Homework Help is Here – Start Your Trial Now!
Business
Accounting
BALANCE SHEET INCOME STATEMENT Current Assets: 2017 2018 2018 Cash $ 143,000 $ 154,775 $ 178,000 $ 231,400 $ 358,000 $ 465,400 $ 33,000 $ $ 2,082,600 $ 1,280,500 $ 802,100 $ 258,700 $ Total Revenue Accounts receivable Cost of Goods Sold Inventories Prepaid expenses Gross Profit 42,900 $ 712,000 $ 894,475 Salaries and wages Marketing expenses Total Current Assets 59,800 $ 127,400 $ 24 Non-Current Assets: SG&A Furniture and fixtures Buildings and property Accumulated Depreciation) $ 150,000 $ 160,000 $ 540,000 $ 555,000 $ (198,000) $ (244,500) $ 492,000 $ 470,500 $ 1,204,000 $ 1,364,975 48,000 Insurance expense Depreciation expense Operating Profit Interest expense 46,500 $ 261,700 Total Non-Current Assets 18,000 Total Assets Тахes $ 60,925 $ 182,775 Net Income Current Liabilities: Accounts Payable $ 196,000 $ 254,800 $ Salaries and wages payable Current portion of bank loan 30,000 $ 39,000 45,000 $ 18,000 $ $ 289,000 $ 362,200 $ 45,000 Deferred revenue 23,400 Total Current Liabilities Non-Current Liabilities: $ 255,000 $ 210,000 $ 255,000 $ 210,000 Bank Loan Total Non-Current Liab. Dwners' Equity: Contributed Capital Retained earnings Total Equity $ 260,000 $ 260,000 $ 400,000 $ 532,775 $ 660,000 $ 792,775 $ 1,204,000 $ 1,364,975 Total Liabilities &OE

BALANCE SHEET INCOME STATEMENT Current Assets: 2017 2018 2018 Cash $ 143,000 $ 154,775 $ 178,000 $ 231,400 $ 358,000 $ 465,400 $ 33,000 $ $ 2,082,600 $ 1,280,500 $ 802,100 $ 258,700 $ Total Revenue Accounts receivable Cost of Goods Sold Inventories Prepaid expenses Gross Profit 42,900 $ 712,000 $ 894,475 Salaries and wages Marketing expenses Total Current Assets 59,800 $ 127,400 $ 24 Non-Current Assets: SG&A Furniture and fixtures Buildings and property Accumulated Depreciation) $ 150,000 $ 160,000 $ 540,000 $ 555,000 $ (198,000) $ (244,500) $ 492,000 $ 470,500 $ 1,204,000 $ 1,364,975 48,000 Insurance expense Depreciation expense Operating Profit Interest expense 46,500 $ 261,700 Total Non-Current Assets 18,000 Total Assets Тахes $ 60,925 $ 182,775 Net Income Current Liabilities: Accounts Payable $ 196,000 $ 254,800 $ Salaries and wages payable Current portion of bank loan 30,000 $ 39,000 45,000 $ 18,000 $ $ 289,000 $ 362,200 $ 45,000 Deferred revenue 23,400 Total Current Liabilities Non-Current Liabilities: $ 255,000 $ 210,000 $ 255,000 $ 210,000 Bank Loan Total Non-Current Liab. Dwners' Equity: Contributed Capital Retained earnings Total Equity $ 260,000 $ 260,000 $ 400,000 $ 532,775 $ 660,000 $ 792,775 $ 1,204,000 $ 1,364,975 Total Liabilities &OE

Fundamentals of Financial Management (MindTap Course List)
Fundamentals of Financial Management (MindTap Course List)
15th Edition
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Eugene F. Brigham, Joel F. Houston
Chapter4: Analysis Of Financial Statements
Section: Chapter Questions
Problem 24P: Income Statement for Year Ended December 31, 2018 (Millions of Dollars) Net sales 795.0 Cost of...
See similar textbooks
icon
Related questions
Question

Calculate Comfy Home’s Free Cash Flow in 2018. Please note that the company’s tax rate is 25% and anticipated capital expenditures for 2018 are $25,000. Round your answer to the nearest whole dollar.

 

BALANCE SHEET INCOME STATEMENT Current Assets: 2017 2018 2018 $ 2,082,600 $ 1,280,500 $ 802,100 $ 258,700 $ $ 127,400 $ $ $ 143,000 $ $ Cash 154,775 Total Revenue 178,000 $ 358,000 $ 465,400 $ Accounts receivable 231,400 Cost of Goods Sold Inventories Gross Profit Prepaid expenses 33,000 $ 42,900 Salaries and wages Total Current Assets $ 712,000 $ 894,475 Marketing expenses 59,800 Non-Current Assets: SG&A 150,000 $ 160,000 540,000 $ 555,000 $ (198,000) $ (244,500) $ 492,000 $ 470,500 $ 1,204,000 $ 1,364,975 Furniture and fixtures Insurance expense 48,000 Buildings and property |(Accumulated Depreciation) Depreciation expense 46,500 Operating Profit Interest expense $ 261,700 $ Total Non-Current Assets 18,000 Total Assets Таxes 60,925 Net Income $ 182,775 Current Liabilities: Accounts Payable Salaries and wages payable $ 196,000 $ $ 254,800 30,000 $ 45,000 $ $ 39,000 Current portion of bank loan 45,000 18,000 $ $ 289,000 $ 362,200 Deferred revenue 23,400 Total Current Liabilities Non-Current Liabilities: 255,000 $ 210,000 $ 255,000 $ 210,000 Bank Loan $ Total Non-Current Liab. Owners' Equity: Contributed Capital Retained earnings Total Equity $ 260,000 $ 260,000 $ 400,000 $ $ 660,000 $ 792,775 $ 1,204,000 $ 1,364,975 532,775 Total Liabilities &OE %24
Transcribed Image Text:BALANCE SHEET INCOME STATEMENT Current Assets: 2017 2018 2018 $ 2,082,600 $ 1,280,500 $ 802,100 $ 258,700 $ $ 127,400 $ $ $ 143,000 $ $ Cash 154,775 Total Revenue 178,000 $ 358,000 $ 465,400 $ Accounts receivable 231,400 Cost of Goods Sold Inventories Gross Profit Prepaid expenses 33,000 $ 42,900 Salaries and wages Total Current Assets $ 712,000 $ 894,475 Marketing expenses 59,800 Non-Current Assets: SG&A 150,000 $ 160,000 540,000 $ 555,000 $ (198,000) $ (244,500) $ 492,000 $ 470,500 $ 1,204,000 $ 1,364,975 Furniture and fixtures Insurance expense 48,000 Buildings and property |(Accumulated Depreciation) Depreciation expense 46,500 Operating Profit Interest expense $ 261,700 $ Total Non-Current Assets 18,000 Total Assets Таxes 60,925 Net Income $ 182,775 Current Liabilities: Accounts Payable Salaries and wages payable $ 196,000 $ $ 254,800 30,000 $ 45,000 $ $ 39,000 Current portion of bank loan 45,000 18,000 $ $ 289,000 $ 362,200 Deferred revenue 23,400 Total Current Liabilities Non-Current Liabilities: 255,000 $ 210,000 $ 255,000 $ 210,000 Bank Loan $ Total Non-Current Liab. Owners' Equity: Contributed Capital Retained earnings Total Equity $ 260,000 $ 260,000 $ 400,000 $ $ 660,000 $ 792,775 $ 1,204,000 $ 1,364,975 532,775 Total Liabilities &OE %24
Expert Solution
steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Break-even Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Accounting (Text Only)
Accounting (Text Only)
Accounting
ISBN:
9781285743615
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Financial & Managerial Accounting
Financial & Managerial Accounting
Accounting
ISBN:
9781285866307
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
SEE MORE TEXTBOOKS