Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Help me fill in the blanks and explain how the numbers were found. Complete for cost of goods sold and gross profit. How do you

Help me fill in the blanks and explain how the numbers were found. Complete for cost of goods sold and gross profit. How do you find qt5 COGS and Gross profit

image text in transcribed

\begin{tabular}{|c|c|c|c|c|c|c|} \hline F6 & fx & & & & & \\ \hline & A & B & C & D & E & F \\ \hline 2 & Profit & Quarter 1 & Quarter 2 & Quarter 3 & Quarter 4 & Quarter 50 \\ \hline 3 & \multicolumn{5}{|c|}{ Gross Profit } & \\ \hline 4 & Revenues & 0 & 0 & 140,669 & 147,597 & $295,194 \\ \hline 5 & - Rebates & 0 & 0 & 0 & 6,500 & 6,500 \\ \hline 6 & - Cost of Goods Sold & 0 & 0 & 97,513 & 99,800 & \\ \hline 7 & = Gross Profit & 0 & 0 & 43,156 & 41,297 & 288,694 \\ \hline 8 & \multicolumn{5}{|c|}{ Expenses } & \\ \hline 9 & Store Leases & 0 & 0 & 91,000 & 91,000 & 91,000 \\ \hline 10 & + Sales and Service Personnel Expense & 0 & 0 & 65,674 & 69,886 & 69,886 \\ \hline 11 & + Brand Promotions & 0 & 0 & 0 & 0 & 0 \\ \hline 12 & + Special Programs & 0 & 0 & 0 & 0 & 0 \\ \hline 13 & + Ad Creation/Revision & 0 & 0 & 12,000 & 12,000 & 12,000 \\ \hline 14 & + Point of Purchase Display Expenses & 0 & 0 & 0 & 400 & 400 \\ \hline 15 & + Advertising Expenses & 0 & 0 & 16,958 & 11,986 & 11,986 \\ \hline 16 & + Internet Marketing Expenses & 0 & 0 & 1,800 & 1,800 & 1,800 \\ \hline 17 & + Engineering Cost for New Brands & 0 & 60,000 & 0 & 30,000 & 30,000 \\ \hline 18 & + Market Research & 65,100 & 0 & 20,000 & 20,000 & 20,000 \\ \hline 19 & = Operating Expenses & 65,100 & 60,000 & 207,432 & 237,072 & 237,072 \\ \hline 20 & Operating Profit & 65,100 & 60,000 & 164,276 & 195,775 & \\ \hline 21 & \multicolumn{5}{|c|}{ Miscellaneous Income and Expenses } & \\ \hline 22 & + Other Income & 0 & 0 & 0 & 0 & \\ \hline 23 & - Other Expenses & 0 & 0 & 0 & 0 & \\ \hline 24 & - Research and Development Costs & 0 & 0 & 0 & 0 & \\ \hline 25 & - Set Up Costs for New Stores & 0 & 444,000 & 0 & 0 & \\ \hline 26 & = Net Profit for Division & 65,100 & 504,000 & 164,276 & 195,775 & \\ \hline 27 & Cumulative Net Profit for Division & 65,100 & 569,100 & 733,376 & 929,151 & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline F6 & fx & & & & & \\ \hline & A & B & C & D & E & F \\ \hline 2 & Profit & Quarter 1 & Quarter 2 & Quarter 3 & Quarter 4 & Quarter 50 \\ \hline 3 & \multicolumn{5}{|c|}{ Gross Profit } & \\ \hline 4 & Revenues & 0 & 0 & 140,669 & 147,597 & $295,194 \\ \hline 5 & - Rebates & 0 & 0 & 0 & 6,500 & 6,500 \\ \hline 6 & - Cost of Goods Sold & 0 & 0 & 97,513 & 99,800 & \\ \hline 7 & = Gross Profit & 0 & 0 & 43,156 & 41,297 & 288,694 \\ \hline 8 & \multicolumn{5}{|c|}{ Expenses } & \\ \hline 9 & Store Leases & 0 & 0 & 91,000 & 91,000 & 91,000 \\ \hline 10 & + Sales and Service Personnel Expense & 0 & 0 & 65,674 & 69,886 & 69,886 \\ \hline 11 & + Brand Promotions & 0 & 0 & 0 & 0 & 0 \\ \hline 12 & + Special Programs & 0 & 0 & 0 & 0 & 0 \\ \hline 13 & + Ad Creation/Revision & 0 & 0 & 12,000 & 12,000 & 12,000 \\ \hline 14 & + Point of Purchase Display Expenses & 0 & 0 & 0 & 400 & 400 \\ \hline 15 & + Advertising Expenses & 0 & 0 & 16,958 & 11,986 & 11,986 \\ \hline 16 & + Internet Marketing Expenses & 0 & 0 & 1,800 & 1,800 & 1,800 \\ \hline 17 & + Engineering Cost for New Brands & 0 & 60,000 & 0 & 30,000 & 30,000 \\ \hline 18 & + Market Research & 65,100 & 0 & 20,000 & 20,000 & 20,000 \\ \hline 19 & = Operating Expenses & 65,100 & 60,000 & 207,432 & 237,072 & 237,072 \\ \hline 20 & Operating Profit & 65,100 & 60,000 & 164,276 & 195,775 & \\ \hline 21 & \multicolumn{5}{|c|}{ Miscellaneous Income and Expenses } & \\ \hline 22 & + Other Income & 0 & 0 & 0 & 0 & \\ \hline 23 & - Other Expenses & 0 & 0 & 0 & 0 & \\ \hline 24 & - Research and Development Costs & 0 & 0 & 0 & 0 & \\ \hline 25 & - Set Up Costs for New Stores & 0 & 444,000 & 0 & 0 & \\ \hline 26 & = Net Profit for Division & 65,100 & 504,000 & 164,276 & 195,775 & \\ \hline 27 & Cumulative Net Profit for Division & 65,100 & 569,100 & 733,376 & 929,151 & \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting

Authors: Libby, Short

6th Edition

978-0071284714, 9780077300333, 71284710, 77300335, 978-0073526881

More Books

Students also viewed these Accounting questions

Question

Is each paragraph tailored to suit its purpose? (291)

Answered: 1 week ago