Cost of Goods Sold Beginning Inventory Add: Purchases Freight-in Direct Labor Indirect Expenses Inventory Available Less: Ending Inventory Cost of Goods Sold Gross Profit (Loss) Sales Budget Actual Sales $ 604,461.00 $ 97,400.00 Less Cost of Sales $ 91,421.57 $ 14,731.24 Net Sales $ 513,039.43 $ 82,668.76 Operating Expenses Accounting $ 53,040.00 $ 8,840.00 Advertising $ 15,000.00 $ 2,400.00 Wages $ 128,000.00 $ 21,500.00 Vehicle Expense $ 3,600.00 $ 700.00 Bank Charges $ 2,400.00 $ 400.00 Printing $ 4,800.00 $ 600.00 Insurance $ 15,600.00 $ 2,600.00 Interest Expense $ 3,600.00 $ 625.00 Taxes $ 12,000.00 $ 2,250.00 Rent $ 28,800.00 $ 4,900.00 Telephone $ 4,800.00 $ 800.00 Utilities $ 12,000.00 $ 2,450.00 Deprecation Expense $ 6,000.00 $ 1,000.00 Office Expense $ 3,000.00 $ 450.00 Other Expense $ 1,200.00 $ 270.00 Total Expenses $ 293,840.00 $ 49,785.00 Net Profit $ 219,199.43 $ 32,883.76 Cash Flow Analysis Net Profit (Loss) $ 219,199.43 $ 32,883.76 Depreciation Expense $ 6,000.00 $ 1,000.00 Cash from Operations $ 225,199.43 $ 33,883.76 Plus Initial Cash $ 24,000.00 $ 23,524.86 Less Principal Payment* $ 96,000.00 $ 16,000.00 Cash After Princ. Payment $ 153,199.43 $ 41,408.62 Plus Loan Advance** $ - Less Loan Payment*** $ 60,000.00 $ 10,000.00 Plus Misc. Cash Inflow**** $ - Minus Misc. Cash Outflow $ 60,000.00 $ 8,000.00 Ending Cash Flow $ 33,199.43 $ 23,408.62
Cost of Goods Sold Beginning Inventory Add: Purchases Freight-in Direct Labor Indirect Expenses Inventory Available Less: Ending Inventory Cost of Goods Sold Gross Profit (Loss) Sales Budget Actual Sales $ 604,461.00 $ 97,400.00 Less Cost of Sales $ 91,421.57 $ 14,731.24 Net Sales $ 513,039.43 $ 82,668.76 Operating Expenses Accounting $ 53,040.00 $ 8,840.00 Advertising $ 15,000.00 $ 2,400.00 Wages $ 128,000.00 $ 21,500.00 Vehicle Expense $ 3,600.00 $ 700.00 Bank Charges $ 2,400.00 $ 400.00 Printing $ 4,800.00 $ 600.00 Insurance $ 15,600.00 $ 2,600.00 Interest Expense $ 3,600.00 $ 625.00 Taxes $ 12,000.00 $ 2,250.00 Rent $ 28,800.00 $ 4,900.00 Telephone $ 4,800.00 $ 800.00 Utilities $ 12,000.00 $ 2,450.00 Deprecation Expense $ 6,000.00 $ 1,000.00 Office Expense $ 3,000.00 $ 450.00 Other Expense $ 1,200.00 $ 270.00 Total Expenses $ 293,840.00 $ 49,785.00 Net Profit $ 219,199.43 $ 32,883.76 Cash Flow Analysis Net Profit (Loss) $ 219,199.43 $ 32,883.76 Depreciation Expense $ 6,000.00 $ 1,000.00 Cash from Operations $ 225,199.43 $ 33,883.76 Plus Initial Cash $ 24,000.00 $ 23,524.86 Less Principal Payment* $ 96,000.00 $ 16,000.00 Cash After Princ. Payment $ 153,199.43 $ 41,408.62 Plus Loan Advance** $ - Less Loan Payment*** $ 60,000.00 $ 10,000.00 Plus Misc. Cash Inflow**** $ - Minus Misc. Cash Outflow $ 60,000.00 $ 8,000.00 Ending Cash Flow $ 33,199.43 $ 23,408.62
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Topic Video
Question
| Cost of Goods Sold | |||
| Beginning Inventory | |||
| Add: Purchases | |||
| Freight-in | |||
| Direct Labor | |||
| Indirect Expenses | |||
| Inventory Available | |||
| Less: Ending Inventory | |||
| Cost of Goods Sold | |||
| Gross |
|||
| Sales | Budget | Actual |
| Sales | $ 604,461.00 | $ 97,400.00 |
| Less Cost of Sales | $ 91,421.57 | $ 14,731.24 |
| Net Sales | $ 513,039.43 | $ 82,668.76 |
| Operating Expenses | ||
| Accounting | $ 53,040.00 | $ 8,840.00 |
| Advertising | $ 15,000.00 | $ 2,400.00 |
| Wages | $ 128,000.00 | $ 21,500.00 |
| Vehicle Expense | $ 3,600.00 | $ 700.00 |
| Bank Charges | $ 2,400.00 | $ 400.00 |
| Printing | $ 4,800.00 | $ 600.00 |
| Insurance | $ 15,600.00 | $ 2,600.00 |
| Interest Expense | $ 3,600.00 | $ 625.00 |
| Taxes | $ 12,000.00 | $ 2,250.00 |
| Rent | $ 28,800.00 | $ 4,900.00 |
| Telephone | $ 4,800.00 | $ 800.00 |
| Utilities | $ 12,000.00 | $ 2,450.00 |
| Deprecation Expense | $ 6,000.00 | $ 1,000.00 |
| Office Expense | $ 3,000.00 | $ 450.00 |
| Other Expense | $ 1,200.00 | $ 270.00 |
| Total Expenses | $ 293,840.00 | $ 49,785.00 |
| Net Profit | $ 219,199.43 | $ 32,883.76 |
| Net Profit (Loss) | $ 219,199.43 | $ 32,883.76 |
| $ 6,000.00 | $ 1,000.00 | |
| Cash from Operations | $ 225,199.43 | $ 33,883.76 |
| Plus Initial Cash | $ 24,000.00 | $ 23,524.86 |
| Less Principal Payment* | $ 96,000.00 | $ 16,000.00 |
| Cash After Princ. Payment | $ 153,199.43 | $ 41,408.62 |
| Plus Loan Advance** | $ - | |
| Less Loan Payment*** | $ 60,000.00 | $ 10,000.00 |
| Plus Misc. |
$ - | |
| Minus Misc. |
$ 60,000.00 | $ 8,000.00 |
| Ending Cash Flow | $ 33,199.43 | $ 23,408.62 |
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education