Using the table below create SinCo\'s Income Statement for 2013 and 2014. (Do no
ID: 2339699 • Letter: U
Question
Using the table below create SinCo's Income Statement for 2013 and 2014.(Do not round intermediate calculations. Round your answer to 2 decimal places.)
Now uses the above table to create an Balance Sheet for 2013 and 2014
Use SinCo's Income Statement and Balance Sheet to create a Statement of Cash Flows for 2014.
Does the 2014 Cash Balance from the Balance Sheet equal the Ending Cash Balance from the Statement of Cash Flows? TrueFalse
2013 2014 Revenue $4,000 5252 Cost of Good Sold 1,600 2,101 Depreciation 500 524 Inventory 300 335 SG&A 500 534 Interest Expenses 150 175 Common Stock and Paid-in Capital 2,200 2,200 Federal and State Taxes (35% of EBT) 400 Accounts Payable 300 354 Accounts Receivable 400 424 Net Fixed Assets 5,000 4962 Retained Earnings (Balance Sheet) 1,000 Long-Term Debt 2,000 2481 Notes Payable 1,000 1016 Dividends Paid 410 410 Cash 800Explanation / Answer
Income statement for the year 2014
EBIDTA - $2,617
EBIT - $2,093
Net Income - $1,246.7
Balance Sheet - 2013
Balance Sheet - 2014
SinCo's 2014 Retained Earnings - $1836.7 (1000+836.7)
Total Liabilities and Shareholders Equity - $7887.7
Total Assets - $7887.7
Cash - $2166.7
Total Current Assets - $2925.7
Statement of Cash Flows for 2014
Cash Flow from Operations - $535
Cash Flow from Investments - ($486)
Cash flow from Financing Activities - $71
Ending Cash Balance - $2166.7
Does the 2014 Cash Balance from the Balance Sheet equal the Ending Cash Balance from the Statement of Cash Flows?
TRUE
Particulars Amount Revenue 5252 Cost Of Goods Sold (2101) SG&A (534) EBIDTA 2,617 Depreciation (524) EBIT 2,093 Interest (175) EBT 1,918 Tax @ 35% (671.3) Net Income 1,246.7 Dividends Paid (410) Income Available to Shareholders 836.7 (Retained Earnings)Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.