1. Sales
Sales = CGS + GM |
Sales = 61,000 + 23,000 = 84,000
2. FOH
FOH = TMC - DM Used - DL |
FOH = 35,000 - 8,000 - 9,000 = 18,000
3. WIP - E
WIP - E = WIP B + TMC - CGM |
WIP - E = 14,000 + 35,000 - 45,000 = 4,000
4. FG - E
FG - E = FG B + CGM - CGS |
FG - E = 28,000 + 45,000 - 61,000 = 12,000
All the best...
TMC = Total Manufacturing cost Name CGS GM S&A Exp Op Inc WIP - B DM...
Name: Ziggy - Balance Sheet Ziggy, Inc. Statement of Cash Flows Indirect Method Cash Flows from Operating Activities Change 2010 2009 $ Assets Cash Acct Receivable Inventory Prepaid Exp Land Equipment Accumulated depreciation - equipment Total assets 66,000 (1,000) 37,000 (2,000) (12,000) (15,000) (12,000) $ 88,000 $ 22,000 80,000 81,000 60,000 23,000 8,000 10,000 107,000 119,000 39,000 54,000 (64,000) (52,000) $ 318,000 $ 257,000 Liabilities AP Wages Pay Interest Pay Taxes Pay Notes payable, long term Total liabilities. (14,000) 16,000...