Questions
I only would like to verify the adjusting entries, the total balance is supposed to be...

I only would like to verify the adjusting entries, the total balance is supposed to be $122,002. Current balance $121,274.00 but Im off by $728.

Account Balances as of December 31st

Debit Balance

Credit Balance

100000

Bank Account

$277,518

110100

Accounts Receivable (Direct Posting Account)

92,670

110150

Allowance for Bad Debts

2,500

200600

Inventory-Operating Supplies

8,832

200900

Inventory-Raw Materials (Direct Post)

52,000

200910

Inventory-Finished Goods (Direct Post)

281,298

200920

Inventory-Trading Goods (Direct Post)

66,474

210000

Prepaid Insurance

5,000

212000

Prepaid Advertising

1,100

220110

Land (Direct Post)

425,000

220210

Production Machinery, Equip & Fixtures (Dir.Post)

915,000

220310

Accumulated Depreciation-Machinery (Direct Post)

305,000

300200

Accounts Payable (Direct Posting Account)

48,000

300700

Payables-Salaries and Wages

94,313

300800

Accrued Expenses

1,200

320000

Accrued Tax – Output

3,000

329000

Common Stock

1,000,000

329100

Additional Paid-in-Capital

52,870

330010

Retained Earnings (Direct Posting)

618,009

Events During January

Event              Date                                    Description of Event

1

January 3

Employees are paid monthly on the first business day of the month for work done in the previous month. (Ignore payroll taxes for this assignment.) Accounting wrote and distributed the paychecks.

2

GBI received $60,000 in safety product inventory and $40,000 in raw materials from Dallas Bike Basics.  This inventory was ordered on December 28.  The payment terms for the invoice total of $100,000 are net 10 days.  GBI paid the CWX shipping company $500 with a manual check for the shipment of the goods. The bill of lading showed that the safety product inventory arrived in 6 boxes with a total weight of 50 lbs. and the raw materials came on a pallet and weighed 60 lbs.  

3

Windy City Bikes in Chicago, IL ordered $22,000 of bicycle accessories from GBI.  The cost of the accessories (to GBI) is $15,000.  The goods were shipped to Windy City immediately via UPS using Windy City’s UPS shipping number.  The terms of payment for Windy City’s order are 3/10 net 30 days.

4

January 7

GBI received payment of $14,000 from Northwest Bikes in Seattle, WA for the balance due on their account.

5

January 10

GBI’s account on the utility company website is updated at the end of each month when the meter is read.  GBI uses this data to accrue the expenses at the end of each month (in this case on December 31st.)  This allows recognition of the expense in the correct period.  Expenses are usually accrued at the end of the month as “Accrued Expenses”. GBI paid the December utility bill via the company’s automatic electronic bill pay program.  

6

GBI’s advertisement in the English language edition of Italian Cycling Journal was published today.  This ad was prepaid at the end of July for six months of advertising, August through January, (Five months of advertising have already been used.)

7

January 11

The office manager in San Diego ordered $432 of office (operating) supplies from Staples. While on the way back from a delivery, one of the warehouse staff picked up the Staples order and brought it to GBI’s office.  GBI has an account with Staples and payment terms are net 10. Operating supplies expense is figured at the end of the month determined by the amount of supplies used during the month.

8

GBI ordered $75000 in raw materials from Space Bike Composites in Houston, TX. Terms of payment to Space Bikes are net 30.

9

GBI received payment from Windy City Bikes for their order from January 3. Windy City paid the invoice amount less the discount for paying within 10 days.

10

January 12

GBI paid $92,820 via bank transfer for the inventory order that they received from Dallas Bike Basics January 3.

11

January 13

In order to better track inventory, GBI ordered a bar-coding and tracking system which will be installed and tested by Computer Specialists, Inc. (CSI). The system will allow employees to track inventory using mobile devices and special software which will link into their new computerized accounting system. The barcode system costs $6,000 (including sales tax) and CSI will charge GBI $1,300 for the installation and tests. GBI paid a deposit of $2,000 on the system and the remainder is due and payable when the system is installed. GBI will classify the bar-coding system as “Production Machinery, Equipment and Fixtures”.

12

January 17

GBI paid an invoice from Lightbulb Accessory Kits for ordered goods that were received on December 20.  The amount of the invoice from Lightbulb is $15,890 due net 30.

13

The city of Denver will be hosting a decathlon at the end of February. The event is expected to create demand for high quality bikes. Rocky Mountain Bikes in Denver, CO placed an order with GBI for $128,000 worth of bicycles to be delivered immediately. Rocky Mountain will pay the shipping. The bikes cost GBI $78000.  GBI shipped the order immediately so that Rocky Mountain can start promoting the bikes. Because Rocky Mountain is a good customer, GBI is giving them special terms of net 45 days on this order.

14

GBI received raw materials inventory ordered from Space Bike Composites January 11. Shipping charges of $600 were included in the invoice from Space Bike.

15

GBI received notice that Bunky’s Bicycle Emporium had declared section 13 bankruptcy which meant GBI would not be able to collect the $3,350 that Bunky’s owed them.

16

January 18

GBI received a $90,000 funds transfer from Silicon Valley Bikes in Palo Alto for the balance due on their account.

17

January 19

GBI paid Staples for the office supplies they received January 11.

18

SoCal Bikes in Irvine, CA placed an order for $2500 in bicycle helmets for a special event in February. The merchandise cost GBI $1,300. SoCal sent a truck to the GBI distribution center in San Diego, CA and picked up the merchandise directly from GBI’s warehouse. Terms of payment are net 30. (Don’t forget to charge sales tax of 6.25% for this order.)

19

January 24

Beantown Bikes in Boston, MA placed an order with GBI for $27,000 in bicycles.  The cost of the bicycles is $17,000. Beantown Bikes is a new customer.  Its buyers saw GBI’s booth at a trade show. Because Beantown is a new customer, they must either wait until their credit can be approved or pay for the order before GBI will ship the bikes to them.

20

January 25

GBI has been offered the opportunity to advertise in the Bicycle Times online magazine for a reduced price if they pay for three months in advance. In light of the upcoming Tour de France, the advertising is a great opportunity for GBI to get additional recognition. The advertising will start in February. GBI wrote a check for $9,000 for three months of advertising.

21

January 26

GBI received notification from their bank that Beantown Binkes had transferred funds into their account for their prior order, so GBI’s warehouse personnel shipped Beantown’s order. Beantown will be responsible for paying Fed-X $400 for shipping the order.

22

January 27

The county approved GBI’s building plans for their new warehouse. Estimated building costs are $1,100,000 which will be funded via a mortgage from Bank of America. GBI plans to break ground on the new building April 18th of this year.

23

GBI sent a $31,000 check to Night Rider Aluminum Products for an order of bicycle parts GBI received December 30th.

24

Big Apple Bikes in New York City is expanding to another location in New York and needs to stock the new location. GBI received a phone order from Big Apple for $230,000 in bicycles and $108,500 in bicycle accessories and safety gear at special discount prices. The cost of the bicycles in this order is $170000 and the cost of the accessories is $65,000.  Big Apple will have a contract trucking company pick up the order when it is ready. The order is sent to GBI’s warehouse for picking and packing, which may take a couple days. Payment terms to Big Apple for this order are net 30.

25

January 31

GBI pays sales tax once a quarter via the state’s electronic filing and payment system. GBI filed its return and paid its sales tax for the quarter ending December 31.

26

GBI paid February’s rent of $4,000 for the office and warehouse space in San Diego.

27

CSI installed and tested the new barcode system. The warehouse manager approved the installation and commented that she thinks it works great. GBI wrote a check to CSI for the balance owed and gave it to the installer.

28

Big Apple’s truck arrived at GBI’s warehouse and picked up the order from January 27th.

Adjustment information as of January 31, not already given in the original transaction(s):

1.   Based on prior experience, GBI estimates that approximately 2 % of the accounts receivable balance will become bad debt. GBI writes off bad debts as they occur and recognizes bad debt expense based on analyzing accounts receivable as an adjusting entry each month.  

2.   As a control measure, physical inventories are taken on a periodic basis alternating between the raw materials inventory, finished goods inventory and trading goods inventory. Physical inventory of the finished goods inventory was taken at the end of January. It was determined that the value of the finished goods merchandise on hand was $17,000.

  

3.   GBI counted the office (operating) supplies on hand after the close of business on the last day of the month and determined the cost of the unused office supplies to be $1000.

4.   Production Machinery, Equipment and Fixtures were placed in service on January 1, 2013, with no salvage value. The useful life of the Machinery, Equipment and Fixtures is 15 years. The bar-code system has a 5-year life and no salvage value. GBI depreciates fixed assets on a straight-line basis and those assets acquired in the first half of the months are depreciated for the entire month, while fixed assets placed in service during the last half of the month are not depreciated until the second month. Depreciation is rounded to the nearest dollar and assets are depreciated on a monthly basis (i.e. number of days in the month is not of consequence).

5.   GBI used the Internet to review the monthly charges for utilities the business consumed during January. Based on the Internet report, the amount to be billed by the utilities company for January usage is the same as was billed for December.

6.   Liability insurance for the six-month period ending on February 28 was paid last September on the first of the month. Liability insurance is assumed to be utilized uniformly over the six-month policy period.

7.   GBI needs to recognize the wages expense for the month.  Since all employees are paid salaries and no changes have been made, this amount is the same as the previous month salaries. (For purposes of this assignment, ignore manufacturing and assume all labor costs will be expensed.)

In: Accounting

List and discuss the characteristics of the International Accounting Standards Board (IASB) that reinforced the importance...

List and discuss the characteristics of the International Accounting Standards Board (IASB) that reinforced the importance of an open, transparent and independent process.

In: Accounting

This case continues following the new project of the WePROMOTE Company, that you and your partner...

This case continues following the new project of the WePROMOTE Company, that you and your partner own. WePROMOTE is in the promotional materials business. The project being considered is to manufacture a very unique case for smart phones. The case is very durable, attractive and fits virtually all models of smart phone. It will also have the logo of your client, a prominent, local company and is planned to be given away at public relations events by your client. As we know from prior cases involving this company, more and more details of the project become apparent and with more precision and certainty. The following are the final values to the data that you have been estimating up to this point: • You can borrow funds from your bank at 3%. • The cost to install the needed equipment will be $105,000 and this cost is incurred prior to any cash is received by the project. • The gross revenues from the project will be $25,000 for year 1, then $27,000 for years 2 and 3. Year 4 will be $28,000 and year 5 (the last year of the project) will be $23,000. • The expected annual cash outflows (current project costs) are estimated at being $13,000 for the first year, then $12,000 for years 2, 3, and 4. The final year costs will be $10,000. • Your tax rate is 30% and you plan to depreciate the equipment on a straight-line basis for the life of the equipment. • After 5 years the equipment will stop working and will have a residual (salvage) value of $5,000). • The discount rate you are assuming is now 7%. Requirements of the paper: • Perform the final NPV calculations and provide a narrative of how you calculated the computations and why.

• Then provide a summary conclusion on whether you should continue to pursue this business opportunity.

• Provide the final, accurate NPV calculations.

• A narrative on how the NPVs were calculated. The narrative should include how the data relating to depreciation and its tax consequences affect the cash flow of the project.

• Supporting narrative based on research of sources other than the textbook materials.

• Provide a conclusion on whether this business opportunity should be pursued.

In: Accounting

On April 22, 2016, Blossom Enterprises purchased equipment for $130,000. The company expects to use the...


On April 22, 2016, Blossom Enterprises purchased equipment for $130,000. The company expects to use the equipment for 10,500 working hours during its 4-year life and that it will have a residual value of $12,000. Blossom has a December 31 year end and pro-rates depreciation to the nearest month. The actual machine usage was: 1,500 hours in 2016; 2,500 hours in 2017; 3,500 hours in 2018; 2,200 hours in 2019; and 1,000 hours in 2020.
Calculate depreciation expense for the life of the asset under straight-line method.diminshing balance .and unites of production

In: Accounting

Deliberate Speed Corporation (DSC) was incorporated as a private company. The company’s accounts included the following...

Deliberate Speed Corporation (DSC) was incorporated as a private company. The company’s accounts included the following at June 30:

   

  
  Accounts Payable $ 28,400
  Buildings 114,000
  Cash 38,000
  Common Stock 215,000
  Equipment 162,500
  Land 286,000
  Notes Payable (long-term) 2,400
  Retained Earnings 370,900

Supplies

16,200
During the month of July, the company had the following activities:
a. Issued 3,900 shares of common stock for $390,000 cash.
b. Borrowed $110,000 cash from a local bank, payable in two years.
c. Bought a building for $251,750; paid $92,750 in cash and signed a three-year note for the balance.
d. Paid cash for equipment that cost $243,000.
e. Purchased supplies for $30,750 on account.

Summarize the journal entry effects from part 2 using T-accounts.

Cash Supplies
Beg. Bal. Beg. Bal.
a. 390,000
End. Bal. 390,000 End. Bal.
Equipment Buildings
Beg. Bal. Beg. Bal.
End. Bal. End. Bal.
Land Accounts Payable
Beg. Bal. Beg. Bal.
End. Bal. End. Bal.
Notes Payable Common Stock
Beg. Bal. Beg. Bal.
End. Bal. End. Bal.
Retained Earnings
Beg. Bal.
End. Bal.

In: Accounting

Which of the following does not provide an accurate description of refundable​ taxes? A. The basic...

Which of the following does not provide an accurate description of refundable​ taxes?

A. The basic concept of refundable taxes is that a portion of the corporate tax paid on investment income is refunded to the corporation when the income is distributed to shareholders in the form of dividends.

B. One purpose of refundable taxes is to keep corporate tax rates high to discourage accumulation of investment income in a corporation.

C. The only purpose for refundable taxes is to create perfect integration in the Canadian tax system.

D. There are three different components of tax that can be refunded on the payment of​ dividends: Refundable portion of Part I​ tax, Additional Refundable Tax on Investment​ Income, and Part IV tax.

In: Accounting

Terrace Labs produces a drug used for the treatment of arthritis. The drug is produced in...

Terrace Labs produces a drug used for the treatment of arthritis. The drug is produced in batches.

In March​, Terrace​,which had no opening​ inventory, processed one batch of chemicals. It sold 2,100 gallons of product for human use and 500 gallons of the veterinarian product. Terrace uses the net realizable value method for allocating joint production costs.

Chemicals costing $54,000 are mixed and​ heated, then a unique separation process then extracts the drug from the mixture. A batch yields a total of 2,800 gallons of the chemicals. The first 2,200 gallons are sold for human use while the last 600 ​gallons, which contain​ impurities, are sold to veterinarians. The costs of​ mixing, heating, and extracting the drug amount to $153,000 per batch. The output sold for human use is pasteurized at a total cost of $123,200 and is sold for $640 per gallon. The product sold to veterinarians is irradiated at a cost of $15 per gallon and is sold for $480 per gallon.

Requirement 1. How much in joint costs does Terrace allocate to each​ product? ​(Do not round intermediary calculations. Only round the amount you input in the cell to the nearest​ dollar.)

Joint costs allocated to human product

  

Joint costs allocated to veterinarian product

In: Accounting

Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries...

Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 104,000 liters at a budgeted price of $105 per liter this year. The standard direct cost sheet for one liter of the preservative follows.

Direct materials (2 pounds @ $6) $ 12
Direct labor (0.5 hours @ $28) 14


Variable overhead is applied based on direct labor hours. The variable overhead rate is $40 per direct-labor hour. The fixed overhead rate (at the master budget level of activity) is $20 per unit. All non-manufacturing costs are fixed and are budgeted at $1.4 million for the coming year.

At the end of the year, the costs analyst reported that the sales activity variance for the year was $354,000 unfavorable.

The following is the actual income statement (in thousands of dollars) for the year.

Sales revenue $ 10,498
Less variable costs
Direct materials 1,168
Direct labor 1,310
Variable overhead 1,930
Total variable costs $ 4,408
Contribution margin $ 6,090
Less fixed costs
Fixed manufacturing overhead 1,070
Non-manufacturing costs 1,250
Total fixed costs $ 2,320
Operating profit $ 3,770


During the year, the company purchased 180,000 pounds of material and employed 42,400 hours of direct labor.


Required:

a. Compute the direct material price and efficiency variances.
b. Compute the direct labor price and efficiency variances.
c. Compute the variable overhead price and efficiency variances.

(For all requirements, enter your answers in whole dollars. Indicate the effect of each variance by selecting "F" for favorable, or "U" for unfavorable. If there is no effect, do not select either option.)

In: Accounting

Prance, Inc., earns pretax book net income of $800,000 in 2018. Prance acquires a depreciable asset...

Prance, Inc., earns pretax book net income of $800,000 in 2018. Prance acquires a depreciable asset in 2019, and first-year tax depreciation exceeds book depreciation by $80,000.

In 2019, Prance reports $600,000 of pretax book net income, and the book depreciation exceeds tax depreciation that year by $20,000. Prance reports no other temporary or permanent book-tax differences. The pertinent U.S. tax rate is 21%, and Prance earns an after-tax rate of return on capital of 8%.

a. Enter below the 2019 end-of-year balance in Prance's deferred tax asset and deferred tax liability balance sheet accounts. If an amount is zero, enter "0".

a. Deferred tax asset account balance $
b. Deferred tax liability account balance $

b. The value to Prance of the accelerated tax deduction for depreciation, considering the time value of money. Prance earns an after-tax rate of return on capital of 8% is 0.9259.
$

In: Accounting

Income Statement For Year Ended December 31, 2018 Sales revenue $97,200 Expenses   Cost of goods sold...

Income Statement
For Year Ended December 31, 2018

Sales revenue $97,200

Expenses  

Cost of goods sold 42,000

Depreciation expense 12,000

Salaries expense 18,000

Rent expense 9,000

Insurance expense 3,800

Interest expense 3,600

Utilities expense 2,800

Net income $6,000

LANSING COMPANY
Selected Balance Sheet Accounts
At December 31 2018 2017
Accounts receivable $ 5,600 $ 5,800
Inventory 1,980 1,540
Accounts payable 4,400 4,600
Salaries payable 880 700
Utilities payable 220 160
Prepaid insurance 260 280
Prepaid rent 220 180

Prepare the cash flows from operating activities section only of the company’s 2018 statement of cash flows using the direct method.

In: Accounting

Wang Corporation's capital structure consists of 50,000 ordinary shares. At December 31, 2011 an analysis of...

Wang Corporation's capital structure consists of 50,000 ordinary shares. At December 31, 2011 an analysis of the accounts and discussions with company officials revealed the following information:

            Sales                                                                                                       ¥1,100,000

            Purchase discounts                                                                                        18,000

            Purchases                                                                                                     642,000

            Loss on discontinued operations (net of tax)                                                42,000

            Selling expenses                                                                                          128,000

            Cash                                                                                                               60,000

            Accounts receivable                                                                                      90,000

            Share capital                                                                                                200,000

            Accumulated depreciation                                                                          180,000

            Dividend revenue                                                                                            8,000

            Inventory, January 1, 2011                                                                          152,000

            Inventory, December 31, 2011                                                                    125,000

            Unearned service revenue                                                                               4,400

            Accrued interest payable                                                                                 1,000

            Land                                                                                                            370,000

            Patents                                                                                                         100,000

            Retained earnings, January 1, 2011                                                            290,000

            Interest expense                                                                                             17,000

            General and administrative expenses                                                          150,000

            Dividends declared                                                                                        29,000

            Allowance for doubtful accounts                                                                    5,000

            Notes payable (maturity 7/1/14)                                                                 200,000

            Machinery and equipment                                                                           450,000

            Materials and supplies                                                                                   40,000

            Accounts payable                                                                                          60,000

The amount of income taxes applicable to ordinary income was ¥48,600, excluding the tax effect of the discontinued operations loss, which amounted to ¥18,000.

Instructions

(a) Prepare an income statement.

(b)       Prepare a retained earnings statement.

In: Accounting

3-11 CVP analysis (LO 3) Carr Orthotics Company distributes a specialized ankle support that sells for...

3-11 CVP analysis (LO 3)

Carr Orthotics Company distributes a specialized ankle support that sells for $30. The company’s variable costs are $18 per unit; fixed costs total $360,000 per year.

Required

a.    If sales increase by $39,000 per year, by how much should operating income increase?

b.    Last year, Carr sold 32,000 ankle supports. The company’s marketing manager is convinced that a 10% reduction in the sales price, combined with a $50,000 increase in advertising, will result in a 25% increase in sales volume over last year. Should Carr implement the price reduction? Why or why not?

In: Accounting

Goff Corporation acquired stock of Spiegel, Inc., on March 1, 2016, at a cost of $500,000....

Goff Corporation acquired stock of Spiegel, Inc., on March 1, 2016, at a cost of $500,000. The stock had a fair value of $550,000 at December 31, 2016, $610,000 at December 31, 2017, and $590,000 at December 31, 2018. Goff sold the stock for $640,000 on July 1, 2019. Spiegel did not pay any dividends during the time Goff held the stock.

When Goff acquired the stock, it classified the investment as available-for-sale. However, Goff transitioned to the new accounting rules for minority-passive equity investments at the beginning of 2018.

Ignore income taxes.

Assume the amount credited to OCI each year was subsequently closed to AOCI during the closing process.

Required:

Prepare the journal entry to record the acquisition of the Spiegel stock at March 1, 2016.

Prepare the journal entry to record the fair value adjustment at December 31, 2016.

Prepare the journal entry to record the fair value adjustment at December 31, 2017.

Prepare the journal entry to record the transition to the new accounting for minority-passive investments at January 1, 2018.

Prepare the journal entry to record the fair value adjustment at December 31, 2018.

Prepare the journal entry to record the sale of the investment at July 1, 2019.

(For all requirements, if no entry is required for a transaction/event, select "No journal entry required" in the first account field.)

In: Accounting

Andretti Company has a single product called a Dak. The company normally produces and sells 85,000...

Andretti Company has a single product called a Dak. The company normally produces and sells 85,000 Daks each year at a selling price of $58 per unit. The company’s unit costs at this level of activity are given below:

Direct materials $ 7.50
Direct labor 11.00
Variable manufacturing overhead 2.20
Fixed manufacturing overhead 5.00 ($425,000 total)
Variable selling expenses 2.70
Fixed selling expenses 3.00 ($255,000 total)
Total cost per unit $ 31.40

A number of questions relating to the production and sale of Daks follow. Each question is independent.

Required:

1-a. Assume that Andretti Company has sufficient capacity to produce 102,000 Daks each year without any increase in fixed manufacturing overhead costs. The company could increase its unit sales by 20% above the present 85,000 units each year if it were willing to increase the fixed selling expenses by $140,000. What is the financial advantage (disadvantage) of investing an additional $140,000 in fixed selling expenses?

1-b. Would the additional investment be justified?

2. Assume again that Andretti Company has sufficient capacity to produce 102,000 Daks each year. A customer in a foreign market wants to purchase 17,000 Daks. If Andretti accepts this order it would have to pay import duties on the Daks of $4.70 per unit and an additional $13,600 for permits and licenses. The only selling costs that would be associated with the order would be $2.20 per unit shipping cost. What is the break-even price per unit on this order?

3. The company has 500 Daks on hand that have some irregularities and are therefore considered to be "seconds." Due to the irregularities, it will be impossible to sell these units at the normal price through regular distribution channels. What is the unit cost figure that is relevant for setting a minimum selling price?

4. Due to a strike in its supplier’s plant, Andretti Company is unable to purchase more material for the production of Daks. The strike is expected to last for two months. Andretti Company has enough material on hand to operate at 25% of normal levels for the two-month period. As an alternative, Andretti could close its plant down entirely for the two months. If the plant were closed, fixed manufacturing overhead costs would continue at 35% of their normal level during the two-month period and the fixed selling expenses would be reduced by 20% during the two-month period.

a. How much total contribution margin will Andretti forgo if it closes the plant for two months?

b. How much total fixed cost will the company avoid if it closes the plant for two months?

c. What is the financial advantage (disadvantage) of closing the plant for the two-month period?

d. Should Andretti close the plant for two months?

5. An outside manufacturer has offered to produce 85,000 Daks and ship them directly to Andretti’s customers. If Andretti Company accepts this offer, the facilities that it uses to produce Daks would be idle; however, fixed manufacturing overhead costs would be reduced by 30%. Because the outside manufacturer would pay for all shipping costs, the variable selling expenses would be only two-thirds of their present amount. What is Andretti’s avoidable cost per unit that it should compare to the price quoted by the outside manufacturer?

I know 1b is yes and 4d is no

In: Accounting

Selected comparative financial statements of Haroun Company follow. HAROUN COMPANY Comparative Income Statements For Years Ended...

Selected comparative financial statements of Haroun Company follow.

HAROUN COMPANY
Comparative Income Statements
For Years Ended December 31, 2017–2011
($ thousands) 2017 2016 2015 2014 2013 2012 2011
Sales $ 1,475 $ 1,291 $ 1,175 $ 1,077 $ 1,005 $ 935 $ 766
Cost of goods sold 1,061 863 743 650 604 565 450
Gross profit 414 428 432 427 401 370 316
Operating expenses 316 247 227 167 145 143 119
Net income $ 98 $ 181 $ 205 $ 260 $ 256 $ 227 $ 197
HAROUN COMPANY
Comparative Balance Sheets
December 31, 2017–2011
($ thousands) 2017 2016 2015 2014 2013 2012 2011
Assets
Cash $ 122 $ 162 $ 168 $ 172 $ 178 $ 176 $ 182
Accounts receivable, net 880 924 836 641 565 535 378
Merchandise inventory 3,183 2,317 2,024 1,706 1,532 1,301 944
Other current assets 82 74 45 81 69 70 36
Long-term investments 0 0 0 251 251 251 251
Plant assets, net 3,894 3,879 3,395 1,914 1,979 1,759 1,509
Total assets $ 8,161 $ 7,356 $ 6,468 $ 4,765 $ 4,574 $ 4,092 $ 3,300
Liabilities and Equity
Current liabilities $ 2,051 $ 1,725 $ 1,131 $ 941 $ 817 $ 772 $ 498
Long-term liabilities 2,192 1,910 1,858 863 881 954 716
Common stock 1,485 1,485 1,485 1,320 1,320 1,155 1,155
Other paid-in capital 371 371 371 330 330 289 289
Retained earnings 2,062 1,865 1,623 1,311 1,226 922 642
Total liabilities and equity $ 8,161 $ 7,356 $ 6,468 $ 4,765 $ 4,574 $ 4,092 $ 3,300


Required:
1. Complete the below table to calculate the trend percents for all components of both statements using 2011 as the base year. (Round your percentage answers to 1 decimal place.)

Comp IS

Comp BS

Complete the below table to calculate the trend percents for all components of comparative income statements using 2011 as the base year.

HAROUN COMPANY
Income Statement Trends
For Years Ended December 31, 2017–2011
2017 2016 2015 2014 2013 2012 2011
Sales % % % % % % 100.0 %
Cost of goods sold 100.0
Gross profit 100.0
Operating expenses 100.0
Net income % % % % % % 100.0 %

omplete the below table to calculate the trend percents for all components of comparative balance sheets using 2011 as the base year.

HAROUN COMPANY
Balance Sheet Trends
December 31, 2017–2011
2017 2016 2015 2014 2013 2012 2011
Assets
Cash % % % % % % 100.0 %
Accounts receivable, net 100.0
Merchandise inventory 100.0
Other current assets 100.0
Long-term investments 100.0
Plant assets, net 100.0
Total assets % % % % % % 100.0 %
Liabilities and Equity
Current liabilities % % % % % % 100.0 %
Long-term liabilities 100.0
Common stock 100.0
Other paid-in capital 100.0
Retained earnings 100.0
Total liabilities & equity % % % % % % 100.0 %

In: Accounting