Noventis Corporation prepared the following estimates for the four quarters of the current year:
| First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
|||||||||
| Sales | $ | 1,575,000 | $ | 1,890,000 | $ | 2,205,000 | $ | 2,520,000 | ||||
| Cost of goods sold | 458,000 | 538,000 | 608,000 | 658,000 | ||||||||
| Administrative costs | 380,000 | 220,000 | 225,000 | 235,000 | ||||||||
| Advertising costs | 0 | 120,000 | 0 | 0 | ||||||||
| Executive bonuses | 0 | 0 | 0 | 104,000 | ||||||||
| Provision for bad debts | 0 | 0 | 0 | 78,000 | ||||||||
| Annual maintenance costs | 86,000 | 0 | 0 | 0 | ||||||||
Additional Information
- First-quarter administrative costs include the $120,000 annual insurance premium.
- Advertising costs paid in the second quarter relate to television advertisements that will be broadcast throughout the entire year.
- No special items affect income during the year.
- Noventis estimates an effective income tax rate for the year of 40 percent.
-
Assuming that actual results do not vary from the estimates provided, determine the amount of net income to be reported each quarter of the current year.
-
Assume that actual results do not vary from the estimates provided except for that in the third quarter, the estimated annual effective income tax rate is revised downward to 38 percent. Determine the amount of net income to be reported each quarter of the current year.
Homework Answers
| a) | ||||
| First | Second | Third | Fourth | |
| Quarter | Quarter | Quarter | Quarter | |
| Sales | 15,75,000 | 18,90,000 | 22,05,000 | 25,20,000 |
| Cost of goods sold | 4,58,000 | 5,38,000 | 6,08,000 | 6,58,000 |
| Gross Profit | 11,17,000 | 13,52,000 | 15,97,000 | 18,62,000 |
| Administrative costs | 2,90,000.00 | 2,50,000.00 | 2,55,000.00 | 2,65,000.00 |
| Advertising costs | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 |
| Executive bonuses | 26,000.00 | 26,000.00 | 26,000.00 | 26,000.00 |
| Provision for bad debts | 19,500.00 | 19,500.00 | 19,500.00 | 19,500.00 |
| Annual maintenance costs | 21,500.00 | 21,500.00 | 21,500.00 | 21,500.00 |
| Pretax Income | $ 7,30,000.00 | $ 10,05,000.00 | $ 12,45,000.00 | $ 15,00,000.00 |
| Income Tax * | $ 2,92,000.00 | $ 4,02,000.00 | $ 4,98,000.00 | $ 6,00,000.00 |
| Net Income | $ 4,38,000.00 | $ 6,03,000.00 | $ 7,47,000.00 | $ 9,00,000.00 |
| *Calculation of income tax by quarter | ||||
| Pretax Income | $ 7,30,000.00 | $ 10,05,000.00 | $ 12,45,000.00 | $ 15,00,000.00 |
| Cumulative Pretax Income | $ 7,30,000.00 | $ 17,35,000.00 | $ 29,80,000.00 | $ 44,80,000.00 |
| Estimated Tax Rate | x 40% | x 40% | x 40% | x 40% |
| Cumulative income tax to be recognized to date = Cumulative Pretax income x 40% | $ 2,92,000.00 | $ 6,94,000.00 | $ 11,92,000.00 | $ 17,92,000.00 |
| Less: Cumulative income tax recognized in earlier period | 0 | $ 2,92,000.00 | $ 6,94,000.00 | $ 11,92,000.00 |
| Income tax this quarter | $ 2,92,000.00 | $ 4,02,000.00 | $ 4,98,000.00 | $ 6,00,000.00 |
| b) | ||||
| First | Second | Third | Fourth | |
| Quarter | Quarter | Quarter | Quarter | |
| Sales | 15,75,000 | 18,90,000 | 22,05,000 | 25,20,000 |
| Cost of goods sold | 4,58,000 | 5,38,000 | 6,08,000 | 6,58,000 |
| Gross Profit | 11,17,000 | 13,52,000 | 15,97,000 | 18,62,000 |
| Administrative costs | 2,90,000.00 | 2,50,000.00 | 2,55,000.00 | 2,65,000.00 |
| Advertising costs | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 |
| Executive bonuses | 26,000.00 | 26,000.00 | 26,000.00 | 26,000.00 |
| Provision for bad debts | 19,500.00 | 19,500.00 | 19,500.00 | 19,500.00 |
| Annual maintenance costs | 21,500.00 | 21,500.00 | 21,500.00 | 21,500.00 |
| Pretax Income | $ 7,30,000.00 | $ 10,05,000.00 | $ 12,45,000.00 | $ 15,00,000.00 |
| Income Tax * | $ 2,92,000.00 | $ 4,02,000.00 | $ 4,38,400.00 | $ 5,70,000.00 |
| Net Income | $ 4,38,000.00 | $ 6,03,000.00 | $ 8,06,600.00 | $ 9,30,000.00 |
| *Calculation of income tax by quarter | ||||
| Pretax Income | $ 7,30,000.00 | $ 10,05,000.00 | $ 12,45,000.00 | $ 15,00,000.00 |
| Cumulative Pretax Income | $ 7,30,000.00 | $ 17,35,000.00 | $ 29,80,000.00 | $ 44,80,000.00 |
| Estimated Tax Rate | x 40% | x 40% | x 38% | x 38% |
| Cumulative income tax to be recognized to date = Cumulative Pretax income x tax rate | $ 2,92,000.00 | $ 6,94,000.00 | $ 11,32,400.00 | $ 17,02,400.00 |
| Less: Cumulative income tax recognized in earlier period | 0 | $ 2,92,000.00 | $ 6,94,000.00 | $ 11,32,400.00 |
| Income tax this quarter | $ 2,92,000.00 | $ 4,02,000.00 | $ 4,38,400.00 | $ 5,70,000.00 |
Add Answer to:
Noventis Corporation prepared the following estimates for the
four quarters of the current year:
First
Quarter...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter Second Quarter Third Quarter Fourth Quarter Sales $ 1,250,000 $ 1,500,000 $ 1,750,000 $ 2,000,000 Cost of goods sold 425,000 505,000 575,000 625,000 Administrative costs 300,000 180,000 185,000 195,000 Advertising costs 0 200,000 0 0 Executive bonuses 0 0 0 72,000 Provision for bad debts 0 0 0 62,000 Annual maintenance costs 70,000 0 0 0 Additional Information First-quarter administrative costs include the $150,000...
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First...
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First Quarter 1,525, 000 454.209 4ee, 800 $ $ Third Quarter 2,135,000 684,800 235,899 $ Second Quarter 1,830,000 534,00 230,899 160, eee Fourth Quarter 2,440,000 654.209 245,899 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs 64.ee 82,800 90,000 Additional Information • First-quarter administrative costs include the $140.000 annual insurance premium. 1. Advertising costs paid in...
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First...
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First Quarter 1,525, 000 454.209 4ee, 800 $ $ Third Quarter 2,135,000 684,800 235,899 $ Second Quarter 1,830,000 534,00 230,899 160, eee Fourth Quarter 2,440,000 654.209 245,899 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs 64.ee 82,800 90,000 Additional Information • First-quarter administrative costs include the $140.000 annual insurance premium. 1. Advertising costs paid in...
Check Noventis Corporation prepared the following estimates for the four quarters of the current year. $...
Check Noventis Corporation prepared the following estimates for the four quarters of the current year. $ First Quarter 1,300,eee 430,000 310,000 $ Second Quarter 1,560,000 510,000 185,000 100,000 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs $ Third Quarter 1,820,000 580,000 190,000 $ Fourth Quarter 2,080,000 630,000 200,000 76,000 64,000 72,000 Additional Information • First-quarter administrative costs include the $160.000 annual insurance premium • Advertising costs paid in the second...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter Second Quarter Third Quarter Fourth Quarter Sales $ 1,550,000 $ 1,860,000 $ 2,170,000 $ 2,480,000 Cost of goods sold 456,000 536,000 606,000 656,000 Administrative costs 390,000 225,000 230,000 240,000 Advertising costs 0 140,000 0 0 Executive bonuses 0 0 0 60,000 Provision for bad debts 0 0 0 80,000 Annual maintenance costs 88,000 0 0 0 Additional Information First-quarter administrative costs include the $130,000...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter Second Quarter Third Quarter Fourth Quarter Sales $ 1,300,000 $ 1,560,000 $ 1,820,000 $ 2,080,000 Cost of goods sold 430,000 510,000 580,000 630,000 Administrative costs 310,000 185,000 190,000 200,000 Advertising costs 0 100,000 0 0 Executive bonuses 0 0 0 76,000 Provision for bad debts 0 0 0 64,000 Annual maintenance costs 72,000 0 0 0 Additional Information First-quarter administrative costs include the $160,000...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter...
Noventis Corporation prepared the following estimates for the four quarters of the current year: First Quarter Second Quarter Third Quarter Fourth Quarter Sales $ 1,200,000 $ 1,440,000 $ 1,680,000 $ 1,920,000 Cost of goods sold 420,000 500,000 570,000 620,000 Administrative costs 290,000 175,000 180,000 190,000 Advertising costs 0 180,000 0 0 Executive bonuses 0 0 0 68,000 Provision for bad debts 0 0 0 60,000 Annual maintenance costs 68,000 0 0 0 Additional Information First-quarter administrative costs include the $140,000...
PLEASE SHOW WORK. Thank you. Noventis Corporation prepared the following estimates for the four quarters of...
PLEASE SHOW WORK.
Thank you.
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First Quarter 1,300,000 430,000 310,000 $ Second Quarter 1,560,000 510,000 185,000 100,000 $ Third Quarter 1,820,000 580,000 190,000 $ Fourth Quarter 2,080,000 630,000 200,000 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs 76,000 64,000 72,000 Additional Information • First-quarter administrative costs include the $160,000 annual insurance premium. • Advertising costs...
