
Retained Earnings
12,860
Total Liabilities and Equity
29,160
Sales
36,000
Operating Costs
32,440
Interest
460
Taxes
1,240
Net Income
1,860
Dividends
837
Shares Outstanding 3,500
Share
Price
$8.45
Information for Problem 5. Calculate the
following for Testable Corp.
Cash Conversion Cycle (Cash...
The following
table shows Toshiba's financial statements
Assets:
Amount
Cash and marketable securities
$400,000
Accounts...
The following
table shows Toshiba's financial statements
Assets:
Amount
Cash and marketable securities
$400,000
Accounts receivable
1,415,000
Inventories
1,847,500
Prepaid expenses
24,000
Total current assets
3,686,500
Fixed assets
2,800,000
Less: accum. depr.
(1,087,500)
Net fixed assets
1,712,500
Total assets
$5,399,000
Liabilities:
Accounts payable
$600,000
Notes payable
875,000
Accrued taxes
92,000
Total current liabilities
$1,567,000
Long-term debt
900,000
Common Stock (100,000 shares)
700,000
Retained Earnings
2,232,000
Total liabilities and owner's equity
$5,399,000
Net sales (all credit)
$6,375,000
Less: Cost of...
based on this
The actual results for 2020 come in at $110,000 for labour
costs. What...
based on this
The actual results for 2020 come in at $110,000 for labour
costs. What are two things would you investigate regarding the
unfavourable labour results
Prepration Operating Budget forecast for 2020 and
2021
Actual 2019
FCT 2020
FCT 2021
Industry
Market Share
10,00,000.00
20%
15,00,000.00
20%
17,50,000.00
20%
% of Sale
Sales
2,00,000.00
3,00,000.00
3,50,000.00
Material
25%
50,000.00
75,000.00
87,500.00
Labour
35%
70,000.00
1,05,000.00
1,22,500.00
Factory Overhead
20%
40,000.00
60,000.00
70,000.00
80%
1,60,000.00
2,40,000.00
2,80,000.00...
CCC - Balance sheets 31 December 2018, 2017 assets 2018 2017
Fixed assets, net 600,000 500,000...
CCC - Balance sheets 31 December 2018, 2017 assets 2018 2017
Fixed assets, net 600,000 500,000 Inventory 70,000 50,000 Accounts
receivable, net 100,000 150,000 Cash 30,000 50,000 Total current
assets € 200,000 € 250,000 Total assets € 800,000 € 750,000 Equity
and liabilities 2018 2017 Share capital 300,000 200,000 Retained
earnings 80,000 100,000 Total equity € 380,000 € 300,000 Payable
bonds 200,000 250,000 Accounts payable 150,000 120,000 Income taxes
payable 70,000 80,000 Total current liabilities € 220,000 € 200,000
Total...
Income
Statement
Balance Sheet
Sales
$20,000,000
Assets:
Cost of Goods Sold
8,000,000
Cash
$5,000,000
12,000,000
Marketable...
Income
Statement
Balance Sheet
Sales
$20,000,000
Assets:
Cost of Goods Sold
8,000,000
Cash
$5,000,000
12,000,000
Marketable Securities
12,500,000
Selling and Administrative
1,600,000
Accounts Receivable, net
2,500,000
Depreciation
3,000,000
Inventory
30,000,000
EBIT
7,400,000
Prepaid Expenses
5,000,000
Interest
2,000,000
Plant & Equipment
30,000,000
5,400,000
Taxes (40%)
2,160,000
Total Assets
85,000,000
3,240,000
Common Stock Div.
600,000
Liabilities and Equity:
$2,640,000
Accounts Payable
$20,000,000
Notes Payable
5,000,000
Shares outstanding of common
stock = 1,000,000
Accrued Expenses
5,000,000
Market price of common stock =
$18...
QUESTION 1
Co. XYZ Balance Sheet
Assets:
Cash and marketable
securities &nbs
QUESTION 1
Co. XYZ Balance Sheet
Assets:
Cash and marketable
securities $300,000
Accounts
receivable 1,125,000
Inventories 1,837,500
Prepaid
expenses 24,000
Total current
assets $3,286,500
Fixed
assets 2,700,000
Less: accumulated
depreciation 1,087,500
Net fixed
assets $1,612,500
Total
assets $4,899,000
Liabilities:
Accounts
payable $240,000
Notes
payable 825,000
Accrued
taxes 42,000
Total current
liabilities $1,107,000
Long-term
debt 975,000
Owner’s
equity 2,817,000
Total liabilities and owner’s
equity $4,899,000
Co. XYZ Income Statement
Net sales (all
credit) $6,375,000
Less: Cost of goods
sold 4,312,500
Selling and administrative
expense 1,387,500
Depreciation
expense 135,000
Interest
expense 127,000
Earnings before
taxes $
412,500
Income
taxes 225,000
Net
income $
188,000
Common stock...