Explore BrainMass

Explore BrainMass

    Cost of goods manufactured and cost of goods sold statement

    Not what you're looking for? Search our solutions OR ask your own Custom question.

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    TRIPLE ENTERPRISES INC
    TRIAL BALANCE

    Debits Credits

    Cash $669.51
    Accounts Receivable $1,420,530.43
    Prepaid Insurance $5,147.72
    Allowance for Doubtful Acounts $73,214.87
    Inventory - Raw Material $256,364.04
    Inventory - Finished Goods $8,350.87
    Inventory - WIP $85,542.56
    Spare Parts - Inventory $69,905.15
    Deferred Income Tax $489,126.00
    Vehicles $286,528.81
    Equipment $8,609,796.45
    Equipment - Overhead $640,207.14
    Capital Lease $442,721.04
    Accumulated Depreciation $7,479,469.91
    Goodwill $1,225.00
    Prepaid - Other $70,239.40
    Current Portion Long Term Debt $133,373.99
    Accounts Payable $1,324,540.73
    Due to Officers $585,722.17
    Sales Tax Payable $9,632.63
    Payroll Withholdings $9,928.29
    Deferred Tax Liability $684,973.00
    Accrued Property Tax $2,289.98
    Payroll Taxes Payable $42,680.54
    Income Tax Payable $12,813.00
    Accrued Wages Payable $66,846.90
    Equipment Note $2,625.00
    Accrued - Other $54,937.17
    Loans Payable $923,511.75
    Chase auto Loan $41,597.67
    Capital Lease Obligations $330,407.41
    Common Stock $4,900.00
    Preffered Stock $770,000.00
    Retained Earnings $798,667.45
    Dividends $7,700.00
    Sales $3,458,758.87
    Interest Income $1,325.08
    Paper Expense $1,086,530.35
    Scrap Income $13,055.68
    Purchases - Raw Material $186,411.68
    Miscellaaneous - Direct Expense $19,445.49
    Outside Purchases Expense $261,235.24
    Ink Expense $94,452.76
    Utilities - Gas Expense $27,447.52
    Inventory Expense $36,877.00
    Inventory - Design Expense $142,363.80
    Design Rebate $43,972.70
    Inventory - Corrugated Expense $13,723.65
    Inventory - Binding Expense $20,245.94
    Depreciation - Direct Expense $168,062.59
    Equipment Lease (operating lease) Expense $96,000.00
    WIP Labor Adjustment $10,980.84
    Salaries Direct Expense $891,784.66
    Payroll Taxes - Direct Expense $66,141.34
    Equipment Repair and Maintenance $107,314.26
    Frieght Expense $22,251.06
    Salaries - Officers $124,053.89
    Salaries Overhead Expense $141,353.64
    Salaries Sales $365,273.68
    Promotional Expense $24,211.36
    Alarm service Expense $1,046.54
    Auto Repair and Maintenance Expense $2,969.13
    Computer Expense $8,688.85
    Bank Charges Expense $4,530.65
    Commission Expense $32,537.40
    Profit sharing Expense $125.00
    Consulting Fees Expense $486.00
    Equipment Maintenance Expense $1,433.37
    Depreciation Expense $6,420.08
    Dues and Subscriptions $2,064.09
    Education Seminars Expense $10,042.04
    Auto Rental Expense $472.21
    Gas/Oil Parking Expense $5,924.06
    General Insurance Expense $45,107.44
    Group Insurance Expense $22,868.78
    Flex Plan expense $92,173.07
    Legal & Accounting Fees Expense $13,115.00
    Rent Expense $80,094.85
    Postage Expense $780.19
    Office Supplies Expense $2,478.06
    Uniform Expense $42.84
    Building Repair Expense $9,939.02
    Credit Card fees Expense $11,459.09
    Sanitation Expense $2,402.00
    Supplies - Safety Expense $506.02
    Taxes & Licenses Expense $1,116.50
    Payroll Taxes Expense $53,386.71
    Employee Incentive Expense $1,564.13
    Travel Expense $7,218.23
    Meals & Entertainment Expense $3,567.08
    Mileage Expense $14,177.94
    Utilities Expense $76,286.53
    Telephone Expense $11,509.99
    Miscellaneous Expense $982.26
    Interest Expense $15,888.77

    TOTAL $16,856,431.79 $16,856,431.79

    Other Information

    Beginning Inventory

    Raw Material $341,954.61
    Finished Goods $8,302.86
    WIP 0

    OWNERSHIP
    David Smith - President 65%
    Jean Martin 35%

    © BrainMass Inc. brainmass.com March 5, 2021, 12:08 am ad1c9bdddf
    https://brainmass.com/business/leasing/cost-goods-manufactured-cost-goods-sold-statement-485756

    Attachments

    Solution Summary

    TRIPLE ENTERPRISES INC
    TRIAL BALANCE

    Debits Credits

    Cash $669.51
    Accounts Receivable $1,420,530.43
    Prepaid Insurance $5,147.72
    Allowance for Doubtful Acounts $73,214.87
    Inventory - Raw Material $256,364.04
    Inventory - Finished Goods $8,350.87
    Inventory - WIP $85,542.56
    Spare Parts - Inventory $69,905.15
    Deferred Income Tax $489,126.00
    Vehicles $286,528.81
    Equipment $8,609,796.45
    Equipment - Overhead $640,207.14
    Capital Lease $442,721.04
    Accumulated Depreciation $7,479,469.91
    Goodwill $1,225.00
    Prepaid - Other $70,239.40
    Current Portion Long Term Debt $133,373.99
    Accounts Payable $1,324,540.73
    Due to Officers $585,722.17
    Sales Tax Payable $9,632.63
    Payroll Withholdings $9,928.29
    Deferred Tax Liability $684,973.00
    Accrued Property Tax $2,289.98
    Payroll Taxes Payable $42,680.54
    Income Tax Payable $12,813.00
    Accrued Wages Payable $66,846.90
    Equipment Note $2,625.00
    Accrued - Other $54,937.17
    Loans Payable $923,511.75
    Chase auto Loan $41,597.67
    Capital Lease Obligations $330,407.41
    Common Stock $4,900.00
    Preffered Stock $770,000.00
    Retained Earnings $798,667.45
    Dividends $7,700.00
    Sales $3,458,758.87
    Interest Income $1,325.08
    Paper Expense $1,086,530.35
    Scrap Income $13,055.68
    Purchases - Raw Material $186,411.68
    Miscellaaneous - Direct Expense $19,445.49
    Outside Purchases Expense $261,235.24
    Ink Expense $94,452.76
    Utilities - Gas Expense $27,447.52
    Inventory Expense $36,877.00
    Inventory - Design Expense $142,363.80
    Design Rebate $43,972.70
    Inventory - Corrugated Expense $13,723.65
    Inventory - Binding Expense $20,245.94
    Depreciation - Direct Expense $168,062.59
    Equipment Lease (operating lease) Expense $96,000.00
    WIP Labor Adjustment $10,980.84
    Salaries Direct Expense $891,784.66
    Payroll Taxes - Direct Expense $66,141.34
    Equipment Repair and Maintenance $107,314.26
    Frieght Expense $22,251.06
    Salaries - Officers $124,053.89
    Salaries Overhead Expense $141,353.64
    Salaries Sales $365,273.68
    Promotional Expense $24,211.36
    Alarm service Expense $1,046.54
    Auto Repair and Maintenance Expense $2,969.13
    Computer Expense $8,688.85
    Bank Charges Expense $4,530.65
    Commission Expense $32,537.40
    Profit sharing Expense $125.00
    Consulting Fees Expense $486.00
    Equipment Maintenance Expense $1,433.37
    Depreciation Expense $6,420.08
    Dues and Subscriptions $2,064.09
    Education Seminars Expense $10,042.04
    Auto Rental Expense $472.21
    Gas/Oil Parking Expense $5,924.06
    General Insurance Expense $45,107.44
    Group Insurance Expense $22,868.78
    Flex Plan expense $92,173.07
    Legal & Accounting Fees Expense $13,115.00
    Rent Expense $80,094.85
    Postage Expense $780.19
    Office Supplies Expense $2,478.06
    Uniform Expense $42.84
    Building Repair Expense $9,939.02
    Credit Card fees Expense $11,459.09
    Sanitation Expense $2,402.00
    Supplies - Safety Expense $506.02
    Taxes & Licenses Expense $1,116.50
    Payroll Taxes Expense $53,386.71
    Employee Incentive Expense $1,564.13
    Travel Expense $7,218.23
    Meals & Entertainment Expense $3,567.08
    Mileage Expense $14,177.94
    Utilities Expense $76,286.53
    Telephone Expense $11,509.99
    Miscellaneous Expense $982.26
    Interest Expense $15,888.77

    TOTAL $16,856,431.79 $16,856,431.79

    $2.49

    ADVERTISEMENT