In the coming year, Swifty, Inc. will be introducing its first product, a wrist brace that...
In the coming year, Swifty, Inc. will be introducing its first product, a wrist brace that protects serious video gamers from repetitive-motion injuries. The brace will be sold for $19 to retailers throughout the country. All sales will be made on account. An expected 73% of sales will be collected within the quarter of the sale, and another 22 % in the quarter following the sale. The remaining 5% of credit sales are expected to be uncollectible. The sales budget...
In the coming year, Sunland, Inc. will be introducing its first product, a wrist brace that...
In the coming year, Sunland, Inc. will be introducing its first
product, a wrist brace that protects serious video gamers from
repetitive-motion injuries. The brace will be sold for $19 to
retailers throughout the country. All sales will be made on
account. An expected 65% of sales will be collected within the
quarter of the sale, and another 30 % in the quarter following the
sale. The remaining 5% of credit sales are expected to be
uncollectible. The sales budget...
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First Quarter 1,525, 000 454.209 4ee, 800 $ $ Third Quarter 2,135,000 684,800 235,899 $ Second Quarter 1,830,000 534,00 230,899 160, eee Fourth Quarter 2,440,000 654.209 245,899 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs 64.ee 82,800 90,000 Additional Information • First-quarter administrative costs include the $140.000 annual insurance premium. 1. Advertising costs paid in...
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First Quarter 1,525, 000 454.209 4ee, 800 $ $ Third Quarter 2,135,000 684,800 235,899 $ Second Quarter 1,830,000 534,00 230,899 160, eee Fourth Quarter 2,440,000 654.209 245,899 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs 64.ee 82,800 90,000 Additional Information • First-quarter administrative costs include the $140.000 annual insurance premium. 1. Advertising costs paid in...
Check Noventis Corporation prepared the following estimates for the four quarters of the current year. $ First Quarter 1,300,eee 430,000 310,000 $ Second Quarter 1,560,000 510,000 185,000 100,000 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs $ Third Quarter 1,820,000 580,000 190,000 $ Fourth Quarter 2,080,000 630,000 200,000 76,000 64,000 72,000 Additional Information • First-quarter administrative costs include the $160.000 annual insurance premium • Advertising costs paid in the second...
PLEASE SHOW WORK.
Thank you.
Noventis Corporation prepared the following estimates for the four quarters of the current year: $ First Quarter 1,300,000 430,000 310,000 $ Second Quarter 1,560,000 510,000 185,000 100,000 $ Third Quarter 1,820,000 580,000 190,000 $ Fourth Quarter 2,080,000 630,000 200,000 Sales Cost of goods sold Administrative costs Advertising costs Executive bonuses Provision for bad debts Annual maintenance costs 76,000 64,000 72,000 Additional Information • First-quarter administrative costs include the $160,000 annual insurance premium. • Advertising costs...
In the coming year, Swifty, Inc. will be introducing its first product, a wrist brace that protects serious video gamers from repetitive-motion injuries. The brace will be sold for $19 to retailers throughout the country. All sales will be made on account. An expected 73% of sales will be collected within the quarter of the sale, and another 22 % in the quarter following the sale. The remaining 5% of credit sales are expected to be uncollectible. The sales budget...
In the coming year, Sunland, Inc. will be introducing its first
product, a wrist brace that protects serious video gamers from
repetitive-motion injuries. The brace will be sold for $19 to
retailers throughout the country. All sales will be made on
account. An expected 65% of sales will be collected within the
quarter of the sale, and another 30 % in the quarter following the
sale. The remaining 5% of credit sales are expected to be
uncollectible. The sales budget...
Most questions answered within 3 hours.
-
The price of 1 lb of potatoes is $1.75. If all the potatoes sold
today at...
asked 28 minutes ago -
Garcia Company issues 20.00%, 15-year bonds with a par value of
$470,000 and semiannual interest payments....
asked 26 minutes ago -
In C++ Programming, Try using loops only.
This lab demonstrates the use of the While Loop...
asked 1 hour ago -
Effect of DCMU and sodium azide on Chlamydomonas? We did an
experiment where we had Chlamydomonas...
asked 1 hour ago -
1a) According to the ideal gas law, _______________.
a. a gas has infinite volume at absolute...
asked 3 hours ago -
Oakdale Fashions, Inc. had $245,000 in 2018 taxable income.
Using the tax schedule in Table 2.3...
asked 3 hours ago -
The marketing class at CSUS had an average score of 150. An
educational analyst determined that...
asked 5 hours ago -
Justin Case has purchased a $250 000 home by putting 20 % down
and taking out...
asked 5 hours ago -
1. In a labor market, marginal cost for a firm is
____________.
a. recruiting cost
b....
asked 5 hours ago -
On January 1, 2019, ABC Company issued $60,000,000 of 20-year,
10.5% bonds when the market rate...
asked 6 hours ago -
39.4% of US homes continue to use a landline in addition to cell
phone service. 3...
asked 6 hours ago -
Starting with benzene, synthesize 1-phenyl-1-butyne.
Show intermediates and reagents.
asked 7 hours ago