Ililestone-Doneline Insert Page Layout Formulas Dala Revirw Help Calibri 10 A NE Wrap Text General Paste IMI s-% 9 Clipboard Font Alignment Numbe AutoSave 04 B B18 4AB MILESTONE 3 - Statement of Cost of Services 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 INSTRUCTIONS: The following are the actual numbers for January Materials Purchased $5,000 of Materials Consumed 40% of those purchased materials Direct Labor Direct Labor was $6,240 Overhead Overhead was $2,800 Statement of Cost of Services For the Month Ended lanuary 31, XXX 21 22 24 25 26 27 Beginning Work in Process Inventory Direct Materials: Materials - Beginning Add: Purchases for month of January 0 5,000 Contribution Margin Analysis Break Even Analysis Instructions - Milestone 3 COS Entel Type here to search O BI Home Insert Page Layout Formule Dato Review Help Sendi Calibri 10 MAA== 2 Wrap Text I ste IU- IM $ -% -28 pboard Font Alignment Number To Save CH 8 AB Statement of Cost of Services For the Month Ended January 31, XXXX 0 $ Beginning Work in Process Inventory Direct Materials: Materials - Beginning Add: Purchases for month of January Materials Available for Use Deduct: Ending Materials Materials Used 5,000 2,000 3,000 $ 2,000 Direct Labor Overhead Total Service Costs 6,240 2,800 11,040 Deduct: Ending Work in Process Inventory 0 Cost of Services $ 11,040 Cost of Goods Sold = Cost of Services There is no finished goods inventory to maintain Contribution Margin Analysis Break Even Analysis instructions - Milestone 3 COS Schedule er Type here to search O 01: hp Se Calibri General Paste BIU 10 ' ' a-A- Wiap Text Merge & Center - lili $ - % Clipboard Font Alignment Numb AutoSave O'! BE M23 XR 4 AB MILESTONE 3 - Income Statement 4 5 7 8 9 INSTRUCTIONS: Complete the Statement in proper form Revenue will be provided in an Announcement at the end of Module 4 (based on actual number of services for your pricing levels) 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 Additional Information necessary to complete the Income Statement: General & Administrative Salaries paid = $1,200 Advertising = $100 Cleaning Products = $120 Depreciation = $83 Rent $650 Loan = $420 Utilities & Insurance = $600 A Diamond In The Ruff Grooming Services, LLC Income Statement For the Month Ended January 31, XXX Contribution Margin Analysis Break Even Analysis Ready Instructions - Milestone 3 COS S Type here to search ORA Calibri 10 ' A- General - 48 Wisp lest + Merge & Center - $ - % 9883 bor Alignment Swe Font - Numbre 011 D Income Statement For the Month Ended January 31, xxx S Revenue Grooming Day Care Boarding Tota Revenue Cost of Services Gross Profit 3,750 7.500 3,750 (5 grooms 30)=150 * 25= 37 (10 dogs 30-300 25 = 7500 (5 grooms 30=1502537 3750750043750-15000 cost of service 11040 Gross profit 3960 $ 15,000 11.040 3,960 s Expenses G&A Salaries Advertising Cleaning Products Depreciation Rent Loan Utilities and insurance Total Expenses 1,200 100 120 B3 650 420 600 $ 3,173 total expenses Net Income / Loss $ 787 cost of services minus net inco Contribution Margin Analysis Break Even Analysis Instructions - Milestone 3 COS Schedule Ing Type here to search O . ( hp ACC 200 Milest X -need CONSTRUCTION CILESTONE C Ingine. The CITRUCT Eps://earn.sohu.edu/d2VotNiewer/view.d2l?u=564443&loldentid=22717&contentTopicd=1077487 10% + Automabt Zoom Southern New Hampshire University ACC 202 Milestone The Income Statement teves formation In order to complete Milestone Thre, you will need the following income information. More that the one you will depend on the pricing lewations you chose in Milestone Two Income for yectual activity based on pri levels For you chose arooming price of $25 per room, the actual prominerer perdedo month if you chose.. The lo room/daycore/tenna Grooming price $25 4 rooms per day Grooming price 530 3 rooms per day Grooming price 595 rooms per day Daycare price 22 og er Daycare price $20 12 de perder Daycare 25 de perder Kenance $25 12 og er Kerapie Kennel price $50 6 dag per day 8 O + hip Ililestone-Doneline Insert Page Layout Formulas Dala Revirw Help Calibri 10 A NE Wrap Text General Paste IMI s-% 9 Clipboard Font Alignment Numbe AutoSave 04 B B18 4AB MILESTONE 3 - Statement of Cost of Services 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 INSTRUCTIONS: The following are the actual numbers for January Materials Purchased $5,000 of Materials Consumed 40% of those purchased materials Direct Labor Direct Labor was $6,240 Overhead Overhead was $2,800 Statement of Cost of Services For the Month Ended lanuary 31, XXX 21 22 24 25 26 27 Beginning Work in Process Inventory Direct Materials: Materials - Beginning Add: Purchases for month of January 0 5,000 Contribution Margin Analysis Break Even Analysis Instructions - Milestone 3 COS Entel Type here to search O BI Home Insert Page Layout Formule Dato Review Help Sendi Calibri 10 MAA== 2 Wrap Text I ste IU- IM $ -% -28 pboard Font Alignment Number To Save CH 8 AB Statement of Cost of Services For the Month Ended January 31, XXXX 0 $ Beginning Work in Process Inventory Direct Materials: Materials - Beginning Add: Purchases for month of January Materials Available for Use Deduct: Ending Materials Materials Used 5,000 2,000 3,000 $ 2,000 Direct Labor Overhead Total Service Costs 6,240 2,800 11,040 Deduct: Ending Work in Process Inventory 0 Cost of Services $ 11,040 Cost of Goods Sold = Cost of Services There is no finished goods inventory to maintain Contribution Margin Analysis Break Even Analysis instructions - Milestone 3 COS Schedule er Type here to search O 01: hp Se Calibri General Paste BIU 10 ' ' a-A- Wiap Text Merge & Center - lili $ - % Clipboard Font Alignment Numb AutoSave O'! BE M23 XR 4 AB MILESTONE 3 - Income Statement 4 5 7 8 9 INSTRUCTIONS: Complete the Statement in proper form Revenue will be provided in an Announcement at the end of Module 4 (based on actual number of services for your pricing levels) 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 Additional Information necessary to complete the Income Statement: General & Administrative Salaries paid = $1,200 Advertising = $100 Cleaning Products = $120 Depreciation = $83 Rent $650 Loan = $420 Utilities & Insurance = $600 A Diamond In The Ruff Grooming Services, LLC Income Statement For the Month Ended January 31, XXX Contribution Margin Analysis Break Even Analysis Ready Instructions - Milestone 3 COS S Type here to search ORA Calibri 10 ' A- General - 48 Wisp lest + Merge & Center - $ - % 9883 bor Alignment Swe Font - Numbre 011 D Income Statement For the Month Ended January 31, xxx S Revenue Grooming Day Care Boarding Tota Revenue Cost of Services Gross Profit 3,750 7.500 3,750 (5 grooms 30)=150 * 25= 37 (10 dogs 30-300 25 = 7500 (5 grooms 30=1502537 3750750043750-15000 cost of service 11040 Gross profit 3960 $ 15,000 11.040 3,960 s Expenses G&A Salaries Advertising Cleaning Products Depreciation Rent Loan Utilities and insurance Total Expenses 1,200 100 120 B3 650 420 600 $ 3,173 total expenses Net Income / Loss $ 787 cost of services minus net inco Contribution Margin Analysis Break Even Analysis Instructions - Milestone 3 COS Schedule Ing Type here to search O . ( hp ACC 200 Milest X -need CONSTRUCTION CILESTONE C Ingine. The CITRUCT Eps://earn.sohu.edu/d2VotNiewer/view.d2l?u=564443&loldentid=22717&contentTopicd=1077487 10% + Automabt Zoom Southern New Hampshire University ACC 202 Milestone The Income Statement teves formation In order to complete Milestone Thre, you will need the following income information. More that the one you will depend on the pricing lewations you chose in Milestone Two Income for yectual activity based on pri levels For you chose arooming price of $25 per room, the actual prominerer perdedo month if you chose.. The lo room/daycore/tenna Grooming price $25 4 rooms per day Grooming price 530 3 rooms per day Grooming price 595 rooms per day Daycare price 22 og er Daycare price $20 12 de perder Daycare 25 de perder Kenance $25 12 og er Kerapie Kennel price $50 6 dag per day 8 O + hip