Case Study * detailed* (Dr. Archimedes)
P&L (Income Statement) Items
Salaries $90, 000
Gross Profit (calculate this)
Insurance $1,500
Gross Sales $720,000
Sales Returns, Allowances and discounts $20,000
Depreciation $1,500
Income Tax Expense $19,000
Net Sales (calculate this)
Cost of Goods Sold $410,000
Total Operating Expenses (calculate this)
Advertising $18,000
Rent $28,000
Net Income before Taxes (calculate this)
Supplies $2,000
Net Income after Taxes (calculate this)
Light, heat and power $12,000
Misc. Expenses $2,000
BALANCE SHEET
Long Term Liabilities $325,000
Accounts Receivable $200,000
Cash $15,000
Inventory $335, 000
Current Liabilities (calculate this)
Fixed Assets $206,000
Total Current Assets (calculate this)
Intangible Assets $20,000
Accounts Payable $238,000
Owners’ Equity $213,000
Total Assets (calculate this)
Total Liabilities (calculate this)
Construct a P&L (Income Statement) and a Balance Sheet using the items listed below. Use all of them. The statements need to be arranged using the standard formatting you have studied. Use the $ values and calculate the items where it asks you to do so.