In: Accounting
Advertising expense $22,250 Direct labor $564,500
Depreciation expense – Office Equip $10,440 Income taxes expense $138,700
Depreciation expense – Selling Equip. $ 12,125 Indirect labor $61,000
Depreciation expense – Factory Equip. $37,400 Misc. Production costs $10,400
Factory supervision $123,400 Office salaries expense $ 72,875
Factory supplies used (indirect materials) $8,060 Raw Materials purchased $896,375
Factory utilities $39,500 Rent expense- office $25,625
INVENTORIES: Rent expense- selling space $29,000
Raw Materials, Dec 31, 2018 $42,375 Rent expense- factory building $95,500
Raw Materials, Dec 31, 2019 $72,430 Maintenance expense- factory $32,375
Goods-in-Process, Dec 31, 2018 $14,500 Sales $5,002,000
Goods-in-Process, Dec 31, 2019 $16,100 Sales discounts $59,375
Finished Goods, Dec 31, 2018 $179,200 Sales salaries expense $297,300
Finished Goods, Dec 31, 2019 $143,750
DATE |
ACCOUNT NAMES |
DEBIT |
CREDIT |
A |
Raw Materials Inventory |
|
|
Accounts Payable |
|
||
B |
Goods-in-Process Inventory |
|
|
Raw Materials Inventory |
|
||
C |
Factory Payroll |
|
|
Cash |
|
||
D |
Goods-in-Process Inventory |
|
|
Factory Overhead |
|||
Factory Payroll |
|||
E |
Factory Overhead |
||
Accum. Dep., Factory |
|||
Cash |
|||
F |
Goods-in-Process Inventory |
||
Factory Overhead |
|||
G |
Finished Goods Inventory |
||
Goods-in-Process Inventory |
|||
H |
Cost of Goods Sold |
||
Finished Goods Inventory |
|||
I |
Factory Overhead |
||
Cost of Goods Sold |
|||
Prepare the following journal entries from the information in the table above. You may complete the journal entries first, then go back and finish filling in the T-accounts in requirement #4 if this helps you work through this problem.
Record the following transactions:
Purchases of raw materials inventory on account for the year.
Assignment of materials costs to Goods-in-Process Inventory (all materials are
considered direct).
Payment of Factory Payroll in cash.
Assignment of Factory Payroll to Goods-in-Process Inventory and Factory Overhead.
Record all other Factory Overhead. Assume everything except Depreciation is paid
in cash.
Assignment of Factory Overhead to Goods-in-Process Inventory, assuming the
company uses a POHR of 75%
Transfer of goods completed to Finished Goods Inventory.
Recording of Cost of Goods Sold.
Make your adjusting entry for any over- or under-applied Factory Overhead.
Can you please just help me with the Income Statement Please.
Solution :
Income statement:
Income Statement | |
For the year ended Dec 31 2019 | |
Particular | Amount |
Income | |
Sales | $ 5,002,000 |
Total A | $ 5,002,000 |
Expenses | |
Cost of good sold (See note 1) | $ 900,170 |
Direct Labor | $ 564,500 |
Indirect Labor | $ 61,000 |
Misc production cost | $ 10,400 |
Factory Supervision | $ 123,400 |
Factory utilites | $ 39,500 |
Factory supplies used (indirect materials) | $ 8,060 |
Maintenance expense- Factory | $ 32,375 |
Depreciation expense- Factory equip | $ 37,400 |
Advertising expense | $ 22,250 |
Depreciation expense- Office equip | $ 10,440 |
Depreciation expense- Selling equip | $ 12,125 |
Sales discounts | $ 59,375 |
Sales Salaries expenses | $ 297,300 |
Rent expense- Office | $ 25,625 |
Rent expense- Selling space | $ 29,000 |
Rent expense- factory building | $ 95,500 |
Office salaries expense | $ 72,875 |
Total B | $ 2,401,295 |
Income before taxes (A-B) | $ 2,600,705 |
Income tax expenses | $ 138,700 |
Income after taxes | $ 2,462,005 |
Working Notes:
1. Cost of Sales
Purchases made $896375
Add: Inventory as on Dec,31,2018
Raw Material $42375
Goods in process $14500
Finished goods $179200
Less: Inventory as on Dec,31, 2019 $72430
Goods in process $16100
Finished goods $143750
Cost of Goods sold $900170