Question

de. Round a Prepare an income statement figures to the nearest $1. Problem 25 The Kaminski Motel (KM) has two major operated
Depreciation Electricity Interest Expense Information and Telecommunications Systems Amortization of Intangible Assets Suppli
0 0
Add a comment Improve this question Transcribed image text
Answer #1
Multi Step Income Statement
Sales Amount ($) Amount ($)
Rooms        550,000
Less : Allowance          (1,000)        549,000
Food        250,000
Net Sales        799,000
Less : COGS (Refer WN 1)        (66,000)
Gross Margin        733,000
Operating Expenses (Refer WN 2)
General & Admin      (385,000)
Selling Expenses        (83,470)
Oprg Income        264,530
Other Income
Interest            1,800
(30,000 @ 12% p.a. for 6 months)
Less : Other Expenses
Management Fees (Refer WN 5)        (26,852)
Interest        (30,000)
Other Expenses        (15,000)
Income before Tax        194,478
Less : Income Taxes @ 30%        (58,343)
Income Net of Tax        136,135
WN 1 : Cost of Food Sold Amount ($)
Beginning Inventory            5,000
Cost of Food Purchased          65,000
Cost of Food Available for Sale          70,000
Less : Ending Inventory          (4,000)
Cost of Food Sold          66,000
WN 2 : Operating Expenses Amount ($)
General and Administrative
Salaries and Wages
Room - Dept          90,000
Food - Dept          60,000
Administrative & General - salary          60,000
Information and Telecom 12000
Electricity          15,000
Insurance (36,000/2 = 18,000) 9000 transfer from advances. 18000$ transferred from Advances Account to Income Statement)          18,000
Maintenance          40,000
Depreciation (assumed on Office Equipment)          40,000
Payroll Taxes (Refer WN 3)          29,200
Free Meals               800
Amortization on Intangibles            5,000
Property Taxes          15,000
A        385,000
Selling Expenses
Franchise Fees (Refer WN 5)          21,470
Advertising          12,000
Supplies
Food Dept          20,000
Room Dept          30,000
B          83,470
Operating Expenses (A + B)        468,470
WN 3 : Payroll Taxes Amount ($)
Food Dept Room Dept Total
Gross Salaries       60,000        90,000
Taxes @ 20%       12,000        18,000
Fringe Benefits included above (free meals)          (500)           (300)
Payroll Taxes       11,500        17,700 29,200
Free Meals            500             300       800
WN 4 : Management Fees Amount ($)
Net Room Sales Gross operating Profit Total
    549,000      264,530
Management Fees       10,980        15,872 26,852
WN 5 : Franchise Fees Amount ($)
Net Room sales Net Food Sales
    549,000      250,000
Franchise Fees       16,470          5,000 21,470
Add a comment
Know the answer?
Add Answer to:
de. Round a Prepare an income statement figures to the nearest $1. Problem 25 The Kaminski...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • The Beach M (RM has woma operated departments rooms and oth Agim you as of December...

    The Beach M (RM has woma operated departments rooms and oth Agim you as of December 31, 2012 1. The BBM invested $30,000 on July 1, 20X2, in Daytona Aircraft Bonds. The funds wet Problem 20 138 Che Account Balance Insurance (hine) Rams department-salaries and wages Ford deurtment - salaries and wages Supplies & other --Food department Food purchases Roxam sales Interest income Cost of food sold Rood sales A&G-salaries Advertising Maintenance-contract Information & telecommunications systems Depreciation Electricity Heating oil...

  • The Colonial Hotel asked you to help prepare income statement for 2019. The following infomration is...

    The Colonial Hotel asked you to help prepare income statement for 2019. The following infomration is provided to you as of December 31, 2019. Account Tile Account Balance Insurance General Manager's Salary (Admin & Gen.) Salaries and Wages - Rooms Salaries and Wages - Food Supplies - Food $5,000 30,000 80,000 60,000 20,000 Food Purchase Room Sales Interest Income Interest Expense Cost of Food Sold 55,000 380,000 1,000 21,000 Food Sales Wages (Admin & Gen.) Advertising Property Operation & Maintenance...

  • Problem 17: The Greenhill Hotel’s total revenue for 20X1 totaled $5,000,000, while total expenses totaled $4,500,000....

    Problem 17: The Greenhill Hotel’s total revenue for 20X1 totaled $5,000,000, while total expenses totaled $4,500,000. Assume the sources of its revenue and the distribution of its expenses were exactly like the lodging industry averages shown in Exhibit 1 of the chapter. Required: What was the hotels net income for 20X1? What were the hotel’s room sales for 20X1? What were the hotel’s rentals and other income for 20X1? What were the hotels salaries, wages, and benefits for 20X1? Exhibit...

