Write a paragraph explaining the income statement and the balance sheet, write how the company is doing, and anything to note or watch for. Note any differences from the previous quarter's balance sheet.
|
Supplies Company |
|||||
|
Budgeted Income Statement |
|||||
|
For the Quarter Ended September 30th |
|||||
|
Sales |
1,985,000 |
||||
|
Cost of Goods Sold |
(893,250) |
||||
|
Gross Margin |
1,091,750 |
||||
|
Selling and Administrative Expenses |
|||||
|
Shipping |
99,250 |
||||
|
Other |
158,800 |
||||
|
Salaries and Wages |
255,000 |
||||
|
Advertising |
150,000 |
||||
|
Prepaid Insurance |
9,000 |
||||
|
Depreciation |
75,000 |
||||
|
Net Operating Incomes |
747,050 |
||||
|
Less Interest Expense |
344,700 |
||||
|
Net Income |
(4,270) |
||||
|
340,430 |
|||||
|
Supply Company |
|||||
|
Balance Sheet |
|||||
|
September 30th |
|||||
|
Assets |
|||||
|
Current Assets: |
|||||
|
Cash |
$120,105 |
||||
|
Accounts receivable |
332,500 |
||||
|
Inventory |
34,650 |
||||
|
Prepaid Insurance |
9,000 |
||||
|
Total Current Assets |
496,255 |
||||
|
Buildings and Equipment (Net) |
1,075,000 |
||||
|
Total Assets |
$1,571,255 |
||||
|
Liabilities and Equity |
|||||
|
Accounts Payable |
102,825 |
||||
|
Notes Payable |
102,825 |
||||
|
Stockholder's Equity |
|||||
|
Capital Stock |
420,000 |
||||
|
Retained Earnings |
1,048,430 |
||||
|
Total Liability and Equity |
1,571,255 |
||||
|
Supply Company |
||
|
Balance Sheet |
||
|
Previous Year End |
||
|
Assets |
||
|
Current assets: |
||
|
Cash |
$ 40,000 |
|
|
Accounts receivable |
$ 340,000 |
|
|
Inventory |
$ 50,000 |
|
|
Prepaid insurance |
$ 18,000 |
|
|
Total current assets |
$ 448,000 |
|
|
Buildings and equipment (net) |
$ 860,000 |
|
|
TOTAL ASSETS |
$ 1,308,000 |
|
|
Liabilities and Equity |
||
|
Liabilites |
||
|
Accounts payable |
$ 130,000 |
|
|
Notes payable |
$ - |
|
|
Total liabilities |
$ 130,000 |
|
|
Stockholder's equity |
||
|
Capital stock |
$ 420,000 |
|
|
Retained earnings |
$ 758,000 |
|
|
Total equity |
$ 1,178,000 |
|
|
TOTAL LIABILITIES AND EQUITY |
$ 1,308,000 |
|
In: Accounting
PLEASE POST EXCEL SPREADSHEET
|
MICROSOFT CORPORATION Income Statements For the years ended June 30, |
||
|
(in millions) |
2016 |
2015 |
|
Revenue |
||
|
Product |
$61,502 |
$75,956 |
|
Service |
23,818 |
17,624 |
|
Total revenue |
85,320 |
93,580 |
|
Cost of revenue |
||
|
Product |
17,880 |
21,410 |
|
Service and other |
14,900 |
11,628 |
|
Total cost of revenue |
32,780 |
33,038 |
|
Gross margin |
52,540 |
60,542 |
|
Research and development |
11,988 |
12,046 |
|
Sales and marketing |
14,697 |
15,713 |
|
General and administrative |
4,563 |
4,611 |
|
Impairment, integration, and restructuring |
1,110 |
10,011 |
|
Operating income |
20,182 |
18,161 |
|
Other income (expense), net |
(431) |
346 |
|
Income before taxes |
19,751 |
18,507 |
|
Provision for income taxes |
2,953 |
6,314 |
|
Net income |
$16,798 |
$ 12,193 |
|
MICROSOFT CORPORATION Balance Sheet As of June 30, |
||
|
(in millions) |
2016 |
2015 |
|
Current assets: |
||
|
Cash and cash equivalents |
$ 6,510 |
$ 5,595 |
|
Short-term investments |
106,730 |
90,931 |
|
Accounts receivable, net |
18,277 |
17,908 |
|
Inventories |
2,251 |
2,902 |
|
Other current assets |
5,892 |
5,461 |
|
Total current assets |
139,660 |
122,797 |
|
Property and equipment, net |
18,356 |
14,731 |
|
Equity and other investments |
10,431 |
12,053 |
|
Goodwill |
17,872 |
16,939 |
|
Intangible assets, net |
3,733 |
4,835 |
|
Other long-term assets |
3,642 |
3,117 |
|
Total assets |
$193,694 |
$174,472 |
|
Current liabilities: |
||
|
Accounts payable |
$ 6,898 |
$ 6,591 |
|
Short-term debt |
12,904 |
4,985 |
|
Current portion of long-term debt |
0 |
2,499 |
|
Accrued compensation |
5,264 |
5,096 |
|
Income taxes |
580 |
606 |
|
Short-term unearned revenue |
27,468 |
23,223 |
|
Other current liabilities |
6,243 |
6,647 |
|
Total current liabilities |
59,357 |
49,647 |
|
Long-term debt |
40,783 |
27,808 |
|
Long-term unearned revenue |
6,441 |
2,095 |
|
Deferred income taxes |
1,476 |
1,295 |
|
Other long-term liabilities |
13,640 |
13,544 |
|
Total liabilities |
121,697 |
94,389 |
|
Stockholders' equity: |
||
|
Common stock and paid-in capital |
68,178 |
68,465 |
|
Retained earnings |
2,282 |
9,096 |
|
Accumulated other comprehensive income |
1,537 |
2,522 |
|
Total stockholders' equity |
71,997 |
80,083 |
|
Total liabilities and stockholders' equity |
$193,694 |
$ 174,472 |
Required:
PLEASE POST EXCEL SPREADSHEET
In: Accounting
The
Gold Plus
Company manufactures windows. Its manufacturing plant has the capacity to produce
6,000
windows each month. Current production and sales are
5,000
windows per month. The company normally charges
$200
per window.
|
Variable costs that vary with number of units produced |
|
|
Direct materials |
$150,000 |
|---|---|
|
Direct manufacturing labor |
75,000 |
|
Variable costs (for setups, materials handling, quality control, and so on) that vary with number of batches, 200 batches × $1,000 per batch |
200,000 |
|
Fixed manufacturing costs |
200,000 |
|
Fixed marketing costs |
25,000 |
|
Total costs |
$650,000 |
Gold Plus
has just received a special one-time-only order for
1,000
windows at
$175
per window. Accepting the special order would not affect the company's regular business or its fixed costs.
Gold Plus
makes windows for its existing customers in batch sizes of
25
windows
(200
batches ×
25
windows per batch =
5,000
windows). The special order requires
Gold Plus
to make the windows in
10
batches of
100
windows.
|
1. |
Should
Gold Plus accept this special order? Show your calculations. |
|
2. |
Suppose plant capacity were only
5,500 windows instead of6,000 windows each month. The special order must either be taken in full or be rejected completely. ShouldGold Plus accept the special order? Show your calculations. |
|
3. |
As in requirement 1, assume that monthly capacity is
6,000 windows.Gold Plus is concerned that if it accepts the special order, its existing customers will immediately demand a price discount of$5 in the month in which the special order is being filled. They would argue thatGold Plus's capacity costs are now being spread over more units and that existing customers should get the benefit of these lower costs. ShouldGold Plus accept the special order under these conditions? Show your calculations. |
In: Accounting
20. Comfort realty purchases 3,000 shares of its $50 par value common stock for $180,000 cash on July 1. It will hold the shares in the treasury until resold. On November 1, the corporation sells 1,000 shares of treasury stock for cash at $70 per share. Journalize the treasury stock transactions
In: Accounting
Identify and explain the types of employer payroll taxes.
In: Accounting
Define coupon and market interest rates as they determine bond pricing at par, premium, or discount values.
In: Accounting
Kubin Company’s relevant range of production is 22,000 to 27,000 units. When it produces and sells 24,500 units, its average costs per unit are as follows:
| Amount per Unit | ||
| Direct materials | $ | 8.20 |
| Direct labor | $ | 5.20 |
| Variable manufacturing overhead | $ | 2.70 |
| Fixed manufacturing overhead | $ | 6.20 |
| Fixed selling expense | $ | 4.70 |
| Fixed administrative expense | $ | 3.70 |
| Sales commissions | $ | 2.20 |
| Variable administrative expense | $ | 1.70 |
Required:
1. What is the incremental manufacturing cost incurred if the company increases production from 24,500 to 24,501 units?
2. What is the incremental cost incurred if the company increases production and sales from 24,500 to 24,501 units?
3. Assume that Kubin Company produced 24,500 units and expects to sell 24,180 of them. If a new customer unexpectedly emerges and expresses interest in buying the 320 extra units that have been produced by the company and that would otherwise remain unsold, what is the incremental manufacturing cost per unit incurred to sell these units to the customer?
4. Assume that Kubin Company produced 24,500 units and expects to sell 24,180 of them. If a new customer unexpectedly emerges and expresses interest in buying the 320 extra units that have been produced by the company and that would otherwise remain unsold, what incremental selling and administrative cost per unit is incurred to sell these units to the customer?
In: Accounting
Simon Company's year-end balance sheets At December 31 2017 2016 2015 Assets Cash $34,248 $41,667 $44,275 Accounts receivable, net 99,261 71,487 58,461 Merchandise inventory 127,348 94,465 61,040 Prepaid expenses 11,367 10,937 4,872 Plant assets, net 320,094 292,063 265,552 Total assets $592,318 $510,619 $434,200 Liabilities and Equity Accounts payable $147,487 $87,158 $57,314 Long-term notes payable secured by mortgages on plant assets 113,583 120,966 98,837 Common stock, $10 par value 163,500 163,500 163,500 Retained earnings 167,748 138,995 114,549 Total liabilities and equity $592,318 $510,619 $434,200 Express the balance sheets in common-size percents. (Do not round intermediate calculations and round your final percentage answers to 1 decimal place.)
In: Accounting
Complete the following worksheet for Appliance Repair for the year ended 30 June 2020.
Additional information to complete the worksheet:
| trial balance (unadjusted) | adjustments | trial balance(adjusted) | Incomestatement | |||||
| account title | debit | credit | debit | credit | debit | credit | debit | credit |
| cash at bank | 37,500 | |||||||
| account payable | 127,500 | |||||||
| prepaid insurance | 1,800 | |||||||
| suppliers | 900 | |||||||
| equipment | 67,500 | |||||||
| accumulated depreciation -equipmeny | ||||||||
| accounts payable | 2,700 | |||||||
| unearned revenue | 3,150 | |||||||
| interest payable | ||||||||
| bank loan (due in 2028) | 75,000 | |||||||
| capital | 49,950 | |||||||
| service revenue | 157,500 | |||||||
| wages expense | 52,500 | |||||||
| supplies expense | 600 | |||||||
| depreciation expense - equipment | ||||||||
| insurance expense | ||||||||
| interest expense | ||||||||
| 288,300 | 288,300 | |||||||
In: Accounting
(Show work and Calculations)
On February 1, 2011, M&N company issued $100,000 of 5 year bonds, paying 8% interest every July 31 and January 31. The bonds sold for $92,278 reflecting the market rate at the time of 10%. Prepare all bond related journal entries that M&N should have recorded through January 31, 2012, the date of the second interest payment, supported by an amortization schedule covering that same 12-month period. Do not recalculate issuance proceeds.
In: Accounting
7. Comfort realty has the following account balances at December 31, 2018 Notes payable ($80,000 due after 12/31/19) $200,000 Unearned revenue 75,000 Other long-term debt ($30,000 due in 2019) 150,000 Salaries payable 22,000 Other accrued expense 15,000 Accounts payable 100,000 In addition, Comfort realty is involved in a lawsuit. Legal counsel feels it is probably Comfort realty will pay damages of $38,000 in 2019.
a. Prepare the current liability section of comfort realty’s December 31, 2018, balance sheet
b. Comfort realty’s current assets are $504,000. Compute comfort realty’s work capital and current ratio.
In: Accounting
Mott Company has a line of credit with Bay Bank. Mott can borrow up to $570,000 at any time over the course of the calendar year. The following table shows the prime rate expressed as an annual percentage along with the amounts borrowed and repaid during the year. Mott agreed to pay interest at an annual rate equal to 1 percent above the bank’s prime rate. Funds are borrowed or repaid on the first day of each month. Interest is payable in cash on the last day of the month. The interest rate is applied to the outstanding monthly balance. For example, Mott pays 8 percent (7 percent + 1 percent) annual interest on $75,000 for the month of January. Month Amount Borrowed or (Repaid) Prime Rate for the Month, % January $ 75,000 7 February 57,000 7 March (50,000 ) 8 April through October No change No change November (36,000 ) 8 December (22,000 ) 7 Mott earned $42,000 of cash revenue during the year. Prepare an income statement, balance sheet, and statement of cash flows for the year.
Complete this question by entering your answers in the tabs below.
In: Accounting
Esperado Furnishings are retailers who purchase and sell household furnishings, including table lamps. The business uses a perpetual inventory system and adjusts cost of goods sold for any shortage or excess inventory. The business began the last quarter of 2018 with merchandise inventory of 10 pairs of “Italia” table lamps at a total cost of $168,200.
The following transactions, relating to the “Italia” brand were completed during the quarter:
October 5 Purchased 15 pairs of lamps at a cost of $17,020 per pair.
October 14 Sold 18 pairs of lamps to Muller Furnishings at $22,250 per pair
October 22 Purchased 24 pairs at a cost of $18,175 per pair but the supplier gave a 4% quantity discount.
November 10 Sold 15 pairs of lamps to Orion Household Ltd and 10 pairs to Brown’s Furnishings which yielded total sales revenue of $589,750.
November 12 Owing to an increased demand for this product, 30 pairs of lamps were purchased on account at a cost of $17,612 per pair. In addition, Esperado paid $288 in cash on each pair of lamps to have the inventory shipped from the vendor’s warehouse to Esperado’s showroom.
November 27 Sold 23 pairs of lamps to Middletown Company at a price of $25,080 per pair.
November 30 An actual count of inventory was carried out which revealed that there were 15 pairs of the “Italia” brand in the warehouse.
December 2 In preparation for the festive season, Esperado purchased 25 pairs of lamps at a total cost of $474,500.
December 15 5 pairs of the lamps purchased on December 2 were returned to the supplier, as they were not of the brand ordered.
December 30 Sold 22 pairs of lamps to two customers (Omega Traders & Middleton Furnishings) at a selling price of $26,550 per pair. All purchases were on account and received on the dates stated. Required:
A) Prepare a perpetual inventory record for Esperado Furnishings, using the first in, first out (FIFO) method to determine the value of ending inventory at December 31, 2018, and the total amount to be assigned to cost of goods sold for the period.
B) Given that selling, distribution and administrative costs for the quarter were $23,445, $10,250 and$75,435 respectively, prepare an income statement for Esperado Furnishings for the period, to determine the net profit for the quarter, assuming the perpetual inventory system.
c) You are told that 8 pairs of lamps sold on November 27, 2018 were on account. State the journal entries necessary to record the transactions on November 12 and November 27, assuming the business uses a: - Perpetual inventory system - Periodic inventory system
D) Assuming that Esperado sold 86 pairs of “Italia” brand of lamps during the quarter; determine the value of ending inventory and cost of goods sold assuming the business used the periodic system and the LIFO method?
In: Accounting
There is this Doofus narrative, Prepare a flow chart from it. .
The storeroom supervisor checks the manual inventory perpetual records to identify items that need to be reordered. He prepares a two-part prenumbered purchase requisition [PR] to replenish inventory. The supervisor sends part 1 to the purchasing department, and files part 2 by requisition number.The purchasing department selects a vendor and prepares a five-part prenumbered purchase order [PO]. Part 1 is sent to the vendor. Part 2 is sent to the receiving department. Part 3 is sent to accounts payable, which files it until it gets a receiving report. Part 4 is sent to the storeroom, which compares the PO to the PR, and files the two documents together in the PR file. Part 5 is filed with the PR by PO number.
The receiving department files part 2 of the PO by PO number until the goods are received. When the goods are received, receiving inspects and counts the goods, compares the vendor's packing slip [PS] with the PO, and prepares a three-part prenumbered receiving report [RR]. Receiving sends the PS and part 1 of the RR to purchasing. Part 3 is filed with the PO by vendor name. It then delivers the goods to the storeroom with part 2 of the RR.When the storeroom receives RR part 2 with the goods, it updates the inventory perpetual records and files the RR with the previously filed PR and PO.
When the purchasing department receives the PS and RR copy 1 from receiving, it files them with the previously filed PR and PO [by PO number] until it receives the vendor's invoice [VI]. Purchasing then compares the VI, PO, PR, PS and RR. It sends part 1 of the RR, along with the VI, to vouchers payable [a function of the accounting department]. Purchasing then files, the PR, the PO, and the PS in a permanent file, by PO number.
Accounting files the PO by PO number until it receives the RR and VI from purchasing. Accounting then prepares a payment voucher [an authorization to pay the invoice] and posts the payable to the Vouchers Payable journal. Accounting sends the payment voucher, invoice, PO, and RR to the cash disbursements department for payment [do not be concerned with cash disbursements].
NOTE: You may assume that appropriate action is taken whenever any identified comparison reveals a discrepancy [In other words, you may ignore dealing with, say, receiving finding a mismatch between a PS and PO]. Otherwise, assume that if some thing or action is not described, it does not exist or is not performed.
In: Accounting
In: Accounting