CALCULATE IMCOME STATEMENT

Current Assets Provide projected Income Statement, Retained ning statement and Projected on the using the following sumptions: sales growth 20 sales return percentage et sales revenue, does not comes 2 Gross profit margin is the same as 2014 profit margin 3 Depreciation expense/Prior PP pron) 4 interest expense/Prior year long-term debit All other expenses insurance, supplies, utilities, bad debt and rent prow at the same Income tax expense/ pre-tax income -12% 7 A/R turnover is the same as that calculated for year 2014 8 A/P turnover is the same as that calculated for year 2014 9 tnventory tumover is the same as that calculated for year 2014 10 There is no change in current assets other than Cash A/R and inventory 11 Capital expenditure/Sales 12 Assume no change in long-term assets except for PPE. 13 Assume no change in all liabilities, excpet for A/P 14 Assume no change in shareholders' Equity except for Retained Earnings 15 No dividend is paid on common stock and dividend is paid on preferred to M INCOME STATEMENT THE YEAR ENDED DECEMBER 31, 2015 Sales Revenue Less: Sales Return Net Sales Cost of Goods Sold Gross Profit Utilities Expenses Salary and Wages Expenses Rent Expenses Depreciation Expenses Interest Expenses Supplies Expenses Bad Debt Expenses Total operating Expenses Earnings before Income Taxes Income Tax Expenses Earnings after Income Taxes D B E H Provide projected Income Statement, Retained Earnings statement and Projected Balance Sheet on the right using the following assumptions: 3 1 2 3 4 15 16 17 18 19 20 21 1 sales growth is 10%; sales return, as a percentage of sales revenue, does not change 2 Gross profit margin is the same as 2014 profit margin 3 Depreciation expense/Prior PPE (gross) = 4% 4 Interest expense/Prior year long-term debt=6% 5 All other expenses (insurance, supplies, utilities, bad debt and rent) grow at the same rate as sales growth, 6 Income tax expense/ pre-tax income = 12% 7 A/R turnover is the same as that calculated for year 2014 8 A/P turnover is the same as that calculated for year 2014 9 Inventory turnover is the same as that calculated for year 2014 10 There is no change in current assets other than Cash, A/R and inventory 11 Capital expenditure/Sales -7% 12 Assume no change in long-term assets except for PP&E. 13 Assume no change in all liabilities, excpet for A/P 14 Assume no change in shareholders' Equity except for Retained Earnings 15 No dividend is paid on common stock and 5% dividend is paid on preferred stock H12 X C D E 15,438 (50) 15,388 4,723 10,665 A B 1 CAPTAIN JET INC. 2 INCOME STATEMENT 3 FOR THE YEAR ENDED DECEMBER 31, 2014 4 Sales Revenue 5 Less: Sales Return 6 Net Sales 7 Cost of Goods Sold 8 Gross Profit 9 Utilities Expenses 10 Salary and Wages Expenses 11 Rent Expenses 12 Depreciation Expenses 13 Interest Expenses 14 Supplies Expenses 15 Bad Debt Expenses 76 Total Operating Expenses 17 Earnings before Income Taxes 18 Income Tax Expenses 19 Earnings after Income Taxes 20 21 22 23 24 1,519 5,688 313 1,781 788 50 163 10,300 364 31 333 F G H CAPTAIN JET INC. INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2014 Retained Earnings, Be 19,031 Net Income/Loss 333 Dividends Payment (100) Retained Earnings, En 19,264 31-Dec-13 CAPTAIN JET INC. BALANCE SHEET 31-Dec-14 Current Assets Cash Accounts Receivable Inventories Prepaid Insurance Prepaid Rent Total Current Assets Non-Current Assets Long-term Investments Investments in equity securities Land held for future development Property, Plant, and Equipment Buildings Less: Accumulated Depreciation Intangible Assets Capitalized Development Costs Goodwill Other Identifiable Intangible Assets Total Non-Current Assets Total Assets 10,600 7,088 5,052 68 500 23,307 0 0 6,375 5,688 0 48,875 (25,219) 0 1,000 9,500 6,000 52,219 75,526 0 0 6,688 188 5,150 6,850 5,000 68 63 17,130 0 0 6,375 5,688 0 47,000 (23,438) 0 1,000 9,500 6,000 52,125 69,255 0 Current Liabilities Accounts payable Salary and Wages Payable 4,188 0 0 Current Liabilities Accounts payable Salary and Wages Payable Interest Payable Unearned Revenue Income Tax payable Property taxes payable Utilities payable Total Current Liabilities Non-Current Liabilities Notes payable Provisions Related to Pensions Bonds Payable Total Non-Current Liabilities Total Liabilities Stockholders' Equity Common Stock ($10 par, 11,000 and 10,000 shares Preferred Stock (5% dividend, $100 par values, 105 Paid-in-capital - Common Stock Paid-in-capital - Preferred Stock Retained Earnings Accumulated Other Comprehensive Income Less: Treasury Stock Total Stockholders' Equity Total Liabilities and Stockholders' Equity 0 6,688 188 225 1,500 1,086 825 156 10,668 0 15,000 0 0 15,000 25,668 0 13,750 13,125 3,438 1,250 19,264 625 (1,594) 49,858 75,526