Income Statement for the year 2005 for BETSEN BOUTIQUE
Not what you're looking for?
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
Purchase this Solution
Solution Summary
This solution is comprised of a detailed explanation and calculation to prepare the income statement for Betsen Boutique.
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 ...
Purchase this Solution
Free BrainMass Quizzes
Social Media: Pinterest
This quiz introduces basic concepts of Pinterest social media
Transformational Leadership
This quiz covers the topic of transformational leadership. Specifically, this quiz covers the theories proposed by James MacGregor Burns and Bernard Bass. Students familiar with transformational leadership should easily be able to answer the questions detailed below.
Accounting: Statement of Cash flows
This quiz tests your knowledge of the components of the statements of cash flows and the methods used to determine cash flows.
Situational Leadership
This quiz will help you better understand Situational Leadership and its theories.
Six Sigma for Process Improvement
A high level understanding of Six Sigma and what it is all about. This just gives you a glimpse of Six Sigma which entails more in-depth knowledge of processes and techniques.