Explore BrainMass

Explore BrainMass

    Income Statement for the year 2005 for BETSEN BOUTIQUE

    Not what you're looking for? Search our solutions OR ask your own Custom question.

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    You are given the following table of data for your client, Betsen Boutique.
    Set up a simple Income Statement, including common size columns.
    Next, use the Percent of Sales method to forecast results for 2005.
    Sales are projected to be $165,000 in 2005.
    (Note, not all info below is required for the Income Statement)

    Item 2004 2003

    Accounts Payable $12,000 $10,700
    Accounts Receivable $54,400 $55,300
    Accumulated Depreciation $30,200 $27,900
    Cash & Equivalents $10,500 $9,700
    Common Stock $40,500 $40,500
    Cost of Goods Sold $108,400 $92,600
    Depreciation $2,300 $2,250
    Fixed Expenses $7,600 $7,000
    Interest $3,400 $2,900
    Inventory $42,700 $37,800
    Long-term Debt $32,000 $29,800
    Other Current Liabilities $8,400 $8,600
    Plant & Equipment $56,900 $53,000
    Retained Earnings $22,700 $18,200
    Sales $150,500 $138,200
    Selling, G & A $15,500 $13,400
    Short Term Notes $18,700 $20,100
    Tax Rate 30% 30%

    BETSEN BOUTIQUE
    INCOME STATEMENT
    And Forecast for 2005

    2005* %* 2004 % 2003 %

    Sales $165,000
    Cost of Goods Sold
    Gross Profit
    Selling, G & A
    Fixed Expenses
    Depreciation
    EBIT
    Interest
    Earnings before taxes
    Taxes
    Net Income

    *Projected

    © BrainMass Inc. brainmass.com March 4, 2021, 7:47 pm ad1c9bdddf
    https://brainmass.com/business/income-statement/income-statement-for-the-year-2005-for-betsen-boutique-123462

    Attachments

    Solution Preview

    You are given the following table of data for your client, Betsen Boutique.
    Set up a simple Income Statement, including common size columns.
    Next, use the Percent of Sales method to forecast results for 2005.
    Sales are projected to be $165,000 in 2005.
    (Note, not all info below is required for the Income Statement)

    Item 2004 2003 Increase in %

    Accounts Payable $12,000 $10,700
    Accounts Receivable $54,400 $55,300
    Accumulated Depreciation $30,200 $27,900
    Cash & Equivalents $10,500 $9,700
    Common ...

    Solution Summary

    This solution is comprised of a detailed explanation and calculation to prepare the income statement for Betsen Boutique.

    $2.49

    ADVERTISEMENT