What is the impact on net income Income Statement 1312010 Marble Designs Inc

What is the impact on net income income statement

This preview shows page 26 - 29 out of 44 pages.

What is the impact on net income? Income Statement 1/31/2010 Marble Designs, Inc. Sales $10,000 $10,000 Expenses Salary $3,500 $3,500 Office lease $900 $900 Telephone $96 $96 Office supplies $2,000 $166.67 Purchase: Computer $1,950 $54.17 Total Expenses $8,446 $4,717 Net Income $1,554 $5,283 11 How do cash and working capital differ? Calculate working capital for the data below. Income Statement Changes to Balance Sheet, 1/1 - 1/31 $40,209 Assets Revenues $40,179 $40,209 Sales $10,000 Cash $9,000 $2,554 Less Cost of Goods Sold Accounts Receivable $8,000 Beginning Inventory $0 Inventory $1,500 Purchases $2,000 Office Supplies $1,833 Ending inventory $1,500 $500 Computer $1,950 Accumulated depreciation -$54 Gross profit $9,500 $9,000 $15,783 Operating Expenses Salaries $3,500 Liabilities and Owner's Equity Office Lease $900 Telephone $96 Notes payable $2,000 Office supplies $167 Jean Marble, equity $9,000 $13,783 Depreciation, Computer $54 Net income $4,783 $9,000 $15,783 Working capital $9,000 $11,887 12 Income Statement Changes to Balance Sheet, 1/31/10 - 1/31/11 1/31/2011 Assets 1/31/2010 1/31/2011 Revenues Sales $90,000 Cash $2,554 $17,783 Beginning inventory $1,500 Accounts Receivable $8,000 $5,500 Purchases $25,000 Inventory $1,500 $2,000 Ending inventory $2,000 Office Supplies $1,833 $1,833 Less Cost of Goods Sold $24,500 Computer $1,950 $1,950 An analysis of cash flow can help determine how a company uses its cash assets. Is it used to acquire assets, meet liabilities, retire debt etc. The starting point of a cash flow analysis is a review of the income statement and balance sheet.
Image of page 26
Computer $2,320 Gross profit $65,500 Accumulated depreciation -$54 -$1,091 $15,783 $30,295 Operating Expenses Salaries $42,000 Liabilities and Owner's Equity Office Lease $10,800 Telephone $1,151 Notes payable $2,000 $3,000 Office supplies $2,000 Jean Martin, equity $13,783 $27,295 Depreciation, Computers $1,037 Gain on sale of office $5,000 $15,783 $492,315 Net income $13,512 Working capital $11,887 $24,116 13 Considering the above income statement and balance sheet: What was the value of the materials in inventory at the beginning of the period? 14 How much additional inventory was purchased during the year? 15 How mych inventory was used during the year? 16 Calculate the working capital for both month end periods. 17 What was the cash on hand at the end of Jan 2011?
Image of page 27
1 What is statement analysis? 2 3 The following is a balace sheet displaying two year's data on a company. Common-size the report. Place results in the columns headed Common-sized. Calculate the Dollar Change and the Percent Change from 2012 to 2013. Place results in the Dollar Chg & Pct Chg columns. Common-sized 2013 2012 2013 2012 Dollar Chg Pct Chg ASSETS Non-current assets 260,000 240,000 Goodwill 60,000 60,000 Intangible assets 120,000 100,000 440,000 400,000 Current assets Inventories 24,000 20,000 Trade receivables 50,000 60,000 16,000 20,000 90,000 100,000 TOTAL ASSETS 530,000 500,000 EQUITY AND LIABILITIES Equity Share capital 200,000 200,000 Retained earnings 100,000 80,000 Revaluation reserve 30,000 20,000 Total equity 330,000 300,000 Non-current liabilities Long term borrowings 70,000 100,000 Current liabilities Trade and other payables 70,000 50,000 Short-term borrowings 20,000 16,000 30,000 30,000 Current tax payable 10,000 4,000 Total current liabilities 130,000 100,000 Total liabilities 200,000 200,000 530,000 500,000 4 What is Variance Analysis?
Image of page 28
Image of page 29

You've reached the end of your free preview.

Want to read all 44 pages?

  • Fall '15
  • Threesome

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture