Cost of Good sold is 115,500 all the information are there. We prepared the statements for Quarter 1 (Q1) in class. Prepare thestatements for Q2 (April 1- June30) based on the followingassumptions:April's sales, $150,000; May's sales, $200,000; and, June's sales, $250,000.XYZ Company PRO FORMA Quarterly Income StatementsQ1$165,000Q2SalesCost of goods soldGross profitOperating expensesDepreciation expenseIncome before interest & taxes (219,750)Interest expense115,50049,500138,000131,25025,000Income before taxes(244,750)Income tax (expense)/recovery 122,375$(122,375)Net Income +PRO FORMA Quarterly Balance SheetsQ1$815,500Q2CashAccounts receivable110,000947,000InventoryPlant & equipmentAccumulated depreciation10,500,000(4,031,250)$8,341,250Total AssetsAccounts payable$125,000Line of creditInterest payableTaxes payableCurrent portion of LT debtLong-term debt25,000(122,375)200,0003,400,000Common shares1,800,0002,913,625$8.341,250Retained earningsTotal Liabilities & Sh. Equity

Statement of Profit and Loss for Q2 (Amount in $ Statement of Profit & Loss a/c…

Answered: statements for Q2 (April 1- June30)…

Business

Finance

statements for Q2 (April 1- June30) based on the follow assumptions:

Essentials Of Investments

11th Edition

ISBN:9781260013924

Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.

Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.

Chapter1: Investments: Background And Issues

Section: Chapter Questions

Problem 1PS

See similar textbooks

Related questions

Q: Tamarisk Company is a multiproduct firm. Presented below is information concerning one of its…

A: The weighted-average cost per unit is calculated by dividing the total cost of available goods by…

Q: Need Help

A: If you have any questions let me know in comment box thankyou for your question.

Q: The weighted-average cost method is used by Mendez, Inc. Sales are $80,000, the number of units…

A: To calculate the gross profit for Mendez, Inc. using the weighted-average cost method, follow these…

Q: Kaya Ltd gives the following figures: Margin of Safety 3,75,000 Total Cost 3,87,500 Margin of Safety…

A: Marginal costing is an costing method and it is the variable cost of one unit of a product. Marginal…

Q: Bill's Furrier marks up mink coats $3,000. This represents a 50% markup on cost. What is the cost of…

A: Mark up cost of coat is $3,000 Percentage markup on cost is 50% To Find: Cost of coat

Q: Using $3,040,000 as the cost of goods manufactured, compute the cost of goods sold using the…

Q: Provide all 8 solutions

A: Montoure Company's inventory and sales data lead to the following results:Cost of Goods Available…

Q: Boston Company sells ten items for $1,100 per unit and has a cost of goods sold per unit of $660.…

A: Gross profit: The difference between the sales and the cost of goods sold is called gross profit.…

Q: costs as a percentage of sales? (Rounded to two decimal places.) Group of answer choices 4.44%…

A: The following are comprised in a Quality cost: •Appraisal cost are incurred to detect the defects.…

Q: From the following calculate economic order quantity Monthly usage 250 units. Cost of placing…

A: SOLUTION- FORMULA- EOQ= 2*A*O / C A= ANNUAL DEMAND = 250*12 = 3000 O= ORDER COST…

Q: A home decorating store carries handmade floor tile with a markup of 3131% on the selling price. If…

A: The objective of the question is to find the selling price, the cost, and the cost as a percent of…

Q: Blossom Company sells product 2005WSC for $90 per unit. The cost of one unit of 2005WSC is $87, and…

A: Cost should be reported, lower of, cost, replacement cost or net realizable value.

Q: Given the historical cost of product Dominoe is $37, the selling price of product Dominoe is $40,…

A: Under U.S GAAP, inventories are valued at lower of cost or market value. Here, cost means purchase…

Q: Please explain how to calculate cost of goods sold in problem 2C. My answer is $1,604,600 but in…

A: cost of goods sold - it refers to direct cost of producing the goods sold by the company.

Q: Shipping Expenses Manufacturing Overhead $800,000 $3,700,000 General & Administrative Expenses…

A: Gorss Profit Margin is calculated by subtracting cost of goods sold from sales. It is calculated…

Q: 5. ABC Hardware purchases 500 hammers a year for its inventory from its supplier who bers pricing at…

A: Economic order quantity is quantity which ensures that the company should minimize its inventory…

Q: Bridgestone tires sells 2560 units. The cost to place an order of tire is RO 16. The cost of tire is…

A: Economic order quantity means the number of units to be ordered so that total cost of inventory will…

Q: How do i create an NPV graph on excel using these data: Unit Sale NPV…

A: With the help of the insert graph option in excel, you can create the NPV Graph using these data.

Q: Total Sales: $60,000 Price per unit: $10 Estimated order cost: $25 per order Inventory Cost: $0.70…

A: Optimum order size is order quantity at which both ordering and carrying costs are minimum

Q: Complete the table Cost Markup Selling…

A: The markup is calculated as difference cost price and selling price.

Q: cost of good available for sale?

A: Cost of goods available for sale is the cost of total amount of finished goods the can be sold The…

Q: t RUITI Margin of Safety a. If Canace Company, with a break-even point at $960,000 of sales, has…

A: Margin Of Safety ( in Dollars) = Actual Sales- Break-Even Sales Margin of Safety ( as a percentage…

Q: A junk yard pulls parts off of wrecked vehicles and sells them to a wholesaler. If its total revenue…

A: The amount of revenue required to cover all expenses is calculated using a break-even point…

Q: A company uses 2625 units of a product per quater. The ordering cost for the same is RO 250 and the…

A: Economic order quantity is that quantity which should be ordered to have minimum inventory cost in…

Q: AZCO purchased an item for $695 less 30% and 20%, and marked it up 125% of cost. During a special…

A: Profit Markup: Profit markup is the percentage that a company decides to set the selling price of…

Q: Can you please help me prepare an income statement according to the absorption coating method.

Q: 2. A jacket which costs PhP1,350 is being sold at PhP2,025. What is the rate of mark-up based on…

A: >Markup is the amount of difference between Cost and the selling price of a product. >Cost is…

Q: Calculate the cost of goods sold when beginning finished goods inventory equals $70,000, ending…

A: We have the following information: Beginning Finished Goods Inventory: $70,000 Ending Finished…

Q: A sports store p customers for $ (a) What is the (b) What is the (c) What is the (a) The cost of…

A: Listed price is the price that is mentioned on an item. A single discount or a series of discounts…

Q: DAY 2 to DAY 3 b. What's In Activity 3 Directions: Complete the following table: MU COST SELLING…

A: Mark up refers to the amount that is charged by the supplier or retailer above the cost from the…

Q: An air compressor costs $385 and sells for $690 Find the rate of markup based on the selling…

A: Markup percentage on selling price is calculated by dividing the markup amount by selling price. The…

Q: A dress has a selling price of 1,800. It's mark up based on selling price is 17%. What is the…

A: Selling price = 1800 Mark up based on selling price = 17%

Q: Fixed Cost: $1,000 Variable Cost: $5 per item Selling Price: $10 per item Question 1: Label the…

A: Variable cost increases as sale items increase. Fixed cost remains constant. Total cost is the total…

Q: No of units produced are 1,00,000, 80% units are sold, cost of goods sold is Rs.7,20,000 then cost…

A: No of units produced = 1,00,000 Units sold =1,00,000*80%…

Q: Vati-Vati CC produces and sells only one product. The following data is available: Net sales N$800…

A: Lets understand the basics. Cost of sales is a all cost required to manufacture product or providing…

Q: WRT Disk company sells its disks for $107 per unit. Total fixed costs are $197,000 and variable…

A: Contribution margin represents the difference between sales revenue and variable costs, showing how…

Q: Complete the Table: Cost Markup Selling Price…

A: The selling price consists of cost and mark-up value. If markup value is based on cost Mark up value…

Q: Complete the table: Cost Markup…

A: MARKUP % = (SELLING PRICE - COST ) / COST X 100

Q: Sales = 7000 units with selling price of OMR 12 per unit Break-even point = 4000 units. Fixed cost =…

A: Profit in the means sales revenue after deducting fixed costs and variable costs.

Q: The following information pertains to Beige, Inc., for the current year: Sales Internal failure…

A: Note : The following are comprised in a Quality cost: •Appraisal cost are incurred to detect the…

Q: Selling price of 1000 and markup of 100% what is the cost price

A: The selling price is calculated as sum of cost price and markup cost.

Q: A company makes pens. They sell each pen for $77. Their revenue is represented by R = 7 x. The cost…

A: Given :- R = 7 x. C = 3 x + 4500 X( in part a ) = 1000 pens…

Q: Assume the following information for a merchandising company: Number of units sold 20,000…

A: Cost of goods sold :— It is the cost of units sold during the period. It is calculated by deducting…

Q: Complete the Table Cost Markup…

A: solution given Cost Markup Selling price ? (amount) 55% on selling price $229…

Q: ABC Co. is a wholesaler that sells a single product. Management has provided the following cost data…

A: The payment made by an individual product to cover the fixed cost of a business and once it gets…

Question

Cost of Good sold is 115,500 all the information are there.

We prepared the statements for Quarter 1 (Q1) in class. Prepare the
statements for Q2 (April 1- June30) based on the following
assumptions:
April's sales, $150,000; May's sales, $200,000; and, June's sales, $250,000.
XYZ Company PRO FORMA Quarterly Income Statements
Q1
$165,000
Q2
Sales
Cost of goods sold
Gross profit
Operating expenses
Depreciation expense
Income before interest & taxes (219,750)
Interest expense
115,500
49,500
138,000
131,250
25,000
Income before taxes
(244,750)
Income tax (expense)/recovery 122,375
$(122,375)
Net Income

+PRO FORMA Quarterly Balance Sheets
Q1
$815,500
Q2
Cash
Accounts receivable
110,000
947,000
Inventory
Plant & equipment
Accumulated depreciation
10,500,000
(4,031,250)
$8,341,250
Total Assets
Accounts payable
$125,000
Line of credit
Interest payable
Taxes payable
Current portion of LT debt
Long-term debt
25,000
(122,375)
200,000
3,400,000
Common shares
1,800,000
2,913,625
$8.341,250
Retained earnings
Total Liabilities & Sh. Equity

Expert Solution

This question has been solved!

Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.

SEE SOLUTION Check out a sample Q&A here

Step 1

VIEW

Step 2

VIEW

Step by step

Solved in 2 steps

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.

Similar questions

Sunland Company sells product 2005WSC for $125 per unit. The cost of one unit of 2005WSC is $122, and the replacement cost is $121. The estimated cost to dispose of a unit is $6, and the normal profit is 40% of selling price. At what amount per unit should product 2005WSC be reported, applying lower-of-cost-or-market? $121. $122. $69. $119.
6. Wholesale Distributors sells to its contractors with a 42% markup on cost. If the selling price for cabinets is $9,182, what is the cost to contractors based on cost? (Round your answer to the nearest cent.)
Find the final price of a good that cost 8,500. It was MARKED UP by 30% then marked down by 38% and finally marked up by 65%. Present data in table form and determine the final selling price with the fiven column data. (Base in Markup/markdown, % decimal, multiplier, and selling price)
3- Please I want solution of all sub-part questions. Thanks
A bag has a cost of 400 and a mark up rate base on cost of 25%. What is the selling price, mark up and mark up rate based on selling price? Please answer it completely.
Cost of Goods Manufactured: 100,000 Cost of Goods Sold: 250,000 400,000 Sales Revenue: Ending Finished Goods Inventory: 600,000 What is the beginning balance of Finished Goods Inventory? Make sure to show your work. This is similar to the Chapter 15 Class Problem we did. I would recommend using your BASE accounts here.
When Greenway, Inc. sells 48,300 units, Its total fixed cost is $159,390. What is its total fixed cost when it sells 49,800 units? 4 Multiple Cholce $154440 $159390 $164,340 $174.240
dont give answer in image format
Total physical units are 39700. Total conversion costs are $168990. There are 800 units in ending inventory which are 50% complete as to conversion costs. What is the unit conversion cost? $4.26. $4.17. $4.30. $8.52.
Please help me. Thankyou
Give me correct answer with explanation.m
Prime cost is 236000 OMR, and cost of production for the year is 355000 OMR Opening stock of work in progress is 4000, and closing stock of Work in progress is 5000 OMR, Opening stock of finished goods is 20000, and closing stock of finished goods is 21000 OMR, Cost of goods manufactured 358500 OMR Calculate cost of Goods Sold. Select one: a. 395500 OMR O b. None of these O c. 357500 OMR O d. 385500 OMR

SEE MORE QUESTIONS

Recommended textbooks for you

Essentials Of Investments

Finance

ISBN:

9781260013924

Author:

Bodie, Zvi, Kane, Alex, MARCUS, Alan J.

Publisher:

Mcgraw-hill Education,

FUNDAMENTALS OF CORPORATE FINANCE

Finance

ISBN:

9781260013962

Author:

BREALEY

Publisher:

RENT MCG

Financial Management: Theory & Practice

Finance

ISBN:

9781337909730

Author:

Brigham

Publisher:

Cengage

Foundations Of Finance

Finance

ISBN:

9780134897264

Author:

KEOWN, Arthur J., Martin, John D., PETTY, J. William

Publisher:

Pearson,

Fundamentals of Financial Management (MindTap Cou…

Finance

ISBN:

9781337395250

Author:

Eugene F. Brigham, Joel F. Houston

Publisher:

Cengage Learning

Corporate Finance (The Mcgraw-hill/Irwin Series i…

Finance

ISBN:

9780077861759

Author:

Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor

Publisher:

McGraw-Hill Education

Essentials Of Investments

Finance

ISBN:

9781260013924

Author:

Bodie, Zvi, Kane, Alex, MARCUS, Alan J.

Publisher:

Mcgraw-hill Education,

FUNDAMENTALS OF CORPORATE FINANCE

Finance

ISBN:

9781260013962

Author:

BREALEY

Publisher:

RENT MCG

Financial Management: Theory & Practice

Finance

ISBN:

9781337909730

Author:

Brigham

Publisher:

Cengage

Foundations Of Finance

Finance

ISBN:

9780134897264

Author:

KEOWN, Arthur J., Martin, John D., PETTY, J. William

Publisher:

Pearson,

Fundamentals of Financial Management (MindTap Cou…

Finance

ISBN:

9781337395250

Author:

Eugene F. Brigham, Joel F. Houston

Publisher:

Cengage Learning

Corporate Finance (The Mcgraw-hill/Irwin Series i…

Finance

ISBN:

9780077861759

Author:

Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor

Publisher:

McGraw-Hill Education

SEE MORE TEXTBOOKS