soalan 1 dan 6 tipton - net income 5100 9215 9052.5...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
TIPTON ICE CREAM FINANCIAL FORECASTING Soalan 1 Share 1993 1994 1995 1996 Sales 88500 96000 100000 125000 Cost of goods sold 79000 93750 Gross profit 21000 31250 10000 12000 Depreciation 600 600 Miscellaneous 200 220 EBIT 10200 18430 Interest 0 0 earning before taxation 10200 18430 taxes 5100 9215 net income 5100 9215 Soalan 6 Share Loan 1993 1994 1995 1996 1996 Sales 88500 96000 100000 125000 125000 Cost of goods sold 79000 93750 93750 Gross profit 21000 31250 31250 10000 12000 12000 Depreciation 600 600 600 Miscellaneous 200 220 220 EBIT 10200 18430 18430 Interest 0 0 325 earning before taxation 10200 18430 18105 taxes 5100 9215 9052.5
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: net income 5100 9215 9052.5 Dividends 2550 4607.5 4526.25 To retained earnings 2550 4607.5 4526.25 Balance Sheet 1995 1996 100000 125000 O/ Stock 11,500.00 79000 93750 Purchases 101,481.00 21000 31250 112,981.00 10000 12000 C/Stock 19,231.00 600 600 Cost of sales 93,750.00 200 200 10200 18450 Loan 5000x6.5%=325 BLR=say 6.5% 10200 18450 5100 9225 5100 9225 Trade debtor b/d 8000 2550 4612.5 sales 125000 2550 4612.5 133000 Trade creditor b/d 10000 Bank receipts 123000...
View Full Document

Page1 / 2

soalan 1 dan 6 tipton - net income 5100 9215 9052.5...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online