Answered step by step
Verified Expert Solution
Question
1 Approved Answer
What is the Return on Capital Employed for this Company? INCOME STATEMENT Particulars Amount Income 56,897,573 Revenue 56,875,221 Interest Earned 22,352 Expenses Cost of Sales:
What is the Return on Capital Employed for this Company?
INCOME STATEMENT | ||
Particulars | Amount | |
Income | 56,897,573 | |
Revenue | 56,875,221 | |
Interest Earned | 22,352 | |
Expenses | ||
Cost of Sales: | 32,775,264 | |
Cost of Goods Sold | 32,733,149 | |
Utilities Expense | 42,115 | |
Gross Profit: | ||
Operating Expenses: | 13,345,676 | |
Salaries Expense | 3,255,449 | |
Rent Expense | 956,224 | |
Depreciation Expense: Equipment | 321,588 | |
Depreciation Expense: Building | 459,887 | |
Bad Debt Expense | 896,338 | |
Insurance Expense | 1,100,365 | |
Interest Expense | 1,555,300 | |
Income Tax Expense | 4,800,525 | |
Operating Profit: | 18,397,451 | |
Profit: | 10,776,633 |
BALANCE SHEET | ||
Particulars | Amount | |
Assets | ||
Current Assets: | 21,322,431 | |
Cash | 2,690,644 | |
Accounts Receivable | 5,890,887 | |
Inventory | 12,595,645 | |
Prepaid Insurance | 145,255 | |
Non Current Assets: | 29,715,924 | |
Equipment | 15,799,800 | |
Accumulated Depreciation: Equipment | -3,244,001 | |
Building | 18,560,325 | |
Accumulated Depreciation: Building | -5,655,225 | |
Land | 4,255,025 | |
Total Assets: | 51,038,355 | |
Liabilities | ||
Current Liabilities: | 11,194,411 | |
Unearned Revenue | 668,236 | |
Accounts Payable | 5,663,200 | |
Salaries Payable | 145,250 | |
Interest Payable | 67,500 | |
Income Taxes Payable | 4,650,225 | |
Non Current Liabilities: | 15,500,000 | |
Long Term Loan @ 5% p.a. | 15,500,000 | |
Total Liabilities: | 26,694,411 | |
Equity | ||
Common Stock | 280,000 | |
Additional Paid In Capital | 5,320,000 | |
Retained Earnings | 18,743,944 | |
Total Equity: | 24,343,944 |
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