Cost of goods manufactured and cost of goods sold statement
Not what you're looking for?
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%
Purchase this Solution
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
Purchase this Solution
Free BrainMass Quizzes
Understanding Management
This quiz will help you understand the dimensions of employee diversity as well as how to manage a culturally diverse workforce.
Social Media: Pinterest
This quiz introduces basic concepts of Pinterest social media
Lean your Process
This quiz will help you understand the basic concepts of Lean.
Paradigms and Frameworks of Management Research
This quiz evaluates your understanding of the paradigm-based and epistimological frameworks of research. It is intended for advanced students.
Marketing Management Philosophies Quiz
A test on how well a student understands the basic assumptions of marketers on buyers that will form a basis of their marketing strategies.