We prepared the statements for Quarter 1 (Q1) in class. Prepare the statements for Q2(April 1 –June30). Show your work on the next page. XYZ Company PRO FORMA Quarterly Income Statements Q1 Q2 Sales $165,000 Cost of goods sold 115,500 Gross profit 49,500 Operating expenses 138,000 Depreciation expense 131,250 Income before interest &taxes (219,750) Interest expense 25,000 Income before taxes (244,750) Income tax (expense)/recovery 122,375 Net Income $(122,375) PRO FORMA Quarterly Balance Sheets Q1 Q2 Cash $815,500 Accounts receivable 110,000 Inventory 947,000 Plant & equipment 10,500,000 Accumulated depreciation (4,031,250) Total Assets $8,341,250 Accounts payable $125,000 Line of credit 0 Interest payable 25,000 Taxes payable (122,375) Current portion of LT debt 200,000 Long-term debt 3,400,000 Common shares 1,800,000 Retained earnings 2,913,625 Total Liabilities & Sh. Equity $8,341,250
We prepared the statements for Quarter 1 (Q1) in class. Prepare the statements for Q2(April 1 –June30). Show your work on the next page. XYZ Company PRO FORMA Quarterly Income Statements Q1 Q2 Sales $165,000 Cost of goods sold 115,500 Gross profit 49,500 Operating expenses 138,000 Depreciation expense 131,250 Income before interest &taxes (219,750) Interest expense 25,000 Income before taxes (244,750) Income tax (expense)/recovery 122,375 Net Income $(122,375) PRO FORMA Quarterly Balance Sheets Q1 Q2 Cash $815,500 Accounts receivable 110,000 Inventory 947,000 Plant & equipment 10,500,000 Accumulated depreciation (4,031,250) Total Assets $8,341,250 Accounts payable $125,000 Line of credit 0 Interest payable 25,000 Taxes payable (122,375) Current portion of LT debt 200,000 Long-term debt 3,400,000 Common shares 1,800,000 Retained earnings 2,913,625 Total Liabilities & Sh. Equity $8,341,250
Chapter2: Building Blocks Of Managerial Accounting
Section: Chapter Questions
Problem 9EB: The cost data for BC Billing Solutions for the year 2020 is as follows: Using the high-low method,...
Related questions
Question
We prepared the statements for Quarter 1 (Q1) in class. Prepare the
statements for Q2(April 1 –June30). Show your work on the next page.
XYZ Company PRO FORMA Quarterly Income Statements
Q1 Q2
Sales $165,000
Cost of goods sold 115,500
Gross profit 49,500
Operating expenses 138,000
Income before interest &taxes (219,750)
Interest expense 25,000
Income before taxes (244,750)
Income tax (expense)/recovery 122,375
Net Income $(122,375)
PRO FORMA Quarterly Balance Sheets
Q1 Q2
Cash $815,500
Inventory 947,000
Plant & equipment 10,500,000
Total Assets $8,341,250
Accounts payable $125,000
Line of credit 0
Interest payable 25,000
Taxes payable (122,375)
Current portion of LT debt 200,000
Long-term debt 3,400,000
Common shares 1,800,000
Total Liabilities & Sh. Equity $8,341,250
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
Recommended textbooks for you
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT