Concept explainers
Exercise 14-9 Preparing financial statements for a manufacturer C4 P2
Refer to the data in Exercise 14-8. For each company, prepare (1) an income statement, and (2) the current assets section of the
Income Statement:
Income statement gives a detail representation of the revenues generated and the expenses incurred by the company in a fiscal year thereby concluding the company’s financial status. It is a financial statement which deals with operating and non-operating activities of the company.
Net Income:
Net income is the net revenue earned by the company after taking into account various charges, costs, expenses and deductions. The net income is crucial for the shareholders and gives an idea of profitability level of the company.
Balance Sheet:
The balance sheet concludes the assets invested in by the company as well as reports the liabilities and equity taken up thus showing the economic or financial status of the company.
Current Assets:
It comprises of all the assets which gets converted into cash in less than a year. Example: inventory, other current assets, etcetera.
Operating Expenses:
The costs incurred in the day to day operations to continue with the business though not related directly with the production of goods are termed as operating expenses.
Cost of Goods Sold (COGS):
Cost of goods sold is the total expense or the cost incurred by the business during the process of manufacturing of goods and is directly related to the production. It generally includes the cost of material, labor and other manufacturing support costs.
(1)
To prepare: an income statement for each of the company.
Explanation of Solution
Given info,
G Company:
Sales amounts to $195,030
Selling expenses are of $50,000
Administrative and general expenses are $21,000.
For cost of goods sold of G Company refer to the question 91,030.
P Company:
Sales amount to $290,000.
Selling expenses are $46,000.
Administrative and general expenses are $43,000.
For cost of goods sold of $143,010 refer to question 8E.
Formula to calculate income before tax is,
Income statement for G Company
Income before tax:
G Company | |
Income Statement | |
For the Year Ended 31 December, 2017 | |
Particulars | Amount($) |
Sales | 195,030 |
Less: Cost of goods sold | (91,030) |
Gross profit | 104,000 |
Add: | |
Selling expenses | 50,000 |
Administrative and general expenses | 21,000 |
Income before tax | 33,000 |
Table (1)
The income before tax for G Company amounts to $33,000.
Note: Selling expenses and administrative and general expenses are operating expenses thus taken up to compute income before tax.
Income statement for P Company
Income before tax:
P Company | |
Income Statement | |
For the Year Ended 31 December, 2017 | |
Particulars | Amount ($) |
Sales | 290,010 |
Less: Cost of goods sold | (143,010) |
Gross profit | 147,000 |
Add: | |
Selling expenses | 46,000 |
Administrative and general expenses | 43,000 |
Income before tax | 58,000 |
Table (2)
The income before tax for the P Company is $58,000.
Note: Selling expenses and administrative and general expenses are operating expenses thus taken up to compute income before tax.
(2)
To compute: Current assets for both the company.
Explanation of Solution
Given info,
G Company:
Cash amounts to $20,000.
Receivable accounts to $13,200.
Raw material inventory is $5,300.
Work in progress inventory is $22,000.
Finished goods amount to $17,650.
P Company:
Cash amounts to $15,700.
Receivable accounts to $19,450.
Raw material inventory $7,200.
Work in progress inventory is $16,000.
Finished goods amount to $13,300.
G Company’s current assets
Particulars | Amount($) |
Cash | 20,000 |
Receivable accounts | 13,200 |
Raw material inventory | 5,300 |
Work in progress inventory | 22,000 |
Finished inventory | 17,650 |
Net current assets | 78,150 |
Table (3)
Current assets account to $79,150 for G Company.
P Company’s current assets
Particulars | Amount($) |
Cash | 15,700 |
Receivables accounts | 19,450 |
Raw material inventory | 7,200 |
Work in progress inventory | 16,000 |
Finished inventory | 13,300 |
Net current assets | 71,650 |
Table (4)
P Company’s current assets amount to $71,650.
Want to see more full solutions like this?
Chapter 1 Solutions
Managerial Accounting
- solution neededarrow_forwardSales transactions Using transactions listed in P4-2, indicate the effects of each transaction on the liquidity metric working capital and profitability metric gross profit percent. Indicate the gross profit percent for each sale (rounding to one decimal place) in parentheses next to the effect of the sale on the company’s ability to attain an overall gross profit percent of 30%.arrow_forwardQuestion 8 Use the Common-Size Income Statement for Company A and Company B to answer this question. Company A Common Size $ Company B $ Common Size % % Revenue $132,110 100.0% 89,597 100.0% Cost of Revenue 87.257 66.0% 60.025 67.0% Gross Profit 44,853 34.0% 29,572 33.0% Selling, general and administrative 24,447 18.5% 18,529 20.7% Depreciation 2.128 1.6% 1.396 1.6% Operating profit 18,278 13.8% 9,647 10.8% Investment income 47 .036% 11 .012% Loss Debt Extinguishment 1057 1.2% Interest Expense 1.347 1.0% 859 1.0% Income from continuing operations 16,978 12.9% 7,742 8.6% Provision (benefit) for income taxes 4.112 3.1% 1,907 2.1% Net income 12,866 9.7% 5,835 6.5% Which of the following reasons explain why Company A has a higher operating profit margin? Company A has higher tax expense relative to sales. O Company A has a higher markup and/or lower inventory costs. Company A has more investment income relative to sales. O Company A has more sales.arrow_forward
- Required information Problem 17-6AA (Algo) Income statement computations and format LO A2 [The following information applies to the questions displayed below.] Selected account balances from the adjusted trial balance for Olinda Corporation as of its calendar year-end December 31 follow. Assume that the company's income tax rate is 40% for all items. a. Interest revenue b. Depreciation expense-Equipment c. Loss on sale of equipment d. Accounts payable e. Other operating expenses f. Accumulated depreciation-Equipment g. Gain from settlement of lawsuit h. Accumulated depreciation-Buildings i. Loss from operating a discontinued segment (pretax) j. Gain on insurance recovery of tornado damage k. Net sales 1. Depreciation expense-Buildings m. Correction of overstatement of prior year's sales (pretax) n. Gain on sale of discontinued segment's assets (pretax) o. Loss from settlement of lawsuit p. Income tax expense q. Cost of goods sold. Problem 17-6AA (Algo) Part 4 4. What is the amount of…arrow_forwardPlease analyze, assess, and synthesize the Annual Report or Form 10-K or Form 20 - F (whatever they call it in that jurisdiction) of the company you choose. You can usually find it on the Company's website in Investor R. Introduction 2. Industry situation and company plans A. Management Letter B. B. Review Company's Products and Services 3. Financial Statements A. Income Statement B. Cash Flow Statement C. Balance Sheet D. Accounting Policies 4. Financial Analysis & Ratio A. Financial Analysis B. Ratio C. Market Indicator Financial Ratios 5. References 6. Complete Calcuation of Part 4 in excelLimiarrow_forwardQuestions 16-23arrow_forward
- help me to find dolutionarrow_forwardWhen employees choose a company through financial statements, which parts ,point and ratio should be analyzed?at least 6arrow_forwardFinancial information for Lighthizer Trading Company for the fiscal year-ended September 30, 20xx, was collected. As part of a management training session, you have been asked to prepare an income statement format that will be used to distribute to management. Subtotals and totals are included in the information, but you will need to calculate the values. A. In the correct format, prepare the income statement using this information: B. Calculate the profit margin, return on investment, and residual income. Assume an investment base of $42,000 and 8% cost of capital. C. Prepare a short response to accompany the income statement that explains why uncontrollable costs are included in the income statement.arrow_forward
- Accounting (Text Only)AccountingISBN:9781285743615Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningSurvey of Accounting (Accounting I)AccountingISBN:9781305961883Author:Carl WarrenPublisher:Cengage LearningCollege Accounting, Chapters 1-27 (New in Account...AccountingISBN:9781305666160Author:James A. Heintz, Robert W. ParryPublisher:Cengage Learning
- Accounting Information SystemsFinanceISBN:9781337552127Author:Ulric J. Gelinas, Richard B. Dull, Patrick Wheeler, Mary Callahan HillPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial & Managerial AccountingAccountingISBN:9781337119207Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning