Bakery Sales 3388115715 Merchandise Sales 12479580 Total Revenues 3400595295

Bakery sales 3388115715 merchandise sales 12479580

This preview shows page 24 - 37 out of 39 pages.

Bakery Sales $ 33,881,157.15 Merchandise Sales 124,795.80 Total Revenues 34,005,952.95 Cost of Goods Sold - Baked 10,954,907.36 Cost of Goods Sold - Merchandise 88,994.79 Total Cost of Goods Sold 11,043,902.15 Gross Profit 22,962,050.80 Operating Expenses: Rent Expense 1,576,731.95 Wages Expense 2,604,526.23 Misc. Supplies Expense 263,224.56 Repairs and Maintenance 47,353.05 Business License Expense 211,757.65 Misc. Expense 141,171.08 Depreciation Expense 634,520.00 Insurance Expense 112,937.69 Advertising Expense 160,413.49 Interest Expense 484,703.27 Telephone Expense 50,821.34 Total Operating Expenses: 6,288,160.31 Earnings before Income Tax 16,673,890.49 Income Taxes 4,168,472.62 Net Income 12,505,417.87
Image of page 24
16,675,390.49 4,168,847.62
Image of page 25
Peyton Approved Statement of Retained Earnings For Year Ended 12/31/20XX Beginning Balance: $ 2,213,122.59 plus Net Income 12,505,417.87 less Dividends: Preferred 50,000.00 Common 5,250,000.00 Ending Balance $ 9,418,540.46 $ 9,418,540.46
Image of page 26
HOME
Image of page 27
Peyton Approved Income Statement For Year Ended 12/31/20XX Bakery Sales Merchandise Sales Total Revenues Cost of Goods Sold - Baked Cost of Goods Sold - Merchandise Total Cost of Goods Sold Gross Profit Operating Expenses: Rent Expense Wages Expense Misc. Supplies Expense Repairs and Maintenance Business License Expense Misc. Expense Depreciation Expense Insurance Expense Advertising Expense Interest Expense Telephone Expense Pension Expense Retired Employees Health Ins. Patent Amortization Total Operating Expenses: Operating Income Income Taxes Deferred tax Expense Total Tax Expense Net Income Unrealized Gain/(Loss) on Marketable Securities Held for Sale
Image of page 28
Comprehensive Income
Image of page 29
HOME
Image of page 30
Image of page 31
Peyton Approved Statement of Retained Earnings For Year Ended 12/31/20XX Beginning Balance: plus Comprehensive Income less Dividends: Preferred Common Ending Balance 0
Image of page 32
HOME
Image of page 33
Peyton Approved Balance Sheet As of December 31, 20XX Assets Current Assets: Cash Accounts Marketable Securities Wages P Accounts Receivable Interest P Baking Supplies Current P Merchandise Inventory Income ta Prepaid Rent Accrued Prepaid Insurance Accrued Misc. Supplies Lease Lia Continge Deferred Total Current Assets Long Term/Fixed Assets: Bonds Pa Land Building Baking Equipment Accumulated Depreciation Net Fixed assets Patent Net of Amortization Preferred 5,000 Common authori Retained Total Assets:
Image of page 34
Liabilities and Owners' Equity Current Liabilities: s Payable Payable Payable Portion of Bonds Payable axes currently payable Pension Liability Employees Health Insurance ability ent Liability - Lawsuit Tax Liability Total Current Liabilities Long Term Liabilities: ayable 10%, 20 year Total Long Term Liabilities: Total Liabilities: d Stock - (10,000 authorized, issued, 10%, $100 par value) n Stock - (2,000,000 shares ized, 1,750,000 issued, $1 par) d Earnings Total Equity Total Liabilities & Equity HOME
Image of page 35
Peyton Approved Earnings per Share For Year Ended 12/31/20XX Net Income Less: Preferred Dividends Earnings Available to Common Shareholders Common Shares Outstanding Basic EPS If all preferred shares are converted: Net Income Additional Common Shares Common Shares Outstanding after conversion EPS if preferred shares converted Preferred shares are antidilutive If all bonds are converted: Net Income Less: Preferred Dividends Add back interest on bonds, net of income tax Earnings Available to Common Shareholders Additional Common Shares Common Shares Outstanding after conversion Fully diluted EPS
Image of page 36
Image of page 37

You've reached the end of your free preview.

Want to read all 39 pages?

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask You can ask (will expire )
Answers in as fast as 15 minutes