Question

In: Finance

Income Statement Huddleston Manufacturing Company For the Year Ended December 31, 2012 Sales                           

Income Statement

Huddleston Manufacturing Company

For the Year Ended December 31, 2012

Sales                                                                $2,800,000

Less: Cost of goods sold                                    1,820,000

Gross profits                                                     $   980,000

Less: Operating expenses                                       240,000

Operating Profits                                               $   740,000

Less: Interest expense                                              70,000

Net profits before taxes                                     $   670,000

Less: Taxes (40%)                                                  268,000

Net profits after taxes                                        $   402,000

Less: Cash Dividends                                             132,000

To: Retained earnings                                       $   270,000

Huddleston Manufacturing estimates its sales in 2013 will be $3 million.  Interest expense is expected to remain unchanged at $70,000, and the firm plans to pay cash dividends of $140,000 during 2013.  Cost of goods sold includes $200,000 in fixed costs, and operating expenses include $50,000 in fixed costs.  Use the percent‑of‑sales method to prepare a pro forma income statement for the year ended December 31, 2013, based on the 2012 income statement shown above.

Solutions

Expert Solution

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

AS NOTHING WAS MENTIONED, ALL FIGURES ARE ROUNDED TO NEAREST DOLLARS. IF NEED ANY CHANGE, LET ME KNOW, WILL DO IT.

jeff jeffy answered 11 months ago
Next > < Previous

Related Solutions

the accountant's Company Income Statement For the Year Ended December 31, 2018 Sales                            &n
the accountant's Company Income Statement For the Year Ended December 31, 2018 Sales                                                               $8,500,000 Manufacturing Expenses Variable                                $3,250,000 Fixed overhead                       640,000       3,890,000 Gross Margin                                                  $4,610,000 Selling and administrative expenses Commissions                           $580,000 Fixed marketing expenses       300,000 Fixed admin expenses               450,000      1,330,000 Net Operating Income                                     $3,280,000 Fixed Interest expenses                                       230,000     Income before Taxes                                      $3,050,000      Income Taxes (21%)                                            640,500 Net Income                                                     $2,409,500 Your company is considering out-sourcing the sales and marketing to an agency specializing in these...
the accountant's Company Income Statement For the Year Ended December 31, 2018 Sales                            &n
the accountant's Company Income Statement For the Year Ended December 31, 2018 Sales                                                               $8,500,000 Manufacturing Expenses Variable                                $3,250,000 Fixed overhead                       640,000       3,890,000 Gross Margin                                                  $4,610,000 Selling and administrative expenses Commissions                           $580,000 Fixed marketing expenses       300,000 Fixed admin expenses               450,000      1,330,000 Net Operating Income                                     $3,280,000 Fixed Interest expenses                                       230,000     Income before Taxes                                      $3,050,000      Income Taxes (21%)                                            640,500 Net Income                                                     $2,409,500 1.Restate the income statement in a contribution margin format. 2.Compute the break-even point in sales...
Income Statement For the Year Ended December 31, 2018 Sales                                &nb
Income Statement For the Year Ended December 31, 2018 Sales                                                               $8,500,000 Manufacturing Expenses Variable                                $3,250,000 Fixed overhead                       640,000       3,890,000 Gross Margin                                                  $4,610,000 Selling and administrative expenses Commissions                           $580,000 Fixed marketing expenses       300,000 Fixed admin expenses               450,000      1,330,000 Net Operating Income                                     $3,280,000 Fixed Interest expenses                                       230,000     Income before Taxes                                      $3,050,000      Income Taxes (21%)                                            640,500 Net Income                                                     $2,409,500 Your company is considering out-sourcing the sales and marketing to an agency specializing in these types of sales....
Income Statement For the Year Ended December 31, 2018 Sales                                &nb
Income Statement For the Year Ended December 31, 2018 Sales                                                               $8,500,000 Manufacturing Expenses Variable                                $3,250,000 Fixed overhead                       640,000       3,890,000 Gross Margin                                                  $4,610,000 Selling and administrative expenses Commissions                           $580,000 Fixed marketing expenses       300,000 Fixed admin expenses               450,000      1,330,000 Net Operating Income                                     $3,280,000 Fixed Interest expenses                                       230,000     Income before Taxes                                      $3,050,000      Income Taxes (21%)                                            640,500 Net Income                                                     $2,409,500 Your company is considering out-sourcing the sales and marketing to an agency specializing in these types of sales....
Pinnacle Manufacturing Company Income Statement For the Year ended December 31 2016 2015 2014      ...
Pinnacle Manufacturing Company Income Statement For the Year ended December 31 2016 2015 2014       Net sales $150,737,628 $148,586,037 $144,686,413 Cost of goods sold 109,284,780 106,255,499 101,988,165      Gross profit 41,452,848 42,330,538 42,698,248 Operating expenses 37,177,738 38,133,969 37,241,108      Income from operations 4,275,110 4,196,569 5,457,140 Other revenues and gains — — — Other expenses and losses 2,181,948 2,299,217 2,397,953 Income before income tax   2,093,162 1,897,352 3,059,187     Income tax 883,437 858,941 1,341,536 Net income for the year   1,209,725 1,038,411...
SAXTON COMPANY Income Statement For the Year Ended December 31, 2009 Sales (all on credit) ……………………………………………………………...
SAXTON COMPANY Income Statement For the Year Ended December 31, 2009 Sales (all on credit) …………………………………………………………… $ 4,000,000 Cost of Goods Sold…………………………………………………………………3,000,000 Gross Profit………………………………………………………………………….$ 1,000,000 Selling and Administrative Expenses……………………………………. 450,000 Operating Profit ……………………………………………………………………$ 550,000 Interest Expense…………………………………………………………………… 50,000 Extraordinary Loss…………………………………………………………………. 200,000 Earnings Before Taxes……………………………………………………………$ 300,000 Income Taxes (33%)………………………………………………………………. 100,000 Net Income…………………………………………………………………………….$ 200,000 SAXTON COMPANY Balance Sheet As of December 31, 2009 Assets Cash…………………………………………………………………………… $ 30,000 Accounts Receivable………………………………………………….. 350,000 Marketable Securities ……………………………………………….. 50,000 Inventory……………………………………………………………………. 370,000 Total Current Assets……………………………………………………. $ 800,000 Net Plant...
Income Statement For the Year Ended December 31, 2018 Sales $8,500,000 Manufacturing Expenses Variable $3,250,000 Fixed...
Income Statement For the Year Ended December 31, 2018 Sales $8,500,000 Manufacturing Expenses Variable $3,250,000 Fixed overhead 640,000 3,890,000 Gross Margin $4,610,000 Selling and administrative expenses Commissions $580,000 Fixed marketing expenses 300,000 Fixed admin expenses 450,000 1,330,000 Net Operating Income $3,280,000 Fixed Interest expenses 230,000 Income before Taxes $3,050,000 Income Taxes (21%) 640,500 Net Income $2,409,500 Your company is considering out-sourcing the sales and marketing to an agency specializing in these types of sales. The outsourcing would remove the commissions,...
FV Company earned net income of $75,000 during the year ended December 31, 2012. On December...
FV Company earned net income of $75,000 during the year ended December 31, 2012. On December 15, FV declared the annual cash dividend on its 5% preferred stock (par value, $115,000) and a $0.50 per share cash dividend on its common stock (55,000 shares). FV then paid the dividends on January 4, 2013. 54 Requirements Journalize for FV: Declaring the cash dividends on December 15, 2012. Paying the cash dividends on January 4, 2013.
Income Statement Covid Company for the year ended December 31, 2019 shows sales revenue $6,000,000 and...
Income Statement Covid Company for the year ended December 31, 2019 shows sales revenue $6,000,000 and COGS $3,800,000 . Accounts receivable increased $250,000 during the year, and inventory decreased $300,000. Accounts payable to suppliers of merchandise decreased $450,000 during the year. Accrued expenses payable decreased $90,000 during the year. Operating expenses include depreciation expense of $1,600,000. Depreciation expense was $100,000. Prepare Statement of Cash Flow Operating Activities Section for Covid Company.
SONAD COMPANY Income Statement For Year Ended December 31, 2017 Sales $ 2,321,000 Cost of goods...
SONAD COMPANY Income Statement For Year Ended December 31, 2017 Sales $ 2,321,000 Cost of goods sold 1,137,290 Gross profit 1,183,710 Operating expenses Salaries expense $ 317,977 Depreciation expense 55,704 Rent expense 62,667 Amortization expenses—Patents 6,963 Utilities expense 25,531 468,842 714,868 Gain on sale of equipment 9,284 Net income $ 724,152       Changes in current asset and current liability accounts for the year that relate to operations follow. Accounts receivable $ 40,500 increase Accounts payable $ 13,350 decrease Inventory 31,675...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT