Homework Help is Here – Start Your Trial Now!
Business
Accounting
ncome Seme Stotementof Cono Ever

ncome Seme Stotementof Cono Ever

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question

hi! can you create the inventory tracking for this?

Goods Available for Sale Cost of Goods Sold Ending Inventory Price/ Price/ Price/ Units Unit Total Units Unit Total Units Unit Total Beg Bal Purchases: 14,000 $ 2.00 | $ 28,000 14,000 $ 2.00 $ 28,000 $ 25,000 1 28,750 25,000 1 29,150 170,000 2 255,000 170,000 2 254,100 275,000 1 371,250 181,000 1 272,850 94,000 1 126,900 300,000 1 345,000 Total NOTE: You will need to calculate your estimated COGS for the budget template tab using the Weighted Average method discussed in LO5-6
Transcribed Image Text:Goods Available for Sale Cost of Goods Sold Ending Inventory Price/ Price/ Price/ Units Unit Total Units Unit Total Units Unit Total Beg Bal Purchases: 14,000 $ 2.00 | $ 28,000 14,000 $ 2.00 $ 28,000 $ 25,000 1 28,750 25,000 1 29,150 170,000 2 255,000 170,000 2 254,100 275,000 1 371,250 181,000 1 272,850 94,000 1 126,900 300,000 1 345,000 Total NOTE: You will need to calculate your estimated COGS for the budget template tab using the Weighted Average method discussed in LO5-6
Balance Sheet Income Statement Statement of Cash Flows Assets Liab Notes Pay Events Equity Acct Rec Inventory Building Аcct Pay Div Pay Wages Pay Retain Earnings Accum Depr 8,333.00 | $ Cash Equipment Land Common Stock ΑΡIC Account Titles Revenue Expense Net Income Туре Amount Beginning Balances as of Dec 31, Year 1 1.Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment for $300,000 4. Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5a. Sold 15,000 units at $3.50 on Account 17,500.00 | $ 28,000.00 257,000.00 | $ 550,000 1,500,000 (300,000) 24 50,000.00 | $ 250,000.00 118,000.00 200,000.00 $ 100,000.00 | $ 176,167.00 Financing $4 $ 1,500,000 $4 $4 550,000 550,000 550,000 $ Financing Investing 950,000 $4 28,750 300,000 (300,000) $4 52,500 28,750 Non Cash $4 Non Cash $4 (29,150) 52,500 52,500 52,500 5b. COGS for Sales on Account (29,150) $4 (29,150) $4 29,150 | $ Non Cash 70,000 |$ (117,250) (70,000) Operating Operating 6. Collect $70,000 on AcCount 7. Paid $117,250 of Accounts Payable 8. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 9a. Sold 175,000 units at $3.50 on Account 9b. COGS for Sales on Account 10. Collect $472,500 on Account 11. Paid $218,600 of Accounts Payable 12. Purchased Inventory on Account - 275,000 Units at $1.35 per unit 13a. Sold 200,000 units at $3.50 on Account 70,000 $4 $4 $ (117,250) (117,250) 255,000 $4 612,500 255,000 Non Cash $4 $4 612,500 (254,100) 612,500 612,500 (254,100) Non Cash (254,100) 254,100 $ Non Cash 472,500 $ (218,600) Operating Operating Non Cash Non Cash $4 (218,600) (472,500) 472,500 $4 $ (218,600.00) 371,250 $4 371,250 $4 $4 $4 (272,850) 700,000 700,000 700,000 700,000 272,850 $ $4 (735,000) 13b. COGS for Sales on Account (272,850) (272,850) $4 Non Cash 735,000| $ 14. Collect $735,000 on Account 15. Paid $494,150 of Accounts Payable 16. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 17. Paid Sales & Marketing Expenses of $30,000 18. Paid Operating Expenses of $75,708 19. Record Wages Payable of $40,000 20. Paid Product Line Research & Development Expenses of $150,000 21. Paid Advertising Expenses of $87,500 24 %24 Operating Operating 735,000 (494,150) $4 (494,150.00) (494,150) 345,000 $4 345,000.00 Non Cash (30,000) (75,708) 30,000 | $ 75,708 |$ $4 (30,000) $4 (75,708) (30,000) (75,708) (40,000) (150,000) (87,500) (30,000) (75,708) (40,000) (150,000) (87,500) Operating Operating $4 $4 $4 40,000 $4 40,000 | $ $4 150,000 $ Operating Operating (150,000) (150,000) $4 (87,500) $4 87,500 | $ $4 (87,500) 22. Made the yearly required payment on the note payable. The note carries a 7% $ interest rate and requires payments of $50,000 plus interest each December 31. 38,500 | $ (88,500) (50,000) $ (38,500) $ (38,500) Operating (88,500) 23. Record first year of Depreciation on Equipment Purchased in Year 2 with Salvage Value of $38,000 & useful life of 7 Yrs 24. Declared a $10,000 cash dividend for stockholders 25. Paid a $10,000 cash dividend for stockholders $ 37,429.00 (37,429) $ 37,429 | $ (37,429) Non Cash 10,000.00 (10,000) Non Cash $4 (10,000) 2,012,792 $ 2$ $4 (10,000.00) Financing Net Change in Cash $4 (10,000) $ 1,755,792 $4 Balance at end of Yr 2 105,000 | $ 471,900 $ 300,000 | $ 50,000 | $ 250,000 45,762 $ 288,000 | $ 500,000 $ 40,000 $ 750,000 $ 1,050,000 $ 515,930 1,365,000 $ 1,015,237 $ 349,763 Total Assets $ 3,143,930 Total Liabilities & Equity 3,143,930 %2A A A %24 4 %24 %24 %24 %24 %24 %24 %24 %24 %24 4 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 4 %24 A %2A 4 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 4 %24
Transcribed Image Text:Balance Sheet Income Statement Statement of Cash Flows Assets Liab Notes Pay Events Equity Acct Rec Inventory Building Аcct Pay Div Pay Wages Pay Retain Earnings Accum Depr 8,333.00 | $ Cash Equipment Land Common Stock ΑΡIC Account Titles Revenue Expense Net Income Туре Amount Beginning Balances as of Dec 31, Year 1 1.Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment for $300,000 4. Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5a. Sold 15,000 units at $3.50 on Account 17,500.00 | $ 28,000.00 257,000.00 | $ 550,000 1,500,000 (300,000) 24 50,000.00 | $ 250,000.00 118,000.00 200,000.00 $ 100,000.00 | $ 176,167.00 Financing $4 $ 1,500,000 $4 $4 550,000 550,000 550,000 $ Financing Investing 950,000 $4 28,750 300,000 (300,000) $4 52,500 28,750 Non Cash $4 Non Cash $4 (29,150) 52,500 52,500 52,500 5b. COGS for Sales on Account (29,150) $4 (29,150) $4 29,150 | $ Non Cash 70,000 |$ (117,250) (70,000) Operating Operating 6. Collect $70,000 on AcCount 7. Paid $117,250 of Accounts Payable 8. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 9a. Sold 175,000 units at $3.50 on Account 9b. COGS for Sales on Account 10. Collect $472,500 on Account 11. Paid $218,600 of Accounts Payable 12. Purchased Inventory on Account - 275,000 Units at $1.35 per unit 13a. Sold 200,000 units at $3.50 on Account 70,000 $4 $4 $ (117,250) (117,250) 255,000 $4 612,500 255,000 Non Cash $4 $4 612,500 (254,100) 612,500 612,500 (254,100) Non Cash (254,100) 254,100 $ Non Cash 472,500 $ (218,600) Operating Operating Non Cash Non Cash $4 (218,600) (472,500) 472,500 $4 $ (218,600.00) 371,250 $4 371,250 $4 $4 $4 (272,850) 700,000 700,000 700,000 700,000 272,850 $ $4 (735,000) 13b. COGS for Sales on Account (272,850) (272,850) $4 Non Cash 735,000| $ 14. Collect $735,000 on Account 15. Paid $494,150 of Accounts Payable 16. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 17. Paid Sales & Marketing Expenses of $30,000 18. Paid Operating Expenses of $75,708 19. Record Wages Payable of $40,000 20. Paid Product Line Research & Development Expenses of $150,000 21. Paid Advertising Expenses of $87,500 24 %24 Operating Operating 735,000 (494,150) $4 (494,150.00) (494,150) 345,000 $4 345,000.00 Non Cash (30,000) (75,708) 30,000 | $ 75,708 |$ $4 (30,000) $4 (75,708) (30,000) (75,708) (40,000) (150,000) (87,500) (30,000) (75,708) (40,000) (150,000) (87,500) Operating Operating $4 $4 $4 40,000 $4 40,000 | $ $4 150,000 $ Operating Operating (150,000) (150,000) $4 (87,500) $4 87,500 | $ $4 (87,500) 22. Made the yearly required payment on the note payable. The note carries a 7% $ interest rate and requires payments of $50,000 plus interest each December 31. 38,500 | $ (88,500) (50,000) $ (38,500) $ (38,500) Operating (88,500) 23. Record first year of Depreciation on Equipment Purchased in Year 2 with Salvage Value of $38,000 & useful life of 7 Yrs 24. Declared a $10,000 cash dividend for stockholders 25. Paid a $10,000 cash dividend for stockholders $ 37,429.00 (37,429) $ 37,429 | $ (37,429) Non Cash 10,000.00 (10,000) Non Cash $4 (10,000) 2,012,792 $ 2$ $4 (10,000.00) Financing Net Change in Cash $4 (10,000) $ 1,755,792 $4 Balance at end of Yr 2 105,000 | $ 471,900 $ 300,000 | $ 50,000 | $ 250,000 45,762 $ 288,000 | $ 500,000 $ 40,000 $ 750,000 $ 1,050,000 $ 515,930 1,365,000 $ 1,015,237 $ 349,763 Total Assets $ 3,143,930 Total Liabilities & Equity 3,143,930 %2A A A %24 4 %24 %24 %24 %24 %24 %24 %24 %24 %24 4 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 4 %24 A %2A 4 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 %24 4 %24
Expert Solution
steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS