Prepare income statement for the year ended

Assignment Help Financial Management
Reference no: EM131908873

Company - Matisse Company

Reporting Year - 2016 (Corporation Uses a Calendar Year Jan. 1 through Dec. 31st

List of Accounts

Common Stock, Total $0.68

Dividends $132.00

Other Expense $378.00

Trading Securities $395.00

Sales Tax Payable $582.00

Purchase Discounts $826.00

General Expense $982.00

Rent Revenue $1,001.00

Purchase Returns & Allowances $1,200.00

Accounts Payable $1,715.00

Interest Payable (Current) $1,900.00

Estimated Warranty Liability $1,949.00

Deferred Income Tax $1,971.00

Unearned Revenue $2,000.00

Capital Lease Obligation $2,245.00

Allowance for Doubtful Accounts $2,400.00

Prepaid Expenses $2,560.00

Notes Payable - Maturity 2018 $2,992.00

Operating Activities - Net Cash Inflow $3,000.00

Held to Maturity Investments $3,079.00

Accrued Wage & Salary $3,100.00

Other Long Term Assets $3,280.00

Income Taxes Payable $3,550.00

Financing Activities - Net Cash Outflow $4,000.00

Inventory $4,200.00

Bond Payable (Maturity 2020) $4,562.00

Sales Returns $4,600.00

Intangibles, Net $4,607.00

Administrative Expense $5,000.00

Investing Activities - Net Cash Inflow $6,000.00

Selling Expense $8,000.00

Accumulated Depreciation, Total $8,863.00

Research & Development $9,832.00

Accounts Receivable $13,249.00

Total Current Liabilities (12/31/15) $15,230.00

Goodwill, Net $15,599.00

Cost of Goods Sold $25,313.00

Total Liabilities (12/31/15) $26,120.00

Additional Paid-In Capital $29,187.32

Property/Plant/Equipment $32,746.00

Cash & Equivalents (Beginning Bal. 1/1/2016) $59,000.00

Total Current Assets (12/31/15) $77,301.00

Gross Sales Revenue $80,000.00

Total Owners Equity (12/31/15) $102,380.00

Total Assets (12/31/15) $128,500.00

Additional Information:

The current portion of Total Capital Lease Obligation is $2,009.

During 2016, the company repurchased common stock for $394.

Deferred Income Tax will reverse in 2017.

Inventory balance of $4,200 does not include adjustments for returns, allowances and discounts.

Sales Allowances were 10% of Gross Sales.

Sales Discounts were 3% of Gross Sales.

Prepayment for future services/goods will be earned in 2017.

The company's reporting period is the same as a calendar year.

Income Tax Rate is 30%

Warranty Liability represents expected repairs in 2017.

Total Owners' Equity on 12/31/2016 is $103,860

 

ACCT 322 Financial Statements Project

Instructions

Required:

1. Using Microsoft Excel, prepare an Income Statement for the year ended 2016.

    - Show the % of each revenue item in relation to total revenues.

    - Show the % of each expense item in relation to total expenses.

2. Using Microsoft Excel, prepare a Balance Sheet for the 2016.

    - Show the % of each asset in relation to total assets.

    - Show the % of each liability in relation to total liabiities.

3. Compute the Current Ratio for 2016. (Current Assets / Current Liabilities).

4. Compute the Debt to Asset Ratio for 2016.   (Liabilities / Assets)

5. Compute the Gross Profit Margin for 2016. (Gross Profit / Total Revenue)

6. Compute the Net Profit Margin for 2016. (Net Income / Total Revenue)

7. Compute Return on Assets for 2016. (Net Income / Average Assets)

8. Compute Return on Equity for 2016. (Net Income / Average Equity)

9. Comparing the year 2016 to 2015, is the company more liquid or less liquid in 2016?

10. Comparing the year 2016 to 2015, is the company more solvent or less solvent in 2016?

Templates

Income Statement

%

Reference no: EM131908873

Questions Cloud

Determine project net present value at discount rate : Cost Reduction Proposal: IRR, NPV, and Payback Period eetermine the project's net present value at a discount rate of 16 percent.
Predict a change in the quality and quantity of marriages : In the United States in the late twentieth century, no-fault divorce laws became the norm in the states (divorce being a matter for states, not the federal)
Does the act increase the marginal cost of lenders : The Truth-in-Lending Act (15 U.S.C. §§1601-1604 (1982)) requires the uniform disclosure of the interest rate to borrowers in a readily intelligible form.
What are the four sources of market failure : What are the four sources of market failure? Explain how each of them causes individual profit- and utility-maximizers to make decisions that may be privately.
Prepare income statement for the year ended : prepare an Income Statement for the year ended 2016. Compute the Debt to Asset Ratio for 2016.
What is meant by pareto efficiency or pareto optimality : What is meant by Pareto efficiency or Pareto optimality? What is the importance of the initial distribution of resources in determining what the distribution.
What is a dominant strategy in a game : What is a dominant strategy in a game? Where both players in a two-person game have a dominant strategy, is there an equilibrium solution for the game?
Was the jury asked to determine fact or law : Who is the plaintiff? What is he asking the court to do? Was the jury asked to determine fact or law? How was the law stated?
How does clair bid change the threat values : Suppose Adam receives a bid of $3200 from a third party named Clair. How does Clair's bid change the threat values, the surplus from cooperation.

Reviews

Write a Review

Financial Management Questions & Answers

  Foreign company acquisition

Acquisition by a foreign company and the effects of that decision and the results of foreign exchange in Euro and the exchange rate differences.

  Financial management for profit and non profit organizations

In this essay, we are going to discuss the issues of financial management in a non-profit organisation.

  Method for estimating a venture''s value

Evaluate venture's present value, cash and surplus cash and basic venture capital.

  Replacement analysis

This document show the Replacement Analysis of modling machine. Is replacement give profit to company or not?

  Business finance task - capital budgeting

Your company is considering using the payback period for capital-budgeting. Discuss the advantages and disadvantages of this technique.

  Analysis of the investment

In this project, you will focus on one of these: the additional cost resulting from the purchase of an apple press (a piece of equipment required to manufacture apple juice).

  Conduct a what-if analysis

Review the readings and media for this unit, including the Anthony's Orchard case study media. Familiarise yourself with the Anthony's Orchard company and its current situation.

  Determine operational expenditures

Organisations' behaviour is guided by financial data. In the short term, such data will help determine operational expenditures; in the long term, historical data may help generate forecasts aimed at determining strategic plans. In both instances.

  Personal financial management

How much will you have left over each half year if you adopt the latter course of action?

  Sources of finance for expansion into new foreign markets

A quoted company is considering several long-term sources of finance for expansion into new foreign markets.

  Long term financial planning

This assignment is designed for analyze Long term financial planning begins with the sales forecast and the key input in the long term fincial planning.

  Explain the role of fincial manager

This assignment explain the role of fincial manager, function of manger. And what are the motives of financial manager.

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd