Mod3ProjectOne - BALANCE SHEET DECEMBER 31, 20XX ASSETS...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
BALANCE SHEET DECEMBER 31, 20XX ASSETS CASH $30,000 ACCOUNTS RECEIVABLE 337,500 RAW MATERIALS INVENTORY 40,400 FINISHED GOODS INVENTORY 176,300 COST $10,000,000 LESS ACCUMULATED DEPRECIATION 3,000,000 NET VALUE 7,000,000 TOTAL ASSETS $7,584,200 LIABILITES AND EQUITY ACCOUNTS PAYABLE $300,000 COMMISSIONS PAYABLE 25,000 LINE OF CREDIT PAYABLE 375,000 TOTAL LIABLITIES 700,000 COMMON STOCK 5,000,000 RETAINED EARNINGS 1,884,200 TOTAL EQUITY 6,884,200 TOTAL LIABILITIES AND EQUITY $7,584,200 SALES FORECAST: DECEMBER UNITS SOLD AND PRODUCED 5,000 SALES PRICE PER UNIT $225.00 EXPECTED INCREASE IN UNIT SALES EACH MONTH 5% SALES ARE COLLECTED AS FOLLOWS: COLLECTED IN THE MONTH OF SALE 70% COLLECTED IN THE MONTH FOLLOWING 30% FINISHED GOODS INVENTORIES DECEMBER, 20XX UNITS 1000 DESIRED ENDING INVENTORY OF NEXT MONTH'S SALES 20% OF UNITS UNIT COST OF FINISHED GOODS DECEMBER, 20XX $176,300 BALANCE SHEET
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
RAW MATERIALS INVENTORIES SQ FT OR UNITS UNIT COST INV COST DECEMBER, 20XX: WOOD, IN SQUARE FEET 2,000 $20.00 $40,000.00
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 09/29/2011 for the course ACC 311 taught by Professor Hiles during the Spring '11 term at University of Phoenix.

Page1 / 5

Mod3ProjectOne - BALANCE SHEET DECEMBER 31, 20XX ASSETS...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online