1. , 1.1, , , , .
1.1
1 | 2 | |
1. | 1000 | 1000 |
2. | 1000 | 500 |
3. | - | 500 |
4. , % | 0 | 50 |
5. - | 250 | 250 |
6. | - | 50 |
7. | 250 | 200 |
8. (30 %) | 75 | 60 |
9. | 175 | 140 |
10. | 1250 | 1250 |
11. | 1500 | 1500 |
12. , %: | ||
- (.5 / .10) | ||
(.9 / .10) | ||
13. , % | ||
- (.5 / .11) | ||
(.9 / .11) | ||
14. , % | ||
- (.5 / .1) | ||
(.9 / .1) | ||
, % (.9 / .2) |
.
2. 2.1 , . .
2.1 ,
1. , | 6000 | 800 | 700 |
2. 1 , . | 600 | 5000 | 4000 |
3. 1 , . | 630 | 4500 | 3400 |
4. , . (.2-.3) | |||
5. , % (.4 / .2 100) | |||
6. | |||
7. 1 , . | 400 | 3700 | 3000 |
8. 1 , . (.2-.7) | |||
9. , . . | |||
9. , % (.8 / .2 100) | |||
10. |
3. . .
|
|
3.1
1. (EBIT), . . | 18500 | 20000 |
2. , . . | 2748 | 2950 |
3. (EBT), . . | 15752 | 17050 |
4. , . . | 3952 | 4400 |
5. , (.4/.3) | 0,25 | 0,258 |
6. , . . (.3.4) | 11800 | 12650 |
7. , . . | 40000 | 50000 |
8. , .. | 21880 | 25975 |
9. , .. | 18120 | 24025 |
10. , % | 10 | 8 |
11. ( ) | ||
12. (R ), % [.1 /.7*100] | ||
13. [ RO A = R (1 )] | ||
14. (.2/.9*100), % | ||
15. , %[.2/.9 (1 ) 100] | ||
16. , % | ||
17. [(.13.16) .11], % |
4. , 20 %.
4.1
, . . | , . . | , . | , . | , % | |
5040 | 1058 | ||||
9600 | 1892 | ||||
9385 | |||||
24025 | 2950 |
.
5. 5.1 ,
5.1
() , . . | 95250 | 99935 | |
(+,-), .. | +2250 | +3600 | |
, (+,-), .. | +500 | -600 | |
, .. | |||
, . . | 34500 | 42500 | |
20700 | 27760 | ||
, .. | 20700 | 27760 | +7060 |
: | |||
7550 | 9715 | +2165 | |
3258 | 3942 | +684 | |
1917 | 2860 | +943 | |
5175 | 7772 | +2597 | |
2800 | 3471 | +671 | |
, | |||
: | |||
|
|
6.
, .. | 11800 | 12650 |
4376 | 6234 | |
21880 | 25975 | |
2748 | 2950 | |
18120 | 24025 |
7. , . .
7.1 TRIINKOME STATEMENT
Sales (net) - () | $ 30500 |
Interest income | 500 |
Total revenue | 31000 |
Costs end expenses: | |
Costsofgoodssold | 17600 |
Selling and administrative expense | 3550 |
Depreciation and amortization expense | 1890 |
Interest expense | 900 |
Totalcostsendexpenses | 23940 |
Income before taxes | 7060 |
Incometaxes | 2900 |
Net income | $4160 |
7.2 TRI STATEMENT OF FINANCIAL POZITION
2018 | 2017 | |
Cash | 400 | 500 |
Marketable securities | 500 | 200 |
Accounts receivable (net) | 3200 | 2900 |
Inventory | 5800 | 5400 |
Total current assets | 9900 | 9000 |
Property, plant,& equipment (net) . | 7100 | 7000 |
Total assets | 17000 | 16000 |
Accounts payable | 3700 | 3400 |
Incometaxespayable | 900 | 800 |
Accruedexpenses | 1700 | 1400 |
Total current liabilities - | 6300 | 5600 |
Long-termdebt | 2000 | 1800 |
Total liabilities | 8300 | 7400 |
Common stock ($1 par value) | 2700 | 2700 |
Paid-in capital in excess of par - | 1000 | 1000 |
Retained earnings | 5000 | 4900 |
Total shareholders equity . | 8700 | 8600 |
Totalliabilitiesandshareholdersequity | 17000 | 16000 |
2018
, .. | |
) | |
2004 | |
( ) | |
: | |
) | |
) | |
400 500 = 100 . .
|
|
7.3 ( )
|
. | , . . | |
1. | |||
( ) | 110 | 300 000,0 | 250 000,0 |
'( ) | 120 | 15 000,0 | 10 000,0 |
130 | 3 000,0 | 2 500,0 | |
140 | 6 500,0 | 3 000,0 | |
150 | 5 500,0 | 4 500,0 | |
1 |
190 | 330 000,0 | 270 000,0 |
2. | |||
210 | 77 000,0 | 65 000,0 | |
230 | 280,0 | 150,0 | |
240 | 620,0 | 450,0 | |
250 | 7 500,0 | 6 800,0 | |
| 260 | 2 800,0 | 1 600,0 |
| 270 | 6 800,0 | 6 000,0 |
II |
290 | 95 000,0 | 80 000,0 |
| 300 | 425 000,0 | 350 000,0 |
|
. | , . . | |
III. | |||
(80) | 410 | 54 500,0 | 54 500,0 |
(82) | 440 | 11 800,0 | 10 500,0 |
(83) | 450 | 150 700,0 | 106 300,0 |
.. | 451 | 131 200,0 | 90 700,0 |
| 452 | 19 500,0 | 15 600,0 |
( ) | 460 | 143 000,0 | 128 700,0 |
III |
490 | 360 000,0 | 300 000,0 |
IV. | |||
(67) | 510 | 18 200,0 | 15 000,0 |
| 520 | 6 800,0 | 5 000,0 |
IV | 590 | 25 000,0 | 20 000,0 |
V. | |||
| 610 | 12 500,0 | 7 250,0 |
620 | 6 000,0 | 5 500,0 | |
( ) | 630 | 16 300,0 | 13 200,0 |
| 636 | 1800 | 1600 |
() | 637 | 1 200,0 | 500,0 |
| 650 | 1 800,0 | 1 500,0 |
| 660 | 400,0 | 450,0 |
V | 690 | 40 000,0 | 30 000,0 |
| 700 | 425 000,0 | 350 000,0 |
7.4 , . .
|
| ||||
I. | |||||
10 | 124 043 | 95 820,00 | |||
() | 90 |
30 000
|
21 600 | ||
II. | |||||
100 |
8 170 |
1 775 | |||
.. | 101 | 6 000 | 450 | ||
103 | 1 320 | 900 | |||
104 | 850 | 425 | |||
110 |
5 680 |
350 | |||
.. | 111 | 5 650 | 320 | ||
113 | 30 | 30 | |||
115 |
2 490 |
1 425 | |||
III. | |||||
120 | |||||
130 | 5 400 | 6 300 | |||
.. | 131 | 5 400 | 6 300 | ||
() | 145 | -5400 | -6300 | ||