Solution:
Revenue |
$29,000,000 |
Costs of Products |
$15,000,000 |
Selling Expenses |
$2235,000 |
Administrative expenses |
$1,765,000 |
Total operating cost |
$19,000,000 |
Income from operations |
$10,000,000 |
Interest expenses |
$475,000 |
Non recurring legal expenses |
$285,000 |
Income tax |
$5,245,000 |
Net income |
$3,995,000 |
Implict Costs |
8% |
||
Rent on building |
2,500,000 |
||
Owners land of $10,000,000@6% |
10,000,000 |
600000 |
800000 |
Total explict cost |
3100000 |
3300000 |
|
Economic profit |
895000 |
695000 |
Total operating costs |
19,000,000 |
Interest expenses |
475,000 |
Non recurring legal expenses |
285,000 |
Income tax |
5,245,000 |
Explict costs |
25005000 |
Total implict cost is the opportunity cost of building and land that is 2,500,000+6% return on 10,000,000
1. A partial income statement from Webfoot Industries, Inc. is shown below: Revenues Revenue from sales...
Campus Fashion Inc. Income Statement at December 31, 2018 Revenues: Sales revenue .. Dividend revenue. Sales commission payable. Allowance for uncollectible accounts. Royalty revenue... Gain on sale of office equipment ..... Total revenues.... Less: Cost of goods manufactured... Gross profit..... Operating expenses: Selling ....... General and administrative .. Restructuring costs... Short-term investments.. Dividend paid.... Interest expense..... Total operating expenses .... Net loss..... $300,000 1.800 1.000 2,000 500 1,500 306,800 (243.100) 63,700 30,000 34,000 6,000 5,400 600 2,000 78,000 S(14.300) Campus...
At the beginning of the year, a high school football coach decided to leave his job and give up his annual coaching salary of $55,000 and open his own sporting goods store. A partial income statement for follows: 3. Revenues Revenue from sales of goods and services Operating costs and expenses: .... $210,000 Cost of products and services sold Selling expenses Administrative expenses Total operating costs and expenses Income from operations Interest expense (bank loan) Non-recurring expenses to start business....
Question 1 1 pts Carney's current income statement shows the following: $500,000 Sales revenue Cost of goods sold Variable costs Fixed costs Gross profit Selling and administrative expenses Variable costs Fixed costs $150,000 150,000 300,000 200,000 100,000 50,000 150,000 $50,000 Net income What is Carney's margin of safety? $125,000 $100,000 $50,000 $166,667 Question 2 1 pts Truman Company has developed a new gadget with the following cost information Variable manufacturing costs: $25 per unit Fixed manufacturing costs: $60,000 Variable selling...
Whirly Corporation's contribution format income statement for the most recent month is shown below: Sales (9,000 units) Variable expenses Contribution margin Fixed expenses Net operating income Total $ 297,000 171,000 126,000 55,100 $ 70,900 Per Unit $ 33.00 - 19.00 $ 14.00 Required: (Consider each case independently): 1. What would be the revised net operating income per month if the sales volume increases by 90 units? 2. What would be the revised net operating income per month if the sales...
Allen Products. Inc. Income Statement for the Year Ended December 31, 2019 Sales revenue Less: cost of good sold Gross profits Less: operating expenses Operating profits Less: interest expense Net profit before taxes Less: taxes (rate 30%) Net profits after taxes $936,700 443,996 5492,704 211,694 $281,010 29,038 5251,972 75,592 $176,380 Allen Products, Inc. Income Statement for the Year Ended December 31, 2019 Sales revenue Less: cost of good sold 936,700 271,115 172,881 $492,704 Fixed Variable Gross profits Less: operating expenses...
GENERAL Use data from Milestone 1 and Milestone 2 in your analysis Revenue data needed for the Income Statement will be provided COST OF SERVICES PROVIDED SCHEDULE Use the data at the top of the schedule to complete the report INCOME STATEMENT Use the data at the top of the schedule to complete the report Use the data from your Cost of Services Provided Schedule VARIANCES Use the data at the top of the schedule to calculate the following: Variance...
Whirly Corporation's contribution format income statement for the most recent month is shown below: Total $ 299,200 176,000 123,200 54,500 $ 68,700 Per Unit $ 34.00 20.00 $ 14.00 Sales (8,800 units) Variable expenses Contribution margin Fixed expenses Net operating income Required: (Consider each case independently): 1. What would be the revised net operating income per month if the sales volume increases by 50 units? 2. What would be the revised net operating income per month if the sales volume...
The income statement for Huerra Company for last year is provided below: Sales Less: Variable expenses Total $38,000,000 22,800,000 Unit $380.00 228.00 Contribution margin Less: Fixed expense 15,200,000 7,600,000 152.00 76.00 Net operating income Less: Income taxes @ 30% 7,600,000 2,280,000 76.00 22.80 Net income $ 5,320,000 $ 53.20 The company had average operating assets of $19,000,000 during the year. Required: 1. Compute the company's ROI for the period using the ROI formula stated in terms of margin and turnover....
The income statement for Huerra Company for last year is provided below: Total Unit Sales $ 12,000,000 $ 240.00 Less: Variable expenses 6,000,000 120.00 Contribution margin 6,000,000 120.00 Less: Fixed expense 3,000,000 60.00 Net operating income 3,000,000 60.00 Less: Income taxes @ 30% 900,000 18.00 Net income $ 2,100,000 $ 42.00 The company had average operating assets of $10,000,000 during the year. Required: 1. Compute the company’s ROI for the period using the ROI formula stated in terms of margin...
The income statement for Huerra Company for last year is provided below: Sales Less: Variable expenses Total $38,000,000 22,800,000 Unit $380.00 228.00 Contribution margin Less: Fixed expense 15,200,000 7,600,000 152.00 76.00 Net operating income Less: Income taxes @ 30% 7,600,000 2,280,000 76.00 22.80 Net income $ 5,320,000 $ 53.20 The company had average operating assets of $19,000,000 during the year. Required: 1. Compute the company's ROI for the period using the ROI formula stated in terms of margin and turnover....