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 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
Expert Solution

Want to see the full answer?

Check out a sample Q&A here
Blurred answer
Students who’ve seen this question also like:
Financial Accounting: The Impact on Decision Makers
Financial Accounting: The Impact on Decision Makers
10th Edition
ISBN: 9781305654174
Author: Gary A. Porter, Curtis L. Norton
Publisher: Cengage Learning
Not helpful? See similar books
Financial Accounting: The Impact on Decision Makers
Financial Accounting: The Impact on Decision Makers
Inventories And Cost Of Goods Sold. 5.12AMCP
marketing sidebar icon
Want to see this answer and more?
Experts are waiting 24/7 to provide step-by-step solutions in as fast as 30 minutes!*
*Response times may vary by subject and question complexity. Median response time is 34 minutes for paid subscribers and may be longer for promotional offers.

Related Accounting Q&A

Find answers to questions asked by students like you.

Q: Cost Retail Beginning inventory Purchases Freight in Purchase return Purchase allowance Departmental…

A: Retailers that resell goods use the retail inventory method to estimate their closing inventory…

Q: Cost of Goods Gross Sales Profit (Loss) Net Ending Beg Inventory Purchases Inventory Net Sales…

A: Net sales = Gross sales - Sales returns Cost of goods sold = Beginning inventory + Net purchases -…

Q: Cost of Goods Sold Gross Profit (Loss) Sales Net Ending Beg Inventory Purchases Inventory Net Sales…

A: Formula: Net sales = Sales - Sales returns

Q: Cost Retail Beginning inventory Purchases Freight in Purchase return Purchase allowance 340,000…

A: Working:

Q: Cost of Goods Sold Gross Profit (Loss) Sales Ending Net Sales Beg Inventory Purchases Inventory Net…

A: As posted multiple sub parts we are answering only first three sub parts kindly repost the…

Q: Cost of Gross Goods Sold Sales Profit Ending Sales Inventory Purchases Inventory Net Beg Net Sales…

A: As requested to solve only 4th part so we are answering only fourth part.

Q: Cost of Goods Sold Gross Sales Net Sales Beg Inventory Purchases Inventory Ending Profit Net Sales…

A: Formula: Net sales = Sales - Sale returns

Q: Cost of Gross Goods Sold Sales Net Ending Profit Beg Inventory Purchases Inventory Net Sales returns…

A: Formula: Net sales = Sales - Sales returns

Q: Inventory, January 1 Purchases (net) Freight in Sales Cost P 47,075 213,327 3,400 Retail P 70,025…

A: Average retail method is used to find the value of ending inventory. In case inventory is given at…

Q: Cost of Goods Gross Sales Net Ending Profit Beg Inventory Purchases Inventory Net Sales returns…

A: Formula: Net sales = Sales - Sales returns

Q: Cost of Goods Gross Sales Net Ending Profit Beg Inventory Purchases Inventory Net Sales returns…

A: Formula: Gross profit = Net sales - cost of goods sold

Q: Cost of Gross Sales Net Beg Net Ending Goods Profit Sales returns Sales Inventory Purchases…

A: Formula: Net sales = Sales - Sales returns

Q: Cost of Gross Goods Sold Sales Ending Profit Beg Inventory Purchases Inventory Net Net Sales returns…

A: Formula: Net sales = Sales - Sales returns

Q: MC42 The following data is available for Corona Trading: Cost P 47,075 213,327 3,400 Retail P 70,025…

A: Cost Method:         Cost Retail Cost to Retail % Inventory, January 1             47,075…

Q: Cost Retail Beginning inventory Purchases 340,000 4,500,000 100,000 150,000 90,000 100,000 640,000…

A: Cost of goods sold include the entire amount related to cost like direct material, direct wages,…

Q: Supply the missing dollar amounts for each of the following independent cases: Sales Revenue…

A: Beginning inventory +Purchases =Cost of goods available for saleCost of goods -Ending inventory…

Q: Sales Goods Sold Net Ending Profit Beg Inventory Purchases Inventory Net Sales returns Sales (Loss)…

A: Net sales in business are computed by deducting sales returns from the gross sales. Net Sales =…

Q: Cost of Goods Sold Gross Sales Net Ending Profit Beg Inventory Purchases Inventory Net Sales returns…

A: As requested to answer only last part so we are answering only last part.

Q: Revenue from sales:           Sales     $170,000      Less: Sales returns and allowances     10,000…

A: Since there are many requirement under the question I am providing you answer for first three ie.…

Q: Account Cost of goods sold Inventory Company X $1,980,000 $ 175,000 Company Y $4,338,000 $ 295,000…

A: Days in inventory = 365 / (Cost of goods sold / Average inventory) where, Average inventory =…

Q: Inventory                           P 1,900,000 Sales…

A: Cost of Goods sold = Beginning Inventory + Purchases - Ending Inventory When goods are sold on FOB…

Q: Gross Sales Sales returns Goods Sold Net Ending Profit Beg Inventory Purchases Inventory Net Sales…

A: Formula: Net sales = Sales - Sales returns

Q: The following data is available for Corona Trading: Cost Inventory, January 1 Purchases (net)…

A: THE retail inventory method is used by the retailers to estimate their ending inventory balance .…

Q: 19. Sales revenue Freight in Beginning inventory Purchases discounts 44,000 75,000 20,000 44,000…

A: The cost of finished and ready-to-sell goods is the cost of raw materials and labor used to make…

Q: Presented below is information related to XYZ, Inc. Cost Retail Beginning inventory Purchases $…

A: The retail inventory method is used by the retailers in case of resale of inventory.

Q: 19. Sales revenue P 750,000 Freight in Beginning inventory Purchases discounts 44,000 Sales returns…

A: Goods available for sale can be calculated by adding up net purchase and freight into the beginning…

Q: Inventory Costing Methods Date Item Quantity Cost Per Unit Total $1,332.00 $1,710.00 $2,400.00…

A: Click to see the answer

Q: Company: Salary payable Sales revenue P 1,100 480,000 20,000 Freight in Beginning inventory Sales…

A: Cost of Goods Sold The cost of goods sold is the costs of goods or products sold during a specific…

Q: Cost of Goods Available for Sale COGS - Periodic LIFO Ending Inventory - Periodic LIFO Cost Cost…

A: LIFO- Last in first out Inventory which is last entered should be first out for sale. Sale for 85000…

Q: In the table below there are missing figures. GHC GHC GHC GHC Opening inventory Closing inventory…

A: There are many missing figures in the question but in the below mentioned to solve Part M . So we…

Q: In the table below there are missing figures. GHC GHC GHC GHC Opening inventory Closing inventory…

A: Gross profit is the profit from trading activity before adjusting the operational expenses. It is…

Q: Supply the missing dollar amounts for each of the following independent cases:

A: Missing dollar amounts are calculated as follows:

Q: Cost of Goods Sold Inventories LIFO Reserve Decrease in LIFO Reserve Total Assets Net…

A: Inventory costing method:- Inventory can be calculated under LIFO (Last in first out) and FIFO (…

Q: Net Sales Gross Sales Less: Sales Returns & Allowances P 54,000 Sales Discounts 19,200 Net Sales…

A: 1. Net income = 10% x Gross sales         P125,220 = 10% x Gross sales     P1,252,200 = Gross sales…

Q: Presented below is information related to Sage Inc.     Cost   Retail Inventory, 12/31/20…

A: Formula: Cost to retail ratio = Total cost / Total retail   Total cost gets divided with total…

Q: Sales Ending Goods Sold Net Profit Beg Inventory Purchases Inventory Net Sales returns Sales (Loss)…

A: Net sales = Sales -  Sales Return  Net purchases = Purchases - Purchase Return  Cost of goods sold =…

Q: Revenue Gross Sales $189,000 Less: Sales Returns and Allowances 11,600 177,400 Net Sales Cost of…

A: Vertical analysis is a technique of analyzing financial statements. In this analysis, every element…

Q: SET B Freight In Merchandise Inventory, Jan 31, 20xx Merchandise Inventory, Feb 28, 20xx Purchase…

A: Formula: Gross profit = Sales - cost of goods sold Deduction of cost of goods sold from sales value…

Q: Inventory s 948,400 $ 1,924,000 $ 875,600 Sales Cost of goods sold Operating expenses 622,000 Net…

A: When the parent company and the subsidiary company merge their financial statement, then the…

Q: a d Sales $ 62,000 $ 43,500 $ 46,000 $ 25,600 Cost of goods sold Merchandise inventory (beginning)…

A: Cost of Goods Sold (COGS) = Opening Inventory + Purchases made - Closing inventory     Gross Profit…

Q: In the table below there are missing figures. GHC GHC GHC GHC Opening inventory Closing inventory…

A: Cost of sales represents the direct costs related to the manufacturing of goods/services.   Cost…

Q: Beg Inv @ cost $11,160 Net Additional markups $600 Sales $94,056 Purchases @ retail $92,400…

A: Retail inventory method is the method of accounting, which is used to measure the estimate value of…

Q: ginning inventory Merchandise Finished goods st of purchases st of goods manufactured ding inventory…

A: 1)  UNIMART Partial Income Statement For Year Ended December 31,2017 Cost of Goods…

Q: 6. Using the information below, calculate cost of goods sold for the period: Sales revenues for the…

A: Cost Accounting: It is the process of collecting, recording, analyzing the cost, summarizing cost,…

Q: Cost of Goods Sold Section, Multiple-Step Income Statement Based on the information that follows,…

A: Income statement: When all the costs and expenses are subtracted one by one from the sale, then if…

Q: For each case below, find the missing amount.…

A: Definition: Cost of goods sold: Cost of goods sold is the total of all the expenses incurred by a…

Q: The income statement of Miller, Inc. includes the items listed below Net sales Gross profit…

A: The gross profit is calculated as difference between sales and cost of goods sold.

Q: Mr. T's Premium Espresso, Schedule of Cost of Goods Sold, For the year ending December 31, 2021 Mr.…

A: Statement of Cost of good sold is the detailed presentation of cost of goods sold in compression to…

Q: ABC Malls uses the retail method to estimate it interim inventory balance. It gathered the following…

A: Cost Accounting: It is the process of collecting, recording, analyzing the cost, summarizing cost,…

Q: ABC Malls uses the retail method to estimate it interim inventory balance. It gathered the following…

A: The following computations are done for ABC Malls.

Knowledge Booster
Accounting
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
  • Financial Accounting: The Impact on Decision Make...
    Accounting
    ISBN:9781305654174
    Author:Gary A. Porter, Curtis L. Norton
    Publisher:Cengage Learning
    College Accounting, Chapters 1-27
    Accounting
    ISBN:9781337794756
    Author:HEINTZ, James A.
    Publisher:Cengage Learning,
    Cornerstones of Financial Accounting
    Accounting
    ISBN:9781337690881
    Author:Jay Rich, Jeff Jones
    Publisher:Cengage Learning
  • Financial And Managerial Accounting
    Accounting
    ISBN:9781337902663
    Author:WARREN, Carl S.
    Publisher:Cengage Learning,
    Century 21 Accounting General Journal
    Accounting
    ISBN:9781337680059
    Author:Gilbertson
    Publisher:Cengage
    Accounting (Text Only)
    Accounting
    ISBN:9781285743615
    Author:Carl Warren, James M. Reeve, Jonathan Duchac
    Publisher:Cengage Learning
  • Financial Accounting: The Impact on Decision Make...
    Accounting
    ISBN:9781305654174
    Author:Gary A. Porter, Curtis L. Norton
    Publisher:Cengage Learning
    College Accounting, Chapters 1-27
    Accounting
    ISBN:9781337794756
    Author:HEINTZ, James A.
    Publisher:Cengage Learning,
    Cornerstones of Financial Accounting
    Accounting
    ISBN:9781337690881
    Author:Jay Rich, Jeff Jones
    Publisher:Cengage Learning
    Financial And Managerial Accounting
    Accounting
    ISBN:9781337902663
    Author:WARREN, Carl S.
    Publisher:Cengage Learning,
    Century 21 Accounting General Journal
    Accounting
    ISBN:9781337680059
    Author:Gilbertson
    Publisher:Cengage
    Accounting (Text Only)
    Accounting
    ISBN:9781285743615
    Author:Carl Warren, James M. Reeve, Jonathan Duchac
    Publisher:Cengage Learning