Answered step by step
Verified Expert Solution
Question
1 Approved Answer
What are the estimated potential misstatements and discuss methods for this estimate and the accounts that are at risk. 2011 2010 2009 Dollar Value Percentage
What are the estimated potential misstatements and discuss methods for this estimate and the accounts that are at risk.
2011 | 2010 | 2009 | ||||
Dollar Value | Percentage | Dollar Value | Percentage | Dollar Value | Percentage | |
Sales | 150,918,731 | 100.00% | 148,764,555 | 100.00% | 144,860,245 | 100% |
Sales Returns and Allowances | 181,103 | 0.12% | 178,518 | 0.12% | 173,832 | 0.12% |
Cost of Sales* | 109,284,780 | 72.41% | 106,255,499 | 71.43% | 101,988,165 | 70.40% |
Gross Profit | 41,452,848 | 27.47% | 42,330,538 | 28.45% | 42,698,248 | 29.48% |
OPERATING EXPENSES-Allocated | 0.00% | 0.00% | 0.00% | |||
Salaries-Management | 2,281,266 | 1.51% | 2,387,993 | 1.61% | 2,295,081 | 1.58% |
Salaries-Office | 315,169 | 0.21% | 296,681 | 0.20% | 306,856 | 0.21% |
Licensing and certification fees | 190,650 | 0.13% | 172,883 | 0.12% | 162,279 | 0.11% |
Security | 550,603 | 0.36% | 637,580 | 0.43% | 630,353 | 0.44% |
Insurance | 93,197 | 0.06% | 103,842 | 0.07% | 108,491 | 0.07% |
Medical benefits | 23,721 | 0.02% | 29,453 | 0.02% | 28,810 | 0.02% |
Advertising | 162,512 | 0.11% | 178,009 | 0.12% | 165,678 | 0.11% |
Business publications | 6,989 | 0.00% | 5,555 | 0.00% | 774 | 0.00% |
Property taxes | 22,585 | 0.01% | 178,009 | 0.12% | 175,692 | 0.12% |
Bad debts | 841,699 | 0.56% | 1,034,060 | 0.70% | 992,094 | 0.68% |
Depreciation expense | 5,336,783 | 3.54% | 4,641,982 | 3.12% | 4,367,565 | 3.02% |
Accounting fees | 273,956 | 0.18% | 297,777 | 0.20% | 299,789 | 0.21% |
Total operating expenses-Allocated | 10,099,130 | 6.69% | 9,963,824 | 6.70% | 9,533,462 | 6.58% |
OPERATING EXPENSES-Direct | 0.00% | 0.00% | 0.00% | |||
Salaries-Sales | 14,970,669 | 9.92% | 15,327,777 | 10.30% | 14,904,392 | 10.29% |
Wages Rental | 491,794 | 0.33% | 595,389 | 0.40% | 575,725 | 0.40% |
Wages-Mechanics | 1,113,539 | 0.74% | 1,339,626 | 0.90% | 1,333,411 | 0.92% |
Wages-Warehouse | 4,891,065 | 3.24% | 5,340,271 | 3.59% | 5,473,249 | 3.78% |
Garbage collection | 27,649 | 0.02% | 29,771 | 0.02% | 37,969 | 0.03% |
Payroll benefits | 2,657,889 | 1.76% | 2,937,730 | 1.97% | 2,894,300 | 2.00% |
Rent- Warehouse | 802,855 | 0.53% | 764,346 | 0.51% | 758,345 | 0.52% |
Telephone | 32,402 | 0.02% | 45,173 | 0.03% | 57,867 | 0.04% |
Utilities | 262,393 | 0.17% | 267,005 | 0.18% | 274,365 | 0.19% |
Postage | 89,763 | 0.06% | 133,518 | 0.09% | 151,278 | 0.10% |
Linen service | 17,282 | 0.01% | 12,350 | 0.01% | 16,083 | 0.01% |
Repairs and maintenance | 166,985 | 0.11% | 168,405 | 0.11% | 178,213 | 0.12% |
Cleaning service | 89,800 | 0.06% | 81,589 | 0.05% | 78,088 | 0.05% |
Legal service | 396,016 | 0.26% | 190,540 | 0.13% | 152,238 | 0.11% |
Fuel | 286,547 | 0.19% | 341,192 | 0.23% | 279,512 | 0.19% |
Travel and entertainment | 103,389 | 0.07% | 103,842 | 0.07% | 100,479 | 0.07% |
Pension expense | 228,555 | 0.15% | 237,350 | 0.16% | 127,011 | 0.09% |
Office supplies | 149,828 | 0.10% | 148,340 | 0.10% | 171,109 | 0.12% |
Miscellaneous | 300,188 | 0.20% | 105,931 | 0.07% | 144,012 | 0.10% |
Total operating expenses-Direct | 27,078,608 | 17.94% | 28,170,145 | 18.94% | 27,707,646 | 19.13% |
Total Operating Expenses | 37,177,738 | 24.63% | 38,133,969 | 25.63% | 37,241,108 | 25.71% |
Operating Income | 4,275,110 | 2.83% | 4,196,569 | 2.82% | 5,457,140 | 3.77% |
Other Expense-Interest | 2,181,948 | 1.45% | 2,299,217 | 1.55% | 2,397,953 | 1.66% |
Income Before Taxes | 2,093,162 | 1.39% | 1,897,352 | 1.28% | 3,059,187 | 2.11% |
Federal Income Taxes | 883,437 | 0.59% | 858,941 | 0.58% | 1,341,536 | 0.93% |
Net Income | 1,209,725 | 0.80% | 1,038,411 | 0.70% | 1,717,651 | 1.19% |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started