You are on page 1of 3

1 2 3

SALES 9,300.00 19,700.00 112,000.00


DM USED 1,200.00 6,100.00 18,200.00
DL 2,500.00 4,900.00 32,100.00
PRIME 3,700.00 11,000.00 50,300.00
CONVERSION 4,800.00 8,200.00 49,300.00
MOH 2,300.00 3,300.00 17,200.00
COGM 6,200.00 14,000.00 68,900.00
WIP-BEG 500.00 900.00 5,600.00
WIP-END 300.00 1,200.00 4,200.00
FG -BEG 800.00 1,900.00 7,600.00
FG-END 1,200.00 3,700.00 4,300.00
COGS 5,800.00 12,200.00 72,200.00
G.PROFIT 3,500.00 7,500.00 39,800.00
OPEX 1,300.00 3,500.00 18,000.00
NET INCOME 2,200.00 4,000.00 21,800.00
SALES XX
SR&A XX
SDISC XX XX DM 1200
NET SALES XX DL 2500
COS OH 2300
RMINV BEG XX WIP-BEG 500
PURCH XX WIP-END
PR&A XX COGM
P DISC XX XX FG-B
NET PURCH XX FG-E
FR-IN XX COGS
TRMAFU XX
RMINV END XX
DM XX
DL XX
OH XX
CURRENT PROD'N COST XX
WIP-BEG XX
TOTAL COST TO ACCT XX
WIP-END XX
COGM XX
FG-B XX
TGAFS XX
FG-E XX XX
GROSS PROFIT XX
SELLING & ADMIN EXP XX
NET INCOME XX
6500
300
6200
800
1200
5800

You might also like