Respuesta :
Answer:
Jack's Bookstore
Income Statement Projection:
                  2018      2019     2020
Revenue:
Book Sales        $50,000   $60,000   $72,000
Ticket Sales         15,000    15,000    15,000
Total Revenue: Â Â Â Â $65,000 Â Â $75,000 Â Â $87,000
Expenses:
Salary            $16,000   $20,000   $25,000
Depreciation        5,000      5,000     5,000
Supplies            1,000      1,000      1,000
Rent               9,600      9,600     9,600
Insurance          6,000      6,000     6,000
Total Expense: Â Â Â $37,600 Â Â Â $41,600 Â Â $46,600
Net Income/Loss: $27,400 Â Â Â $33,400 Â Â $40,400
Explanation:
a) Data and Calculations:
Book Sales for 2019 Â = $60,000 ($50,000 * 1.20)
Book Sales for 2020 = $72,000 ($60,000 * 1.20)
Salaries for 2019 = $20,000 ($16,000 * 1.25)
Salaries for 2020 = $25,000 ($20,000 * 1.25)
Depreciation expense per year = $5,000 ($25,000/5) using the straight-line method
Supplies Expense per year = $1,000 ($3,000/3)
Rent Expense per year = $9,600 ($800 * 12)
Insurance Expense per year = $6,000 ($500 * 12)