90.2K

Verified Solution

Link Copied!

Write a paragraph explaining the income statement and thebalance sheet, write how the company is doing, and anything to noteor watch for. Note any differences from the previous quarter'sbalance sheet.

Supplies Company
Budgeted Income Statement
For the Quarter Ended September 30th
Sales				1,985,000
Cost of Goods Sold				(893,250)
Gross Margin				1,091,750
Selling and Administrative Expenses
Shipping			99,250
Other			158,800
Salaries and Wages			255,000
Advertising			150,000
Prepaid Insurance			9,000
Depreciation			75,000
Net Operating Incomes				747,050
Less Interest Expense				344,700
Net Income				(4,270)
				340,430

Supply Company
Balance Sheet
September 30th
Assets
Current Assets:
Cash			$120,105
Accounts receivable			332,500
Inventory			34,650
Prepaid Insurance			9,000
Total Current Assets				496,255
Buildings and Equipment (Net)				1,075,000
Total Assets				$1,571,255
Liabilities and Equity
Accounts Payable			102,825
Notes Payable				102,825
Stockholder's Equity
Capital Stock				420,000
Retained Earnings				1,048,430
Total Liability and Equity				1,571,255

Supply Company
Balance Sheet
Previous Year End
Assets
Current assets:
Cash	$                      40,000
Accounts receivable	$                    340,000
Inventory	$                      50,000
Prepaid insurance	$                      18,000
Total current assets		$          448,000
Buildings and equipment (net)		$          860,000
TOTAL ASSETS		$       1,308,000
Liabilities and Equity
Liabilites
Accounts payable	$                    130,000
Notes payable	$                               -
Total liabilities		$          130,000
Stockholder's equity
Capital stock	$                    420,000
Retained earnings	$                    758,000
Total equity		$       1,178,000
TOTAL LIABILITIES AND EQUITY		$       1,308,000