Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hypothetical Project: Dream Space Studios Here is a income statement with estimated values. What is the Cost of Goods sold values for each month? Corporate

Hypothetical Project: Dream Space Studios

Here is a income statement with estimated values. What is the Cost of Goods sold values for each month?

image text in transcribed
Corporate macabacus Finance Institute by CFI Profit and Loss (P&L) Statement - Dream Space Studios All figures in AUD thousands unless stated 2023 JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC Full Year Custom home renovations 50.0 50.0 100.0 100.0 100.0 100.0 150.0 150.0 200.0 250.0 1,250. Design consultation services 4.0 4.5 5.0 5.0 5.0 5.0 5.0 5.0 5.0 4.5 4.0 4.0 56.0 Project management & sustainable consulting 7.5 9.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 116.5 Custom elements/ Landscaping 5.0 8.0 15.0 11.0 18.0 8.0 20.0 24.0 30.0 34.0 173.0 Total Net Revenue 11.5 13.5 70.0 73.0 130.0 126.0 133.0 123.0 185.0 188.5 244.0 298.0 1,595.5 Cost of Goods Sold Gross Profit 11.5 13.5 70.0 73.0 130.0 126.0 133.0 123.0 185.0 188.5 244.0 298.0 1,595.5 Expenses Labour costs 25.0 30.0 33.0 35.0 38.0 40.0 40.0 40.0 40.0 40.0 38.0 36.0 435.0 Materials 4.5 6.0 7.0 7.5 8.0 8.3 8.3 8.4 8.6 8.8 8.4 7.8 91.6 Utilities 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.5 0.5 0.5 0.5 6.2 Office Rent 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 30.0 Transportation 2.0 2.5 3.0 3.2 3.5 4.0 4.0 3.8 3.8 3.6 3.4 3.2 40. Marketing & Advertising 2.5 2.2 1.8 1.5 1.4 1.3 1.2 1.1 1.2 1.2 1.4 1.5 18.3 Insurance premiums 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 30.0 Miscellaneous expenses 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 5.0 60.0 Start-up expenses 105.0 105.0 Total Expenses 149.5 51.2 55.3 57.7 61.4 64.1 64.1 53.9 64.1 64.1 61.7 59.0 816.1 Earnings Before Interest & Taxes (138.0) (37.7) 14.7 15.3 68.6 61.9 68.9 59.1 120.9 124.4 182.3 239.0 779.4 Interest Expense 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 26.4 Earnings Before Taxes (140.2) (39.9) 12.5 13.1 66.4 59.7 66.7 56.9 118.7 122.2 180.1 236.8 753.0 Income Taxes Net Earnings (140.2) (39.9) 12.5 13.1 56.4 59.7 66.7 56.9 118.7 122.2 180.1 236.8 753.0

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_2

Step: 3

blur-text-image_3

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

Managerial Accounting The Cornerstone Of Business Decision Making

Authors: Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger

8th Edition

0357715349, 978-0357715345

More Books

Students also viewed these Accounting questions

Question

Determine whether the solid puzzle is convex or concave.

Answered: 1 week ago