Question

In: Accounting

There are multiple answers posted on this site for the question below. How am I suppose...

There are multiple answers posted on this site for the question below. How am I suppose to know which one is right?
  1. Financial Statements:  Develop an Income Statement for 20XX, Cash Flow Statement for 20XX, and Balance Sheet as of the end of 20XXbased on the data provided below for year 20XX. All sales are collected when the sale is made and all expenses are paid when the expense is incurred. Explain the purpose of each financial statement.
    1. Income Statement Data for 20XX:
      • Units produced and sold = 420
      • Sales ($80 per unit selling price) = $33600
      • Cost of goods sold ($30 per unit, all variable costs) = $12600
      • Labor = $0 (Mr. and Mr. Lee were the only ones working and did not pay themselves)
      • Advertising fees =$2000
      • Bank fees = $150
      • Phone/internet = $1200
      • Shipping ($3 per unit) = $1260
      • Utilities = $900
      • Office supplies = $800
      • Interest expense on note payable = $350
      • Depreciation expense (straight line) = $800
      • Income tax rate = 26 %
    2. Other Financial Data for 20XX:
      • Proceeds from sale of equipment = $3000.  The equipment originally cost $1000 and had accumulated depreciation of $200.
      • Purchase of equipment = $1600 (The machine is purchased on the last day of 20XX so no depreciation expense is recorded.)
      • Repayment of note payable = $5000
      • Consider any data relevant from the income statement.
    3. Balance Sheet Data for Beginning of 20XX:
      • Cash and cash equivalents = $10000
      • Accounts receivable = $0 (Cash is received at time of sale)
      • Raw materials inventory = $10500
      • Equipment = $5000 (This includes the $1000 cost of the equipment sold in 20XX).
      • Accumulated depreciation = $1,000 (This includes the accumulated depreciation of 200 for the equipment sold in 20XX.
      • Accounts payable = $0 (Cash is paid at the time of purchase.)
      • Note payable = $5000 (This is the note payable which is repaid in 20XX)
      • Common stock = $15000
      • Retained earnings = $4500

Solutions

Expert Solution

Income Statement for 20XX
Particulars Amount
Sales (420 * $80) $ 33,600
Cost of goods sold (420 * $30) $ -12,600
Labor $ 0
Advertising fees $ -2,000
Bank fees $ -150
Phone/internet $ -1,200
Shipping (420 * $3) $ -1,260
Utilities $ -900
Office supplies $ -800
Interest expense on note payable $ -350
Income before depreciation and tax $ 14,340
Depreciation $ -800
Income before tax $ 13,540
Income Tax @26% $ -3,520.40
Income after tax $ 10,019.60
Cash Flow Statement for 20XX
Particulars Amount
Opening Cash and cash equivalents $ 10,000
Income before depreciation and tax $ 14,340
Income Tax $ -3,520.40
Proceeds from sale of equipment $ 3,000
Purchase of equipment $ -1,600
Repayment of note payable $ -5,000
Closing Cash and cash equivalents $ 17,219.60
Balance Sheet for 20XX
Asset Liability
Particulars Amount Particulars Amount
Cash and cash equivalents $ 17,219.60 Accounts payable $ 0
Accounts receivable $ 0 Note payable $ 0
Raw materials inventory $ 10,500 Common stock $ 15,000
Equipment ($5000-1000+1600) $ 5,600 Retained earnings ($4500+10019.6+3000-1000) $ 16,519.60
Accumulated Depreciation ($1000+800) $ -1,800
Total $ 31,519.60 Total $ 31,519.60

Related Solutions

i posted this question before , but the answer was totally wrong . i am developing...
i posted this question before , but the answer was totally wrong . i am developing e-commerce website for my project in my school . this testing is not required to testing by code . and i need to fail the table , and example should be related to e-commere website . hi everyone i need your help , actually i trying to develop e commerce website and i have to document the testing for my system in my project...
Please, this is the fifth time I am posting this question, all the answers I am...
Please, this is the fifth time I am posting this question, all the answers I am getting are inaccurate because the experts are not putting all value into account like the loan interest rate, tax rate, depreciation, annual cash outflows, salvage value, annual cash inflows, and discount rate. please also support the answer with a full interpretation and the step by step approach in solving the answer. thank you:) In this paper, please discuss the following case study. In doing...
Posted this question yesterday but whoever answered it did not answer correctly. I am stuck on...
Posted this question yesterday but whoever answered it did not answer correctly. I am stuck on number 2; missing something but not sure what. Any help is appreciated. Lou Barlow, a divisional manager for Sage Company, has an opportunity to manufacture and sell one of two new products for a five-year period. His annual pay raises are determined by his division’s return on investment (ROI), which has exceeded 22% each of the last three years. He has computed the cost...
This question was posted yesterday... the responses (all) provided for requirement 1 was incorrect... I am...
This question was posted yesterday... the responses (all) provided for requirement 1 was incorrect... I am reposting for assistance.... The Diversified Portfolio Corporation provides investment advice to customers. A condensed income statement for the year ended December 31, 2018, appears below Service revenue $ 920,000 Operating expenses 710,000 Income before income taxes 210,000 Income tax expense 84,000 Net income $ 126,000 The following balance sheet information also is available: 12/31/18 12/31/17 Cash $ 284,000 $ 71,000 Accounts receivable 122,000 101,000...
BEFORE YOU ANSWER THIS QUESTION, PLEASE READ: I HAVE ALREADY POSTED THIS QUESTION MULTIPLE TIMES, AND...
BEFORE YOU ANSWER THIS QUESTION, PLEASE READ: I HAVE ALREADY POSTED THIS QUESTION MULTIPLE TIMES, AND I NEED HELP WITH THE JOURNAL ENTRIES. PLEASE INCLUDE THEM IN THE ANSWER. THANK YOU Overhead Variances, Four-Variance Analysis, Journal Entries Laughlin, Inc., uses a standard costing system. The predetermined overhead rates are calculated using practical capacity. Practical capacity for a year is defined as 1,000,000 units requiring 200,000 standard direct labor hours. Budgeted overhead for the year is $750,000, of which $300,000 is...
The question below is very long and I am not sure how to answer some of...
The question below is very long and I am not sure how to answer some of the questions. How much energy is needed for normal breathing? and How might this change with lung disease? how the ingredients in tobacco smoke damage/impair the respiratory system? What brain region controls respiration? What gas do the respiratory centers of the brain detect? How does this affect the respiration rate??
I am stumped on these problems and homework question, please could I get the answers to...
I am stumped on these problems and homework question, please could I get the answers to the questions below from an expert. Thank you 5). Suppose that two population proportions are being compared to test weather there is any difference between them. Assume that the test statistic has been calculated to be z= 2.21. Find the p-value for this situation?   a). p-value = 0.4864 b). p-value = 0.0272 c). p-value = 0.9728 d). p-value = 0.0136. 8). If you are...
Hi, I am not able to find this exact question with the steps and correct answers....
Hi, I am not able to find this exact question with the steps and correct answers. Can someone please solve this? Thanks! Suppose you have been hired as a financial consultant to Defense Electronics, Inc. (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSs). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSs. This will be a five-year project. The company bought some...
The Question I am needing assistance with is in BOLD BELOW. I will include the other...
The Question I am needing assistance with is in BOLD BELOW. I will include the other aspects of this assignment for reference, as well as the table used/needed for these calculations. Option #1: Critical Thinking: Quality at A1 Hotels A1 Hotels operates luxury hotels throughout the world. Recently, motivated by some incidents that appeared in the news, they have been concerned about the quality of service. The company has been giving the following survey to its clients after their stay:...
I am very frustrated because I have submitted this question multiple times and no one has...
I am very frustrated because I have submitted this question multiple times and no one has been able to help, or fully help with the question. They have helped only with addressing the September portion when I have specifically asked for help with the October portion as well. Can anyone help me with the Sousa Realty Mini Practice Set from the College Accounting A Practical Approach 13th Edition textbook by Slater in Chapter 5? Please September 1, 201X: James Sousa...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT