Chapter 4: Preparing and Using Financial Statements
3. [Internal Operating Schedules] Assume you have developed and tested a prototype electronic
product and are about to start your new business. You purchase pre-programmed computer
chips at $70 per unit. Other component costs include: plastic casings at $15 per unit and
A. Calculate the dollar amount of sales revenue expected in each month (i.e., January,
February, and March) and for the first quarter of the year.
B. Prepare a cost of production schedule for January, February, and March.
Cost of Production Schedule:
Cost
Per Unit January February March
Production (units) 500 500 500
Production costs
C. Prepare a cost of goods sold schedule for each of the three months and for the first quarter
of the year. Using your cost of goods sold estimates and the sales revenues expected in Part
A, calculate the gross earnings for January, February, and March, as well as for the first
quarter of the year.
Cost of Goods Sold Schedule:
January February March Total
Sales (units) 200 400 800 1,400
Costs @ $95/unit $19,000 $38,000 $76,000 $133,000