FIN 310 GBC Mod 5 XYZ Corporation Income State & Balance Sheet 2019 Worksheet – Assignment Help

Iā€™m stuck on a Accounting question and need an explanation.

Don't use plagiarized sources. Get Your Custom Essay on
FIN 310 GBC Mod 5 XYZ Corporation Income State & Balance Sheet 2019 Worksheet – Assignment Help
Just from $13/Page
Order Essay

Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel file as an attachment by clicking on the appropriate button on this page.

[Hint: I recommend you copy this problem to a Word document or Excel document and print it out so that you can work with it in a reasonable manner.]

XYZ Corporation published the following information in its financial statements for its 2018 annual report:

Income Statement Items:

Sales

$76,000

– Cost of goods sold

49,000

Gross profit

27,000

– Cash Operating expenses

$9,000

– Depreciation

2,000

Total Operating Expenses

11,000

EBIT

16,000

– Interest expense

840

EBT

15,160

– Income tax expense

5,306

Net Income

$9,854

Balance Sheet Items:

Cash

$9,000

Marketable securities

2,000

Accounts receivable

11,000

Inventories

7,000

Fixed Assets, net

24,000

Total Assets

$53,000

Accounts payable

$8,000

Accrued payables

3,000

Bonds payable

12,000

Common stock

16,000

Retained earnings

14,000

Total Liabilities and Equity

$53,000

  • Sales in 2019 are estimated to be $90,000.
  • $5,000 of the cash operating expenses for 2018 are considered variable costs, and the remainder are fixed costs.
  • Depreciation and the remainder of cash operating expenses are considered to be fixed costs.
  • Cash, accounts receivable, inventories, accounts payable, and accrued payables are considered to be spontaneous items.
  • Marketable securities, net fixed assets, bonds payable, and common stock are discretionary.
  • $5,000 of bonds payable at the end of 2018 are considered “current liabilities,” and will be repaid on January 1, 2019. The interest rate on the bonds for 2019 will remain the same as it was in 2018.
  • The company will purchase fixed assets of $3,600 in 2019, but overall depreciation for 2019 will remain the same dollar amount as it was for 2018.
  • The firm paid a dividend of $3,942 in 2018, and will maintain its 2018 dividend payout ratio for 2019.
  • The income tax rate for 2019 is expected to be the same as it was in 2018.

Required:

Prepare the pro-forma 2019 income statement and balance sheet for XYZ Corporation.

Calculate your paper price
Pages (550 words)
Approximate price: -

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Professional and Experienced Academic Writers

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:
$0.00

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.

Essays

Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.

Admissions

Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.

Reviews

Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.

Reviews

Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.