How to create a projected income statement? ?? Page 3 Sales Cost of sales Gross income Operating
Fantastic news! We've Found the answer you've been seeking!
Question:
How to create a projected income statement?
??
Transcribed Image Text:
Page 3 Sales Cost of sales Gross income Operating expenses: Exhibit 1 ELEGANCE JEWELLERS INC. STATEMENTS OF EARNINGS for years ending June 30 (000s) Selling and administrative Depreciation Total operating expenses Earnings from operations Unusual income (loss) Subtotal Less: interest expense Net earnings before tax Income taxes Net earnings after tax ¹ Dividends paid for 2011 were $35,000, and $50,000 for 2012. 2012 $ 1,982.8 945.6 $ 1,037.2 $ 714.2 53.7 767.9 S $ $ 269.3 (11.7) 257.6 152.1 $ 105.5 26.4 S 79.1 2011 $ 1,721.5 774.0 S 947.5 ⠀⠀ S $ S 584.1 44.6 628.7 318.8 (10.5) 308.3 34.8 273.5 68.4 205.1 9A84J002 Page 4 Current assets: Cash Accounts receivable Inventory Prepaid expenses Total current assets Loans to employees Investment in subsidiary Other investments Exhibit 2 ELEGANCE JEWELLERS INC. BALANCE SHEETS as at June 30 (000s) Fixed assets: Land Buildings Furniture and fixtures Fixed assets, cost Less: accumulated depreciation Total fixed assets (net) Total assets Liabilities Current liabilities: Working capital loan Accounts payable Income taxes payable Long-term debt due within one year Total current liabilities Common stock Retained earnings Bank loan (due December 31, 2013) Long-term notes payable Total liabilities Equity Total equity Total liabilities and equity ASSETS $ 1.3 43.2 1,155.4 6.0 $ 1,205.9 25.7 $ 686.2 17.8 S 25.5 441.1 108.5 575.1 221.0 354.1 $ $ 2.289.7 $ LIABILITIES AND EQUITY 2012 $ $ $ 10.4 223.7 2.5 236.6 418.4 902.8 $ 1,557.8 $ $ $ 2.289.7 110.0 621.9 731.9 $ 1.2 9.2 1,148.2 5.3 $ 1,163.9 $ 26.4 $ 25.5 374.0 61.9 461.4 167.3 294.1 $ $ 1.502.0 $ $ $ $ 2011 $ $ 17.6 133.0 379.8 123.7 9.9 646.4 - 152.8 799.2 110.0 592.8 702.8 $ S $ 1.502.0 9A84J002 Page 3 Sales Cost of sales Gross income Operating expenses: Exhibit 1 ELEGANCE JEWELLERS INC. STATEMENTS OF EARNINGS for years ending June 30 (000s) Selling and administrative Depreciation Total operating expenses Earnings from operations Unusual income (loss) Subtotal Less: interest expense Net earnings before tax Income taxes Net earnings after tax ¹ Dividends paid for 2011 were $35,000, and $50,000 for 2012. 2012 $ 1,982.8 945.6 $ 1,037.2 $ 714.2 53.7 767.9 S $ $ 269.3 (11.7) 257.6 152.1 $ 105.5 26.4 S 79.1 2011 $ 1,721.5 774.0 S 947.5 ⠀⠀ S $ S 584.1 44.6 628.7 318.8 (10.5) 308.3 34.8 273.5 68.4 205.1 9A84J002 Page 4 Current assets: Cash Accounts receivable Inventory Prepaid expenses Total current assets Loans to employees Investment in subsidiary Other investments Exhibit 2 ELEGANCE JEWELLERS INC. BALANCE SHEETS as at June 30 (000s) Fixed assets: Land Buildings Furniture and fixtures Fixed assets, cost Less: accumulated depreciation Total fixed assets (net) Total assets Liabilities Current liabilities: Working capital loan Accounts payable Income taxes payable Long-term debt due within one year Total current liabilities Common stock Retained earnings Bank loan (due December 31, 2013) Long-term notes payable Total liabilities Equity Total equity Total liabilities and equity ASSETS $ 1.3 43.2 1,155.4 6.0 $ 1,205.9 25.7 $ 686.2 17.8 S 25.5 441.1 108.5 575.1 221.0 354.1 $ $ 2.289.7 $ LIABILITIES AND EQUITY 2012 $ $ $ 10.4 223.7 2.5 236.6 418.4 902.8 $ 1,557.8 $ $ $ 2.289.7 110.0 621.9 731.9 $ 1.2 9.2 1,148.2 5.3 $ 1,163.9 $ 26.4 $ 25.5 374.0 61.9 461.4 167.3 294.1 $ $ 1.502.0 $ $ $ $ 2011 $ $ 17.6 133.0 379.8 123.7 9.9 646.4 - 152.8 799.2 110.0 592.8 702.8 $ S $ 1.502.0 9A84J002
Expert Answer:
Answer rating: 100% (QA)
Solution ELEGANCE JEWLLERS CORPORATION STATEMNT OF EARNING FOR THE YEARS ENDING JUNE 30 000s 2011 20... View the full answer
Related Book For
College Accounting A Contemporary Approach
ISBN: 978-0077639730
3rd edition
Authors: David Haddock, John Price, Michael Farina
Posted Date:
Students also viewed these accounting questions
-
How to create a shield for gamma-ray?
-
An excerpt from the Consolidated Statements of Earnings for The Home Depot, Inc., is presented below. Review the financial data and answer the following analysis questions: Analyze: 1. The Home...
-
Describe the method for building a projected income statement and a projected balance sheet for a beginning business.
-
The enzyme Stell participates in several distinct MAP kinase signaling pathways in the budding yeast S. cerevisiae. What is the substrate for Ste 11 in the mating factor signaling pathway? When a...
-
In college basketball, a shot made from beyond a designated arc radiating about 20 feet from the basket is worth three points, instead of the usual two points given for shots made inside that arc....
-
What is a provision for bad and doubtful debts?
-
The accounting records of DVD Sales, Inc., include these accounts: Compute DVD's net cash provided by (used for) operating activities during March. Use the indirect method. Cash Accounts Receivable...
-
In the discussion of loyalty in this chapter a statement is made that your ethical obligation is to report what you have observed to your supervisor and let her take the appropriate action. We point...
-
Shahia Company bought a building for $88,000 cash and the land on which it was located for $111,000 cash. The company paid transfer costs of $16,000 ($8,000 for the building and $8,000 for the land)....
-
One of the biggest purchases we make in our lifetimes is for a home. Questions that we all ask are these: How much should I spend for a particular home? How many bathrooms are there? How long...
-
If the plant have diploid chromosome number 24, the endosperm and embryo will have chromosome content- A. Endosperm-24 and embryo-24 B. Endosperm-24 and embryo-36 C. Endosperm-36 and embryo-24 D....
-
What is audience analysis, and why is it valuable?
-
Why is it important to be concise with many of your responses during interviews?
-
Why is it useful for a speaker to consider the available time and the listeners distractions and prior knowledge when preparing a presentation?
-
What are some ways you can get comfortable with your audience?
-
Which demographic characteristics of an audience are advantageous to consider?
-
Dijkstras algorithm is a graph algorithm to determine the shortest path from a specied vertex to every other vertex in a weighted graph. Recall that it builds a tree of shortest paths from the...
-
Banner Company acquires an 80% interest in Roller Company for $640,000 cash on January 1, 2013. The NCI has a fair value of $160,000. Any excess of cost over book value is attributed to goodwill. To...
-
Assume that a firm reports net income of $90,000 prior to making adjusting entries for the following items: expired rent, $7,000; depreciation expense, $8,200; and supplies used, $3,600. Assume that...
-
What is a purchase return?
-
Fun Depot is a retail store that sells toys, games, and bicycles. On December 31, 2016, the firms general ledger contained the following accounts and balances. ACCOUNTS AND BALANCES INSTRUCTIONS 1....
-
Provide an example of two samples that are independent. Explain why these samples are independent.
-
Why is it necessary for all values in the confidence interval to be positive to conclude that 1 > 2? What would have to be true to conclude that 1 < 2?
-
Provide an example of two samples that are paired. Explain why these samples are paired.
Study smarter with the SolutionInn App