Preview

Toy World Level Production Balance Sheet and Income Statement

Powerful Essays
Open Document
Open Document
3239 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Toy World Level Production Balance Sheet and Income Statement
Table A

Table A: Condensed Income Statements, 1991-1993 (thousands of dollars)

1991

1992

1993

Net sales Cost of goods sold Gross profit Operating expenses Interest expense Interest income Profit before taxes Federal income taxes Net profit

$5,213 3,597 $1,616 1,199 68 20 $369 125 $244

$6,167 4,440 $1,727 1,542 75 15 $125 43 $82

$7,967 5,577 $2,390 1,912 85 16 $409 139 $270

Page 1

Table B

Table B: Balance Sheet at December 31, 1993 (thousands of dollars)

Cash Accounts receivable Inventory Current assets Plant and equipment, net Total assets Accounts payable Notes payable, bank Accrued taxes(a) Long-term debt, current portion Current liabilities Long-term debt Shareholders' equity Total liabilities and shareholders' equity

$200 2,905 586 $3,691 1,176 $4,867 $282 752 88 50 $1,172 400 3,295 $4,867

(a)The company was required to make estimated tax payments on the 15th of April, June, September, and December. In 1993 it elected to base its estimated tax payments on the previous year's tax. The balance of $88,000 was due on March 15, 1994.

Page 1

Table C

Table C: Monthly Sales Data (thousands of dollars)

Sales 1993 Actual 1994 Projected

Total $7,967 $10,000

Jan $64 $120

Feb 88 140

Mar 96 160

Apr 88 140

May 87 140

Jun 95 140

Jul 96 160

Aug 1,251 1,620

Sep 1,474 1,840

Page 1

Table C

Oct 1,723 2,140

Nov 1,965 2,285

Dec 940 1,115

Page 2

Exhibit 1

Exhibit 1

Pro Forma Balance Sheets Under Seasonal Production, 1994 (thousands of dollars)

Note

Actual Dec. 31, 1993

Jan.

Feb.

Mar.

Apr.

May

June

July

Aug.

Cash Accounts receivable Inventory Current assets Net plant and equipment Total assets

(a) (b) (c)

$200 2,905 586 $3,691

$878 1,060 586 $2,524 1,176 $3,700 $36 0 31 50 $117 400 3,183

$1,526 260 586 $2,372 1,176 $3,548 $42 0 (23) 50 $69 400 3,079

$1,253 300 586 $2,139 1,176 $3,315 $48 0 (162) 50 ($64) 400 2,979

$1,054

You May Also Find These Documents Helpful

  • Good Essays

    REVENUE ($000) Sales VARIABLE COSTS Direct Labor Direct Material Inventory Carry Total Variable Costs Contribution margin PERIOD COSTS Depreciation SG&A: R&D Promotion Awsum $30,000…

    • 8788 Words
    • 36 Pages
    Good Essays
  • Good Essays

    Non Profit Org

    • 624 Words
    • 3 Pages

    Six totals—total assets, total liabilities, total net assets, total unrestricted net assets, total temporarily restricted net assets, and total permanently restricted net assets.…

    • 624 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    Cash $305,563 $357,216 Accounts Receivable $6,062,838 $5,657,216 Current Portion of Notes Receivable $70,825 $117,888 Inventories $7,850,970 $7,854,112 Deferred Income Taxes – net $328,832 Prepaid Expenses and Other Items $264,896 $328,192 Total Current Assets $14,555,092 $14,643,456 Non-Operating Expenses Interest Expense $143,175 $230,221 Taxes $943,274 $1,025,406 Total Non-Operating Expenses $1,086,449…

    • 1563 Words
    • 7 Pages
    Satisfactory Essays
  • Satisfactory Essays

    3/31/86 Assets Current Assets Cash Receivables, Net Inventories Prepaid Expenses Total Current Assets Fixed Assets Plant, Property, & Equipt (Less) accum depreciation Total Net Fixed Assets Other Assets Total Assets Liabilities and Stockholders' Equity Current Liabilities Accounts Payable Notes Payable - banks Income Taxes Payable Current Installments - lt debt Total Current Liabilities Long Term Debt Term Loan Notes Payable to Bank Total Liabilities Stockholders' Equity Common Stock Additional Paid in Capital Retained Earnings Total Stockholders' Equity Total Liabilities and Equity…

    • 618 Words
    • 3 Pages
    Satisfactory Essays
  • Good Essays

    Every organization must account for the various activities happening daily. This includes everything from the office supplies employees’ daily, to the office supplies that stay and are used for years by employees. The basic or most generalized titles and items are included on the balance sheet, and here is where investors, company members, or the public can locate both current and noncurrent assets. These are both assets to the company and could be converted into cash if the company chooses. Below defines the differences between current and noncurrent assets, and it also describes liquidity of an asset.…

    • 738 Words
    • 3 Pages
    Good Essays
  • Better Essays

    The company’s prepared financial statement is a comprehensive overview of the business’ journal entries; it includes the information from the cash flow statement, income statement, and balance sheet. Each month entries are made of financial activity; the journal entries are collected to prepare the balance sheet. The balance sheet is an important document, which aids in the company financial accounting. The balance sheet contains all the company’s assets and liabilities; the assets are listed on one side and the liabilities on the other. Cash, inventory, investments, and accounts receivable make up current assets; receivables are account debts, which are owed to the company. When added to the current assets, property, including land and equipment, and intangible assets make up total assets. (Total asset amounts include depreciation all property or equipment.) Liabilities divide into the same manner. All accounts payable including taxes, accounts, and wages are current liabilities; long term…

    • 1080 Words
    • 5 Pages
    Better Essays
  • Powerful Essays

    Financial Statements Balance Sheet Income Statement Cash Flow Statement Stockholders’ Equity Financial Ratios Accounting Principles Bookkeeping, Debits and Credits Accounting Equation Adjusting Entries Bank Reconciliation Petty Cash Accounts Receivable and Bad Debts Expense Inventory and Cost of Goods Sold Depreciation Accounts Payable Cost Behavior and Break-even Point Payroll Accounting Standard Costing Accounting Pronouncements Organizations…

    • 5433 Words
    • 22 Pages
    Powerful Essays
  • Satisfactory Essays

    Accounts Receivable, Other Receivables, Allowance for Doubtful Accounts, Bad Debt ExpenseInventories and Reserve for Inventory Obsolescence…

    • 961 Words
    • 5 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Project

    • 20026 Words
    • 81 Pages

    Chapter 4 MARKET AND DEMAND ANALYSIS 1. We have to estimate the parameters a and b in the linear relationship Yt = a + bT Using the least squares method. According to the least squares method the parameters are: ∑ T Y – n T Y b = ∑ T 2 – n T 2 a = Y – bT The parameters are calculated below: Calculation in the Least Squares Method T Y TY T 2 1 2,000 2,000 1 2 2,200 4,400 4 3 2,100 6,300 9 4 2,300 9,200 16 5 2,500 12,500 25 6 3,200 19,200 36 7 3,600 25,200 49 8 4,000 32,000 64 9 3,900 35,100 81 10 4,000 40,000 100 11 4,200 46,200 121 12 4,300 51,600 144 13 4,900 63,700 169 14 5,300 74,200 196 ∑ T = 105 ∑ Y = 48,500 ∑ TY = 421,600 ∑ T 2 = 1,015 T = 7.5 Y = 3,464 ∑ T Y – n T Y 421,600 – 14 x 7.5 x 3,464 b = =…

    • 20026 Words
    • 81 Pages
    Satisfactory Essays
  • Powerful Essays

    Infosys

    • 15239 Words
    • 61 Pages

    CURRENT LIABILITIES Trade payables Other current liabilities Short-term provisions 2.5 2.6 2.7 27 2,788 2,891 5,706 39,069 ASSETS NON-CURRENT ASSETS Fixed assets Tangible assets Intangible assets Capital work-in-progress 68 2,365 3,604 6,037 35,815…

    • 15239 Words
    • 61 Pages
    Powerful Essays
  • Good Essays

    Since July 2005, first time being revalued after 11 years of fixing at 8.27, Chinese Yuan has been heading towards only one direction – all the way from 8.27 to 6.27. Although Yuan is a highly regulated currency by government, Chinese officials could no longer peg the Yuan as it used to be in a closed economy because WTO had opened up doors for Chinese manufacturers in 2001 to export cheap goods and services to developed countries. With trillions of foreign capital flooding into the country, Yuan has appreciated over 30% over seven years. However, this one-way money flow cannot be sustained. Though it is not sure whether Yuan is at the absolute equilibrium, it is currently neither significantly undervalued nor overvalued. This essay is going to explain why Yuan is modestly priced with analysis in both the fundamentals and money flows.…

    • 1087 Words
    • 5 Pages
    Good Essays
  • Powerful Essays

    Annual Report of P&G

    • 43698 Words
    • 175 Pages

    Net Sales Operating Income Net Earnings Net Earnings Margin from Continuing Operations Diluted Net Earnings per Common Share from Continuing Operations Diluted Net Earnings per Common Share Dividends per Common Share…

    • 43698 Words
    • 175 Pages
    Powerful Essays
  • Satisfactory Essays

    1 The change in the total revenue (Marginal revenue) from the 4th shirt is $41. The price reduction is from the 3rd shirt is $1 (from $45 to $44).…

    • 466 Words
    • 6 Pages
    Satisfactory Essays
  • Good Essays

    Acca F7 Answers

    • 117317 Words
    • 470 Pages

    Non-current assets Property, plant and equipment Investments Current assets Total assets Equity and liabilities Equity Equity shares of $1 each Retained earnings Non-current liabilities 8% loan note 10% loan note Current liabilities Total equity and liabilities The following information is relevant: (i)…

    • 117317 Words
    • 470 Pages
    Good Essays
  • Powerful Essays

    Mse Checklist

    • 12448 Words
    • 50 Pages

    Balance Sheet Information to be Presented on the face of the Balance sheet Share Capital Reserves Surplus on Revaluation of Fixed Assets Non-current Liabilities Current Liabilities Contingencies Commitments Events after the Balance Sheet Date Fixed Assets (Other than Investments) Long-Term Investments Long-Term Loans and Advances Long-Term Deposits and Prepayments Current Assets Inventories Income Statement Cash Flow Statement Statement of Changes in Equity 8 9 9 10 10 13 14 15 15 15 17 19 20 20 20 22 26 27…

    • 12448 Words
    • 50 Pages
    Powerful Essays