Warrior Industries Income Statement for year ending 12/31/20XX Sales revenue Less cost of goods sold Gross margin Less operating expenses Marketing Sales and administrative Depreciation Total operating expenses Operating income Less interest expense Income before taxes Income tax expense Net income 40,000 20,000 10,000 456,428 205,200 251,228 70,000 181,228 7,000 174,228 40,000 134,228 Assets Current Assets Cash Accounts receivable Inventory Fixed assets for 12/31/20XX Total assets Total current assets Property, plant and equipment Accumulated depreciation *Net fixed assets Liabilities and Owner's Equity Current liabilities $ 52,400.00 $ 11,000.00 $ 15,900.00 $ 79,300.00 $ 80,000.00 $(20,000.00) $ 60,000.00 $139,300.00
Warrior Industries Income Statement for year ending 12/31/20XX Sales revenue Less cost of goods sold Gross margin Less operating expenses Marketing Sales and administrative Depreciation Total operating expenses Operating income Less interest expense Income before taxes Income tax expense Net income 40,000 20,000 10,000 456,428 205,200 251,228 70,000 181,228 7,000 174,228 40,000 134,228 Assets Current Assets Cash Accounts receivable Inventory Fixed assets for 12/31/20XX Total assets Total current assets Property, plant and equipment Accumulated depreciation *Net fixed assets Liabilities and Owner's Equity Current liabilities $ 52,400.00 $ 11,000.00 $ 15,900.00 $ 79,300.00 $ 80,000.00 $(20,000.00) $ 60,000.00 $139,300.00
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question

Transcribed Image Text:### Warrior Industries
#### Income Statement
For the year ending 12/31/20XX
- **Sales Revenue**: $456,428
- **Less Cost of Goods Sold**: $205,200
- **Gross Margin**: $251,228
- **Less Operating Expenses**:
- Marketing: $40,000
- Sales and Administrative: $20,000
- Depreciation: $10,000
- **Total Operating Expenses**: $70,000
- **Operating Income**: $181,228
- **Less Interest Expense**: $7,000
- **Income Before Taxes**: $174,228
- **Income Tax Expense**: $40,000
- **Net Income**: $134,228
#### Balance Sheet
As of 12/31/20XX
**Assets**
- **Current Assets**:
- Cash: $52,400.00
- Accounts Receivable: $11,000.00
- Inventory: $15,900.00
- **Total Current Assets**: $79,300.00
- **Fixed Assets**:
- Property, Plant, and Equipment: $80,000.00
- Accumulated Depreciation: ($20,000.00)
- **Net Fixed Assets**: $60,000.00
- **Total Assets**: $139,300.00
**Liabilities and Owner’s Equity**
- **Current Liabilities**:
- Accounts Payable: $5,300.00
- Note Payable to Bank: $2,700.00
- Deposits from Customers: $6,000.00
- **Total Current Liabilities**: $14,000.00
- **Long Term Mortgage**: $40,000.00
- **Total Liabilities**: $54,000.00
- **Owner’s Equity**:
- Retained Earnings: $85,300.00
- **Total Owners’ Equity**: $85,300.00
- **Total Liabilities and Equities**: $139,300.00
This balance sheet shows the financial position of Warrior Industries as of December 31, providing a detailed breakdown of assets and liabilities alongside the income statement showcasing the revenues and expenses for the fiscal year ending on the same date

Transcribed Image Text:**Business Financial Assessment Questions**
1. **How much revenue did the business produce?**
2. **What costs did the business have for financing?**
3. **What can you turn into cash in one year?**
4. **What did it cost to make your product?**
5. **What is the value of everything the company owns?**
6. **How much profit did the company make?**
7. **How much is the business worth to Richard?**
8. **How much does the business need for its continuing operation?**
- *Hint: Net Fixed Assets is the purchase price of all fixed assets (Land, buildings, equipment, machinery, vehicles, leasehold improvements) less accumulated Depreciation.*
9. **What debts will take longer than a year to pay?**
10. **Can this business be considered liquid?**
- *Hint: Current ratio = current assets / current liabilities. By the rule of thumb, it should be 2 or greater. The current ratio is an indicator of a business' ability to repay debt when it is due.*
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps

Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education