  • 27. Construction of income statement and balance sheet (L02-1 & (2-3 ) For December 31, 20X1....

    27. Construction of income statement and balance sheet (L02-1 & (2-3 ) For December 31, 20X1. the balance sheet of Baxter Corporation was as follows: Current Assets Liabilities Cash $ 15,000 Accounts payable $ 17,000 Accounts receivable 20,000 Notes payable 25,000 Inventory 30,000 Bonds payable 55,000 Prepaid expenses 12,500 Fixed Assets Stockholders' Equity Plant and equipment (gross) $255,000 Preferred stock $ 25,000 Less: Accumulated Common stock 60,000 depreciation 51.000 Paid-in capital 30,000 Net plant and equipment $204,000 Retained earnings 69.500...

  • Prepare the pro forma income statement for a two-department company A hotel operation has 120 rooms...

    Prepare the pro forma income statement for a two-department company A hotel operation has 120 rooms and a 100-seat restaurant. Please prepare a pro forma income statement for the next year to determine the forecasted net income. Rooms department: In the previous year of operations the occupancy rate was 70% and the average room rate was $48. The GM is forecasting the occupancy rate to increase by 5% and the average room rate is to be increased by $4. Cost...

  • PLZ Follow the format of exhibit 3 And Typing the Answer There is no number of...

    PLZ Follow the format of exhibit 3 And Typing the Answer There is no number of the room on the book so I don't think that is necessary. The following are several accounts and balances from the general ledger of the Hilltop Motel Allowances - Rooms $ 500 Commissions 1,000 Income Statement 173 Contract Cleaning 1,800 Dry Cleaning 1,200 Fringe Benefits 3,000 3,000 Laundry Linen Expense Operating Supplies Other Expenses Payroll Taxes 1,000 1,500 1,800 2,000 Salaries Sales-Transient (Group) Sales-Transient...

  • The Statement of Cash Flows 215 Problem 14 sed balance sheets of the Spartan Inn are...

    The Statement of Cash Flows 215 Problem 14 sed balance sheets of the Spartan Inn are as follows: The condensed bala Spartan Inn Condensed Balance Sheets December 31, 20X1 and 20X2 20X1 Assets Current Assets: 20X2 Cash $ $ Marketable Securities Accounts Receivable Inventory Total Current Assets Investments Property and Equipment: 30,000 50,000 100,000 20,000 200,000 100,000 40,000 50,000 95,000 25,000 210,000 60,000 500,000 5,000,000 1,000,000 (1,600,000) 4,900,000 $5,200,000 500,000 6,000,000 1,100,000 (2,000,000) 5,600,000 $5,870,000 Land Building Equipment Accumulated Depreciation...

  • Complete a vertical and horizontal analysis for the summary operating statement. Summary Operating Statement WN 20x1...

    Complete a vertical and horizontal analysis for the summary operating statement. Summary Operating Statement WN 20x1 20x2 Variance (Horizontal) #/$ 300 79,388 72.5% 183.62 133.12 176.20 300 81,140 74.1% 191.33 141.78 185.65 6 Rooms Available: 7 Rooms Sold: 8 Occupancy: 9 ADR: 10 Rooms RevPAR: 11 Total RevPAR: 12 13 Operating Revenue 14 Rooms 15 Food and Beverage Miscellaneous Income 17 Total Operating Revenue 16 14,577,225 4,444,791 271,725 19,293,741 15,524,516 4,517,064 287,236 20,328,816 18 1 3 19 Departmental Expenses 20...

  • please help! Problem No. 1 Purpose: To incorporate the concepts related to the Income Statement, Balance...

    please help! Problem No. 1 Purpose: To incorporate the concepts related to the Income Statement, Balance Sheet, Statement of Cash Flows and Ratio Analysis. Resources Provided: 1. Summary Operating Statement and Statistics 2. Comparable Balance Sheet with Additional Information 3. Statement of Cash Flow Template Required: STATEMENTS TO BE USED TO COMPLETE ITEM COMPARATIVE STATEMENT ITEM OPERATING BALANCE OF CASH STATEMENT SHEET FLOWS Re-Create and finish financial statement in Excel using PDF provided. X X Complete Vertical Analysis Complete Horizontal...

  • Prepare the corporation's cash Tu Problem 90 d on its income statement t asset and liability...

    Prepare the corporation's cash Tu Problem 90 d on its income statement t asset and liability accounts at the During 20X6, Brymer Hotel earned net income of $258,000. Included on its income for 20X6 was depreciation expense of $150,000. Its current asset and liabilit beginning and end of 20X6 had balances as follows: Cash 142,000 counts receivable Food inventory Prepaid insurance Accounts payable Accrued payroll Taxes payable The Statement of Cash Flows 211 March 31 20X5 $ 25,000 20X6 $...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT