Question
Balance Sheets Balanced Sheet: Beginning Balance Ending Balance Average Balance Assets Cash $ 150,000 $ (387,000) $ (118,500) Accounts receivable $ 180,000 189,000 184,500 Inventory
Balance Sheets | |||
Balanced Sheet: | Beginning Balance | Ending Balance | Average Balance |
Assets | |||
Cash | $ 150,000 | $ (387,000) | $ (118,500) |
Accounts receivable | $ 180,000 | 189,000 | 184,500 |
Inventory | $ 240,000 | 252,000 | 246,000 |
Property, plant & equipment (net) | $ 793,000 | 903,000 | 848,000 |
Other assets | $ 37,000 | $ 37,000 | 37,000 |
Total assets | $ 1,400,000 | $ 994,000 | $ 1,197,000 |
Liabilities & stockholders' equity | |||
Accounts payable | $ 80,000 | 84,000 | $ 82,000 |
Bonds payable | $ 550,000 | 500,000 | 525,000 |
Common stock | $ 410,000 | 410,000 | 410,000 |
Retained earnings | $ 360,000 | ||
Total liabilities & stocholders' equity | $ 1,400,000 | $ 994,000 | $ 1,017,000 |
Edman Company | |||
Income Statement | |||
Sales | $ 2,625,000 | ||
Variable expenses: | |||
Cost of goods sold | |||
Variable selling expense | 252,000 | ||
Total variable expenses | 252,000 | ||
Contribution margin | 2,373,000 | ||
Fixed expenses: | |||
Fixed selling expense | 220,000 | ||
Fixed administrative expense | 300,000 | ||
Total fixed expenses | 520,000 | ||
Net operating income | 1,853,000 | ||
Interest expense (8%) | 42,000 | ||
Net income before tax | 1,811,000 | ||
Tax expense (30%) | 543,300 | ||
Net income | $ 1,267,700 |
- Next years sales and variable expenses increase by 5%.
- Next years fixed expenses are the same as this year.
- Next years ending balances in accounts receivable, inventory, and accounts payable each increase by 5% compared to their respective beginning balances.
- Next years ending balance in property, plant, and equipment (net) increases by $110,000 compared to its beginning balance. This reflects the purchase of a $150,000 piece of equipment minus next years depreciation expense of $40,000.
- Next years ending balance in bonds payable decreases by $50,000 compared to its beginning balance. This reflects a bond issuance of $150,000 to purchase the equipment and a bond retirement of $200,000.
- Next years ending balances in other assets and common stock are the same as their beginning balances.
Given the following information, what is the cost of good sold?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started