A. Construct the primary financial statements for either 2018 or 2019?
| 12/31/2018 and 12/31/2019 | ||
| 2018 | 2019 | |
| Accounts Payable | 5179 | 5022 |
| Accounts Receivable | 6527 | 7352 |
| Cash | 4931 | 6244 |
| Cost of Goods Sold | 3235 | 3672 |
| Depreciation | 1350 | 1351 |
| Dividends | 1147 | 1261 |
| Interest | 630 | 724 |
| Inventory | 11604 | 11926 |
| Long term debt | 16152 | 19260 |
| Net Fixed Assets | 41346 | 42332 |
| Other expenses | 767 | 641 |
| Sales | 9402 | 10091 |
| Short term Notes payable | 953 | 895 |
Primary financial statements consist of Balance sheet & income statement (profit and loss account) that together provide the essential data required by a firm's stakeholders to assess its financial position.
Constructing Primary Financial Statement for the year 2019
Income Statement for the Year 2019
| Particular | Amount | Amount |
|
REVENUE |
||
| Sales | 10091 | 10091 |
| EXPENSES | ||
| Cost of Goods Sold | 3672 | |
| Depreciation | 1351 | |
| Interest | 724 | |
| Other Expenses | 641 | 6388 |
| Profit | 3703 |
Balance Sheet for the Year 2019
| Particulars | Amount |
| ASSETS | |
| Fixed Assets | 42332 |
| Accounts Receivables | 7352 |
| Cash | 6244 |
| Inventory | 11926 |
| Total Assets | 67854 |
| EQUITY & LIABILITY | |
| Owner's Equity ( Balancing Figure) | 40235 |
| Profit for the year 3703 | |
| Less: Dividends (1261) | 2442 |
| Long Term Debt | 19260 |
| Accounts Payable | 5022 |
| Short term Notes payable | 895 |
| Total Equity & Liabilities | 67854 |
A. Construct the primary financial statements for either 2018 or 2019? 12/31/2018 and 12/31/2019 2018 2019...
Assume the financial statements of ABC Corporation for years 2017, 2018 and 2019: Statement of financial position (balance sheet) as of 31/12/2017 31/12/2018 31/12/2019 Fixed assets (net value) 100,000 180,000 175,000 Inventory 80,000 88,500 90,000 Accounts receivable 70,000 92,000 86,000 Other assets 35,000 90,000 207,000 Cash 90,000 130,000 142,000 Total assets 375,000 580,500 700,000 Share capital 150,000 150,000 150,000 Retained earnings 160,000 366,400 464,080 Accounts payable 65,000 64,100 85,920 Total equity and liabilities 375,000 580,500 700,000 Income statements for years...
Bradley Co. Balance Sheet For the years ended December 31, 2019 and 2018 12/31/2019 12/31/2018 $ S 1,200 4,000 10,890 520 670 230 17,510 1,900 5,100 13,900 500 600 200 22,200 $ S 13,600 12,000 $ Assets Current Assets: Cash Accounts Receivable Inventories Prepaid Insurance Prepaid Rent Supplies Total Current Assets Property, plant, & Equipment 5 Land 5 Buildings 7 Equipment 8 Less: Accumulated Depreciation 9 Total Property, Plant, & Equipement 0 Patents (net) -1 Total Assets 2 3 Liabilities...
The comparative statements of
financial position of Mikos Inc. as at December 31, 2017 and 2018,
and its statement of earnings for the year ended December 31, 2018,
are presented below: MIKOS INC. Comparative Statements of Financial
Position December 31 2018 2017 Assets Cash $ 10,100 $ 18,100
Short-term investments 63,700 34,300 Accounts receivable 73,500
30,400 Inventories, at cost 56,200 41,100 Prepaid expenses 5,100
8,200 Land 49,400 75,500 Property, plant, and equipment, net
284,400 184,500 Intangible assets 25,100 30,200 $...
Arlington Corporation's financial statements (dollars and shares
are in millions) are provided here.
2019 2018 Assets Cash and equivalents $ 15,000 $ 11,000 Accounts receivable 30,000 25,000 Inventories 28,480 24,000 Total current assets $ 73,480 $ 60,000 Net plant and equipment 53,000 48,000 Total assets $126,480 $108,000 Liabilities and Equity Accounts payable $ 10,800 $ 9,500 Accruals 7,500 6,000 Notes payable 6,700 5,100 Total current liabilities $ 25,000 $ 20,600 Long-term bonds 10,000 10,000 Total liabilities $ 35,000 $ 30,600...
Exercise 12-5 The current sections of Windsor, Inc.’s balance sheets at December 31, 2018 and 2019, are presented here. Windsor’s net income for 2019 was $152,200. Depreciation expense was $24,500. 2019 2018 Current assets Cash $102,400 $96,100 Accounts receivable 110,900 80,000 Inventory 157,000 172,800 Prepaid expenses 26,800 25,600 Total current assets $397,100 $374,500 Current liabilities Accrued expenses payable $15,800 $8,700 Accounts payable 86,000 95,600 Total current liabilities $101,800 $104,300 Prepare the net cash provided by operating activities section of the...
The financial statements of Green Corporation appear below: Green Corporation Comparative Balance Sheets December 31, 2018 - 19 —————————————————————————————————— Assets 2019 2018 Cash $150,000 $ 300,000 Short-term investments 150,000 450,000 Accounts receivable (net) 300,000 225,000 Inventory 450,000 525,000 Property, plant and equipment (net) 1,950,000 2,250,000 Total assets $3,000,000 $3,750,000 Liabilities and stockholders' equity Accounts payable $150,000 $ 225,000 Short-term notes payable 300,000 675,000 Bonds payable 600,000 1,200,000 Common stock 1,125,000 1,125,000 Retained earnings 825,000 525,000 Total liabilities and stockholders' equity ...
Winter Technologies 2018 financial statements are shown below. 2019 Sales are forecast to grow by 7%, and dividends are forecast to increase to $1.50 per share in 2019. Create the 2019 financial statements using the percent of sales method (not the AFN equation) assuming the firm is operating at full capacity in 2018. Any extra borrowing will be done with Notes Payable and excess funds will be used to pay down Notes Payable. Interest on all interest-bearing debt is 5%...
Ovando Ltd. Statement of Financial Position December 31, 2018 and 2019 Assets Cash Accounts receivable Inventory Property, plant and equipment Accumulated depreciation 2019 $ 56,000 496,000 224,000 819,200 -275,200 $1.320.000 2018 $ 35,200 372,800 184,000 768,000 -240.000 S1.120.000 Liabilities and shareholders' equity Liabilities Accounts payable $ 400,000 S 416,000 240.000 160.000 Long-term debt Shareholders' equity Common shares Retained earnings 160,000 504.000 664.000 $1,320,000 120,000 440.000 560.000 $1,120,000 Ovando Ltd. Income Statement For the year ended December 31, 2019 $1,600,000 960.000...
Baresse Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2019 2018 Sales $11,000 $10,000 Operating costs excluding depreciation 9,360 8,500 Depreciation and amortization 380 360 Earnings before interest and taxes $1,260 $1,140 Less interest 120 100 Pre-tax income $1,140 $1,040 Taxes (40%) $456 $416 Net income available to common shareholders $684 $624 Common dividends $220 $200 Baresse Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2019 2018 Assets Cash $550 $500 Short term investments 110...
Financial statements for Franklin Company follow. FRANKLIN COMPANY Balance Sheets As of December 31 2019 2018 $ 19,500 28,780 48,00 133,000 27,000 248,200 22,eee 290, eee 33,000 $593,200 $ 15,5ee 6,700 40,000 141,600 12,000 215,280 15,00 275,000 28,eee $533,280 Assets Current assets Cash Marketable securities Accounts receivable (net) Inventories Prepaid itens Total current assets Investments Plant (net) Land Total assets Liabilities and Stockholders' Equity Liabilities Current liabilities Notes payable Accounts payable Salaries payable Total current liabilities Noncurrent liabilities Bonds payable...