AB 209 UNIT 10

30 Sep No Comments






       
October November December
Gross revenue 0 0 0
Inventory Purch (cost of Goods Sold) 60000 60000 70000
Net Sales 280000 290000 354000
Cash Disbursement to owner 45000 51000 52000
Wages & Salaries 134400 139200 165600
Rental Exp 9500 9500 9500
Utilities 14000 14500 17250
Tax Prepayment 16000 0 0
Interest on Bank Note 15000 15000 15000
Depreciation 0 0 15000
Total Expenses 233900 229200 274350
Profit 46100 229200 229200





Click following link to download this document

AB 209 UNIT 10.xlsx