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
Chapter5: Operating Activities: Purchases And Cash Payments
Section: Chapter Questions
Problem 1.7C
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 |
| Cash Flow Analysis | ||
| 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
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
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,