I-21.04 Worksheet

I-21.04 Worksheet - Name: Date: I-21.04 Section: OSHKOSH...

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

View Full Document Right Arrow Icon

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

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

Unformatted text preview: Name: Date: I-21.04 Section: OSHKOSH SYSTEMS Budgeted Income Statement For the Year Ending December 31, 20X4 Sales Cost of goods sold Beginning finished goods Cost of goods manufactured Goods available for sale Less: Ending finished goods inventory Cost of goods sold Gross profit SG&A Income before interest and taxes Interest Income before taxes Income taxes (40%) Net income $ $ $ 10,000,000 2,000,000 5,000,000 7,000,000 3,000,000 $ 4,000,000 6,000,000 - $ - $ - $ - $ - $ $ $ OSHKOSH SYSTEMS Budgeted Balance Sheet December 31, 20X4 ASSETS Current Assets Cash * Accounts receivable Raw materials inventory Finished goods inventory Property, Plant, & Equipment Plant and equipment Less: Accumulated depreciation Total Assets Liabilities Current liabilities Accounts payable Notes payable Stockholders' equity Common stock Retained earnings Total liabilities and equity $ $ $ $ - - 1 of 2 Name: Date: * I-21.04 Section: Original planned cash balance Reduction in interest ($150,000 net of tax @ 40%) Sale of equipment Loss of tax savings from depreciation Receivables converted to cash Revised anticipated cash balance $ $ - 2 of 2 of ...
View Full Document

Page1 / 2

I-21.04 Worksheet - Name: Date: I-21.04 Section: OSHKOSH...

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