Office Hours Saturday June 20
Office Hours Saturday June 20
Office Hours Saturday June 20
Transactions
1 Purchase inventory materials
Move raw materials to WIP
2 Pay labourers for manufacturing (10,000)
3 Factory overhead, rent, insurance, utilities (2,000)
4 Purchase MANUFACTURING PPE 10 year life No salvage value (40,000)
5 Depreciation on MANUFACTURING PPE
6 Transfer WIP to Inventory 20,000
7 Sell product for $50,000 cash for product costing $18,000 50,000
8 Purchase computers for office use (NOT manufacturing) (15,000)
9 Depreciation on computers
10
11
12 Year 1 Set up allowance
13 Write of Mr Gupta's account $80
14 Mr Gupta pays 25 unexpectedly STEP 1
15 Mr Gupta pays 25 unexpectedly STEP 2 25
16
17
18 Goods sold on account (A/R) 10,000
19
20
21
22
23
24
Account Balance END 32,025
5,000
(4,000) 4,000
10,000
2,000
4,000
20,000 (20,000)
(18,000)
(100)
(80) 80
25 (25)
(25)
10,000
A= 96,250
Equipment at Accumulated Accounts Unearned Accrued Other Current
cost Depreciation Payable Revenue Liabilities Liabilities
- - - - - -
5,000
40,000
(4,000)
15,000
(1,500)
L+E=
Retained
LT Debt Common Stock earnings Revenue Gains COGS
- - 50,850
-
-
-
-
-
32,000 50,000 18,000
-
(1,500)
-
-
(100)
-
-
-
-
-
10,000 10,000
-
-
-
-
-
-
- - 91,250 60,000 - 18,000
96,250
Interest Depreciation Net
SG&A Expense Bad Debt Losses Expense Expense Income
-
-
-
-
-
32,000
-
1,500 (1,500)
-
-
100 (100)
-
-
-
-
-
10,000
-
-
-
-
-
-
100 - - - 1,500 40,400
Operating Cash Investing Cash Financing
Flow Flow Cash Flow
- - -