Scribd Logo
Upload

Welcome to Scribd!

  • Fsharumi Worksheet Yr.5

    Uploaded by

    Precylyn Garcia Buñao
    3 views3 pages
    MKH Vinegar Manufacturing Enterprise forecasted their income statement for the year ended December 31, 2017. They estimated revenues of $1,298,887.50 and costs of $888,712.50, resulting in gross profit of $410,175. Operating expenses were estimated to be $711,157, leaving earnings before tax of $177,555.50. After paying estimated income tax of $62,144.43, they forecasted net income of $115,411.08.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    MKH Vinegar Manufacturing Enterprise forecasted their income statement for the year ended December 31, 2017. They estimated revenues of $1,298,887.50 and costs of $888,712.50, resulting in gross profit of $410,175. Operating expenses were estimated to be $711,157, leaving earnings before tax of $177,555.50. After paying estimated income tax of $62,144.43, they forecasted net income of $115,411.08.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    3 views3 pages

    Fsharumi Worksheet Yr.5

    Uploaded by

    Precylyn Garcia Buñao
    MKH Vinegar Manufacturing Enterprise forecasted their income statement for the year ended December 31, 2017. They estimated revenues of $1,298,887.50 and costs of $888,712.50, resulting in gross profit of $410,175. Operating expenses were estimated to be $711,157, leaving earnings before tax of $177,555.50. After paying estimated income tax of $62,144.43, they forecasted net income of $115,411.08.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 3

    MKH Vinegar Manufacturing Enterprise Forecasted Income Statement For the Year Ended December 31, 2017

    Revenue Sales Less: Cost of Good Sold Inventory-Beg. Plus: Purchases Goods available for sale Less:Inventory-End Gross Profit Operating expenses Advertisement Gas and Lubricants Utilities Expense Supplies expense Repairs and Maintenance Salaries expense Employee's benefits Depreciation expense Bad debts expense Earnings before income tax Less: Income tax Net Income After Tax Less: 2,187,600.00 129,912.50 1,249,725.00 1,379,637.50 80,750.00

    1,298,887.50 888,712.50

    82,035.00 54,690.00 41,017.50 32,814.00 35,548.50 382,830.00 27,345.00 11,125.00 43,752.00

    711,157.00 177,555.50 62,144.43 115,411.08

    MKH Vinegar Manufacturing Enterprise Statement of Changes in Owner's Equity As of December 31, 2014

    Hatori, Capital-Jan.1 Add: Net Income Additional Investment Total Less:Hatori, Withdrawals Hatori, Capital-Dec.31

    296,450.12 115,411.08 115,411.08 411,861.20 411,861.20

    MKH Vinegar Manufacturing Enterprise Statement of Financial Position For the Year Ended December 31, 2017

    Current Assets Cash Accounts Recievable Allowance for uncollectible accounts Non-Current Assets Furniture and Fixtures Accumulated depreciation - F&F Tricycle Accumulated depreciation - tricycle Building Accumulated depreciation - BLDG. Land Inventory TOTAL ASSETS LIABILITIES AND OWNER'S EQUITY Liabilities Accounts Payable Accrued Income Tax Owner's Equity Hatori, Capital-Dec.31 TOTAL LIABILITIES AND OWNER'S EQUITY

    321,206.37 218,760.00 (43,752.00) 175,008.00

    30,000.00 (3,000.00) 25,000.00 (12,500.00) 50,000.00 (5,000.00)

    27,000.00 12,500.00 45,000.00 80,750.00 661,464.37

    187,458.75 62,144.43

    249,603.18

    411,861.20 661,464.37

    You might also like