Income Cost of Goods Sold Cost of Goods Sold Labor & wages Materials Other costs Shipping...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Income Cost of Goods Sold Cost of Goods Sold Labor & wages Materials Other costs Shipping Wholesale items Total Cost of Goods Sold GROSS PROFIT Expenses Charitable contributions Fees & subscriptions Marketing Meals and Entertainment Office expenses & utilities Payroll expenses - administration Property taxes Reference materials Repair & Maintenance Salaries & wages Supplies & small tools Telephone & internet Travel Total Expenses NET OPERATING INCOME Other Income Other Expenses NET OTHER INCOME NET INCOME Montana Furniture Design Profit and Loss January 2018 - December 2020 JAN-DEC 2018 $2,276,200.04 535,388.59 358,432.76 17,572.46 120,887.26 369,990.57 $1,402,271.64 $873,928.40 27,181.75 13,944.88 14,803.36 1,301.94 8,186.70 5,491.70 2,353.90 9,733.46 225,935.42 5,568.83 5,077.83 8,657.06 $328,236.83 $545,691.57 $56.08 $0.00 $56.08 $545,747.65 + JAN-DEC 2019 $2,018,919.33 487,623.68 380,220.98 24,162.06 116,725.88 305,975.62 $1,314,708.22 $704,211.11 40,520.25 12,656.21 28,961.30 700.52 22,029.10 2,408.13 17.25 19,141.09 228,873.71 4,634.71 3,782.59 11,214.06 $374,938.92 $329,272.19- $52.15 $0.00 $52.15 $329,324.34 JAN-DEC 2020 $2,544,841.58 537,451.37 512,163.80 17,390.32 137,198.74 364,227.35 $1,568,431.58 $976,410.00 42,285.00 16,440.78 30,472.93 1,926.62 19,368.75 1,027.64 2,479.04 49.95 17,400.04 250,031.63 5,719.65 5,902.69 12,855.67 $405,960.39 $570,449.61 $171.00 $58.48 $112.52 $570,562.13 ASSETS Current Assets Bank Accounts Checking Savings Petty Cash Total Bank Accounts Accounts Receivable Accounts Receivable Total Accounts Receivable Other Current Assets Total Current Assets Fixed Assets Accumulated depreciation Equipment Improvements Roof Building addition Total Fixed Assets Inventory TOTAL ASSETS LIABILITIES AND EQUITY Liabilities Current Liabilities Accounts Payable Accounts Payable Total Accounts Payable Credit Cards Line of Credit Total Current Liabilities Long-Term Liabilities Total Liabilities Equity TOTAL LIABILITIES AND EQUITY Montana Furniture Design Balance Sheet 2018 through 2020 JAN-DEC 2018 29,210.44 5.00 6,066.58 $35,282.02 39,695.00 $39,695.00 $17,681.69 $92,658.71 -227,052.00 256,308.00 30,870.00 27,450.13 $87,576.13 $612,601.00 $792,835.84 0.00 $0.00 $-6,021.46 $60,000.00 $53,978.54 $0.00 $53,978.54 $738,857.30 $792,835.84 JAN-DEC 2019 75,266.59 5.27 0.00 $75,271.86 37,890.29 $37,890.29 $0.00 $113,162.15 -239,224.00 262,447.00 5,300.40 30,870.00 27,450.13 $86,843.53 $588,791.00 $788,796.68 35,772.72 $35,772.72 $7,819.82 $0.00 $43,592.54 $0.00 $43,592.54 $745,204.14 $788,796.68 JAN-DEC 2020 60,118.13 72,271.10 0.00 $132,389.23 212,066.58 $212,066.58 $24,476.40 $368,932.21 -243,369.00 262,447.00 5,300.40 30,870.00 27,450.13 $82,698.53 $294,153.00 $745,783.74 0.00 $0.00 $27,723.07 $0.00 $27,723.07 $112,170.40 $139,893.47 $605,890.27 $745,783.74 Use the attached financial statements to answer the following questions. Please be sure to read and adhere to the additional guidance listed on the following page. 1. Calculate gross profit as a percentage of sales for each year 2018-2020. This percentage represents how much of total revenue the business still has after paying for costs of goods sold. What does the change in gross profit from year to year say about this business? 3. The owner of Montana Furniture Design is worried about the economy. Specifically, she knows that it has become more difficult to buy and receive materials quickly. In order to avoid future issues, she's decided to buy materials of about $1,000,000 at the end of the year (2021) to keep in inventory for next year's production. Will this impact her net income for 2021? If so, how? 4. The owner of Montana Furniture Design would like to expand to several other states. To do this, she hopes to get outside funding. She wants to show her 2021 financials to a potential lender. Will this impact advice you may give her about buying a significant amount of inventory at year end 2021? Why or why not? 5. You'll notice that account receivable at year end 2020 are significantly larger than they've been in the past. While assessing the financials, the lender will no doubt note this and inquire further. What are three relevant and helpful questions the lender could ask in order to determine the risk around collecting all of those receivables? (Assume each of your questions would be answered by the owner with support documentation to verify the response) 6. Montana Furniture Design is presented using Generally Accepted Accounting Principles. This requires that the financials be presented using the accrual method of accounting. If we changed the 2020 method of accounting from the accrual method to the cash method, what would the 2020 net income be? 7. You'll notice that payroll costs went up in 2020 compared to 2019. Were the additional employees hired office staff or production staff or both? If I told you there were no new employees during 2020, what would this mean in regard to the increase in payroll costs? If you're thinking about investing in this business, is it a good thing or a bad thing that no new employees were hired over the course of 20203 Why or why not? Income Cost of Goods Sold Cost of Goods Sold Labor & wages Materials Other costs Shipping Wholesale items Total Cost of Goods Sold GROSS PROFIT Expenses Charitable contributions Fees & subscriptions Marketing Meals and Entertainment Office expenses & utilities Payroll expenses - administration Property taxes Reference materials Repair & Maintenance Salaries & wages Supplies & small tools Telephone & internet Travel Total Expenses NET OPERATING INCOME Other Income Other Expenses NET OTHER INCOME NET INCOME Montana Furniture Design Profit and Loss January 2018 - December 2020 JAN-DEC 2018 $2,276,200.04 535,388.59 358,432.76 17,572.46 120,887.26 369,990.57 $1,402,271.64 $873,928.40 27,181.75 13,944.88 14,803.36 1,301.94 8,186.70 5,491.70 2,353.90 9,733.46 225,935.42 5,568.83 5,077.83 8,657.06 $328,236.83 $545,691.57 $56.08 $0.00 $56.08 $545,747.65 + JAN-DEC 2019 $2,018,919.33 487,623.68 380,220.98 24,162.06 116,725.88 305,975.62 $1,314,708.22 $704,211.11 40,520.25 12,656.21 28,961.30 700.52 22,029.10 2,408.13 17.25 19,141.09 228,873.71 4,634.71 3,782.59 11,214.06 $374,938.92 $329,272.19- $52.15 $0.00 $52.15 $329,324.34 JAN-DEC 2020 $2,544,841.58 537,451.37 512,163.80 17,390.32 137,198.74 364,227.35 $1,568,431.58 $976,410.00 42,285.00 16,440.78 30,472.93 1,926.62 19,368.75 1,027.64 2,479.04 49.95 17,400.04 250,031.63 5,719.65 5,902.69 12,855.67 $405,960.39 $570,449.61 $171.00 $58.48 $112.52 $570,562.13 ASSETS Current Assets Bank Accounts Checking Savings Petty Cash Total Bank Accounts Accounts Receivable Accounts Receivable Total Accounts Receivable Other Current Assets Total Current Assets Fixed Assets Accumulated depreciation Equipment Improvements Roof Building addition Total Fixed Assets Inventory TOTAL ASSETS LIABILITIES AND EQUITY Liabilities Current Liabilities Accounts Payable Accounts Payable Total Accounts Payable Credit Cards Line of Credit Total Current Liabilities Long-Term Liabilities Total Liabilities Equity TOTAL LIABILITIES AND EQUITY Montana Furniture Design Balance Sheet 2018 through 2020 JAN-DEC 2018 29,210.44 5.00 6,066.58 $35,282.02 39,695.00 $39,695.00 $17,681.69 $92,658.71 -227,052.00 256,308.00 30,870.00 27,450.13 $87,576.13 $612,601.00 $792,835.84 0.00 $0.00 $-6,021.46 $60,000.00 $53,978.54 $0.00 $53,978.54 $738,857.30 $792,835.84 JAN-DEC 2019 75,266.59 5.27 0.00 $75,271.86 37,890.29 $37,890.29 $0.00 $113,162.15 -239,224.00 262,447.00 5,300.40 30,870.00 27,450.13 $86,843.53 $588,791.00 $788,796.68 35,772.72 $35,772.72 $7,819.82 $0.00 $43,592.54 $0.00 $43,592.54 $745,204.14 $788,796.68 JAN-DEC 2020 60,118.13 72,271.10 0.00 $132,389.23 212,066.58 $212,066.58 $24,476.40 $368,932.21 -243,369.00 262,447.00 5,300.40 30,870.00 27,450.13 $82,698.53 $294,153.00 $745,783.74 0.00 $0.00 $27,723.07 $0.00 $27,723.07 $112,170.40 $139,893.47 $605,890.27 $745,783.74 Use the attached financial statements to answer the following questions. Please be sure to read and adhere to the additional guidance listed on the following page. 1. Calculate gross profit as a percentage of sales for each year 2018-2020. This percentage represents how much of total revenue the business still has after paying for costs of goods sold. What does the change in gross profit from year to year say about this business? 3. The owner of Montana Furniture Design is worried about the economy. Specifically, she knows that it has become more difficult to buy and receive materials quickly. In order to avoid future issues, she's decided to buy materials of about $1,000,000 at the end of the year (2021) to keep in inventory for next year's production. Will this impact her net income for 2021? If so, how? 4. The owner of Montana Furniture Design would like to expand to several other states. To do this, she hopes to get outside funding. She wants to show her 2021 financials to a potential lender. Will this impact advice you may give her about buying a significant amount of inventory at year end 2021? Why or why not? 5. You'll notice that account receivable at year end 2020 are significantly larger than they've been in the past. While assessing the financials, the lender will no doubt note this and inquire further. What are three relevant and helpful questions the lender could ask in order to determine the risk around collecting all of those receivables? (Assume each of your questions would be answered by the owner with support documentation to verify the response) 6. Montana Furniture Design is presented using Generally Accepted Accounting Principles. This requires that the financials be presented using the accrual method of accounting. If we changed the 2020 method of accounting from the accrual method to the cash method, what would the 2020 net income be? 7. You'll notice that payroll costs went up in 2020 compared to 2019. Were the additional employees hired office staff or production staff or both? If I told you there were no new employees during 2020, what would this mean in regard to the increase in payroll costs? If you're thinking about investing in this business, is it a good thing or a bad thing that no new employees were hired over the course of 20203 Why or why not?
Expert Answer:
Answer rating: 100% (QA)
The question asks to calculate the gross profit as a percentage of sales for each year from 2018 to ... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Cost of Goods Sold Ivano Company has collected cost accounting information for the following subset of items for Years 1 and 2. Year 1 Year 2 tem: Direct materials used in production Direct...
-
Cost of Goods Sold is reported as an asset on the balance sheet. as a direct reduction of equity on the statement of changes in stockholders\' equity. as an addition to Sales Revenue on the income...
-
A data set has 60 observations with a minimum value equal to 30 and a maximum value equal to 72. The number of classes using the 2k2 n rule is 7. 8. 5. 6.
-
18. Equal volumes of two solutions containing 3.65g of HCl and 4.0 g of NaOH respectively are mixed. The pli of the mixture is 2) <7 3) >7 19. When Imi of 0.IN HCIIS added to 1 litre of a solution of...
-
1. What are the options for Red Fish-Blue Fish as far as global intermediaries are concerned? What do you recommend? Why? 2. What other options does Red Fish-Blue Fish have to expand their Asian...
-
What security risks was GMA exposed to with their B2B solution?
-
Could an extend use case have a primary actor? Explain.
-
You have $40,000 to invest in Sophie Shoes, a stock selling for $80 a share. The initial margin requirement is 60 percent. Ignoring taxes and commissions, show in detail the impact on your rate of...
-
(a) (5 points) Convert the following NFA into equivalent DFA: 92 0 10 1 90 91 93 E E Figure 1: NFA 7.a (b) (5 points) Write down the Language recognized in 7a. 94 95 25
-
Fast Deliveries, Inc. (FDI), was organized in December last year and had limited activity last year. The resulting bala sheet at the beginning of the current year is provided below: Assets: Cash...
-
Why is providing performance feedback a key element in the performance evaluation process?
-
The route for this walk is marked on a map with a scale of 1 : 25 000. The final section of the walk follows a river. If this section measures 13.7 cm on the map, find the corresponding distance on...
-
jill does 270 joules of work pulling the rope on a pulley to lift a crate. The output work of the pulley is 235 Joules. What is the efficiency of the machine
-
A penguin on a skateboard has a speed of 38m/s. If it starts to go up a 23 degrees frictionless ramp to do a knurly-lump-back-google plex, how far above the ground will he get?
-
Tasha is using a wedge to split wood. The wedge gives her a mechanical advantage of 4 . 8 . How much force will Tasha need to exert, if it requires 7 7 0 N of force to split the wood?
-
A golfer is teeing off on a 200m long par 3 hole. The ball leaves with a velocity of 40.0 m/s at 45.0 o to the horizontal. Assuming that she hits the ball on a direct path to the hole, how far from...
-
Write some code that follows the steps below. Step 1: Add code that prompts the user for the number of computers that they wish to enter information for. Do not accept a number less than 0 for the...
-
What are conversion costs? What are prime costs?
-
By using the yield to maturity on AT&Ts debt, we found that its pretax cost of debt is 3.65%. If AT&Ts tax rate is 25%, what is its effective cost of debt?
-
You work in Walt Disney Companys corporate finance and treasury department and have been assigned to the team estimating Disneys WACC. You must estimate this WACC in preparation for a team meeting...
-
You are working for Microsoft evaluating the possibility of selling energy drinks. Microsofts WACC is 8.1%. Energy drinks would be a new line of business for Microsoft, however, so the systematic...
Study smarter with the SolutionInn App