1 answer

Blue Spruce Industries is a small wer managed business that sells artificial Christmas trees and decorations....

Question:

Blue Spruce Industries is a small wer managed business that sells artificial Christmas trees and decorations. The owner of Bl

Blue Spruce Industries is a small wer managed business that sells artificial Christmas trees and decorations. The owner of Blue Spruce, Terrie Leroy, is a busy entrepreneur who does not have a bookkeeper. She provides the bank account records for the business, as well as various other documents to her accountant at the end of each year. The accountant uses this information to prepare both a balance sheet and an income statement An analysis of bank deposits and disbursements prepared by the countant for the current year showed the following: Bank Deposits $ Proceeds of bankinn Collections from customers Collections on trade notes Interest received on notes receivable Totalcash receipts 40,000 1.225.000 60,000 5,000 1,310,000 5 $ Bank Disbursements: Purchases of inventory Payment for new equipment Freight-in on purchase of merchandise Payments for selling expenses Payments for wates and salaries expenses Payment for insurance Dividends paid Payment of corporate income taxes Payment on bank loan interest $8.000 Total cash payments 752,000 10,200 65,000 75,000 121,000 12.000 42.000 54,000 15,900 1,147,100 Following is a list of assets and abilities at the beginning and end of the current year that was prepared by the accountant: lan 1 Dec. 31 Cash $ 164,100 $ 347,000 Accounts receivable 91.000 135.000 Notes receivable 110,000 50,000 Inventory 105,000 115,000 Prepaid insurance 14,000 12,000 2 Land 60,000 60,000 Building (net of depreciation) 200,000 195.000 Equipment (net of depreciation) 140,000 142,000 Total assets 884,100 $ 1.056,000 $ Accounts payable Salaries and wages payable Corporate income tax payable Bank loans payable 54,000 14,000 5,000 100,000 173.000 $ 45.900 15,000 3,000 132.100 s According to the corporation's legal records, $5,000 in common share capital was issued at the inception of the corporation. No other shares have been issued or retired. Assume that all accounts payable arise from the purchase of inventory. REQUIRED: Prepare a draft income statement for the year. You may use the following template Sales Cost of goods sold Opening inventory Purchases (incl. Freight-in) Closing inventory Gross profit on sales 1269.000 252000 ES. Expenses: Selling expenses Wages and salaries expense Insurance expense Depreciation expense Total expenses Income loss) from operations Other revenues and expenses Interest revenue Interest expense Profit (loss) before income taxes Income tax expense Profit (loss) for the year Note: Include schedules or show T-accounts for any calculation you perform. Alternatively, a worksheet is also attached. If using the worksheet, ensure that it's complete with columns totalled.

Answers

$ $ 1269000) 105000 826000 - 115000 816000 Income Statement at the Year End Income: Sales Cost of Goods sold: Opening Invento

Details Account Receivable Amount Amount Details 91000 1269000 1225000 Collections Beg. Bal Sales(Balancing Figure) End Bal.

Details Corporate Income tax payable Amount Amount Details 5000 52000 54000 Payment Beg. Bal Expense(Balancing Figure) End Ba

Details Beg. Bal Additional Purchase Equipment Amount Amount Details 140000 10200 8200 Depreciation(Balancing Figure) End Bal

Note. Figures are clear and I took maximum care to figure it.Purchase of inventory is assumed as payment to Account payable.Or the difference in Account payable $9000 may be assumed as return or discount.

.

Similar Solved Questions

1 answer
I want to buy a car. I am saving $300 a month from my job and...
I want to buy a car. I am saving $300 a month from my job and putting it in the bank. If the bank is offering 4% interest per year, compounded monthly, how much will I have saved at the end of 5 years?...
1 answer
Soda six-packs Most soda cans list the volume of soda as 12 fluid ounces. As with...
Soda six-packs Most soda cans list the volume of soda as 12 fluid ounces. As with all process, some variation occurs when filling soda cans. Suppose that a company knows this and tries to over-fill cans a bit, so that the actual volume of soda in a can follows a normal distribution with mean 12.1 fl...
1 answer
For the fully-labeled PFD depicting a steady-state reactor above, which of the following would be a...
For the fully-labeled PFD depicting a steady-state reactor above, which of the following would be a correctly written material balance for ethane (C_2 H_6)? n_1C2H6 = x_2C2H6 n_2 n_1C2H6 - n_CONSU, C2H6 = x_2C2H6 n_2 n_1C2H6 = x_2C2H6 n_1C2H6 - n_CONSU, C2H6 = x_2C2H6 + n_2 n_1C2H6 - n_CONSU, C2H6 =...
1 answer
May 3 Allied made its first and only purchase of inventory for the period on May...
May 3 Allied made its first and only purchase of inventory for the period on May 3 for 3,000 units at a price of $12 cash per unit (for a total cost of $36,000). 5 Allied sold 1,500 of the units in inventory for $16 per unit (invoice total: $24,000) to Macy Co. under credit terms 2/10, n/60. ...
1 answer
A chemistry graduate student is given 500 ml of a 0.90 M hydrocyanic acid (HCN) solution. Hydrocyanic acid is a wea...
A chemistry graduate student is given 500 ml of a 0.90 M hydrocyanic acid (HCN) solution. Hydrocyanic acid is a weak acid with K.-4.9 10 What mass of NaCN should the student dissolve in the HCN solution to turn it into a buffer with pH 8.987 You may assume that the volume of the solution doesn't...
1 answer
Ullumber Company was organized on January 1. During the first year of operations, the following plant...
ullumber Company was organized on January 1. During the first year of operations, the following plant asset expenditures and receipts were recorded in random order. Debit 1. Excavation costs for new building $27,000 2. Architect’s fees on building plans 37,000 3. Full payme...
1 answer
Why is laser light special?
Why is laser light special?...
1 answer
Steiner Corporation manufactures water skis through two processes: Molding and Packaging. In the Molding Department, fiberglass...
Steiner Corporation manufactures water skis through two processes: Molding and Packaging. In the Molding Department, fiberglass is heated and shaped into the form of a ski. In the Packaging Department, the skis are placed in cartons and sent to the finished goods warehouse. Materials are entered at ...
1 answer
What is the major difference between real and nominal gross domestic product and real domestic product
what is the major difference between real and nominal gross domestic product and real domestic product...
1 answer
In a communication system, packets are transmitted from a sender to a receiver. Each packet is...
In a communication system, packets are transmitted from a sender to a receiver. Each packet is received with no error with probability p independently from other packets (with probability 1−p the packet is lost). The receiver can decode the message as soon as it receives k packets with no erro...
1 answer
Costs for the consequences of diversity-related differential stress-exposure are approximately each year. 1) $500 million with...
Costs for the consequences of diversity-related differential stress-exposure are approximately each year. 1) $500 million with an M 2) $900 billion with a B 3) $100 million with an M 4) $300 billion with a B...
1 answer
Given that the customer requirements for the process is (11.9, 12.1), using X bar and R chart, find Cp, Cpk and DPMO for the following samples (there are 16 samples). Assume the process is normally di...
Given that the customer requirements for the process is (11.9, 12.1), using X bar and R chart, find Cp, Cpk and DPMO for the following samples (there are 16 samples). Assume the process is normally distributed. Given that the customer requirements for the processis (11.9, 12.1), using X bar and R c...
1 answer
3. A 0.005 kg bullet going 300 m/sec strikes and is embedded in a 2 kg...
3. A 0.005 kg bullet going 300 m/sec strikes and is embedded in a 2 kg block which is the bob of a ballistic pendulum. Find the height which the center of gravity of the bullet-block system reaches above the initial position of the center of gravity...
1 answer
Expert Q&A Done Alkyl halides are used as an alkylating agent in various chemical transformations. The alkyl halide ethyl chlonide can be prepared by the following chemical reaction In the re...
Expert Q&A Done Alkyl halides are used as an alkylating agent in various chemical transformations. The alkyl halide ethyl chlonide can be prepared by the following chemical reaction In the reaction process shown in the figure below, fresh ethane and chlorine gas and recycled ethane are combined ...
1 answer
Make journal entries for the following and assume transactions up to November 30 have been correctly...
Make journal entries for the following and assume transactions up to November 30 have been correctly recorded!!! On February 3, 2017, FCM signed an agreement with Deion Sanders to provide media consulting for his football camp. On December 1, FCM completed some of the work for Sanders, and issued an...
1 answer
Assume the money supply is $850 billion, total deposits are $500 billion and the required reserve-deposit...
Assume the money supply is $850 billion, total deposits are $500 billion and the required reserve-deposit ratio is 10%, if the Central Bank purchases $60 million worth of Treasury bills, what is the greatest amount by which total money supply could change? Do you expect that money supply would actua...
1 answer
9.4 (Idempotent endomorphisms) Let V be an n-dimensional vector space over Kand let End(V) such t...
9.4 (Idempotent endomorphisms) Let V be an n-dimensional vector space over Kand let End(V) such that f-f. a) Show that fis diagonalizable and that V-rge f b) Determine x and . f ker f. 9.4 (Idempotent endomorphisms) Let V be an n-dimensional vector space over Kand let End(V) such that f-f. a) Show ...