In: Accounting
Consider the following account balances in thousands for the Yankee Company for the year ended December 31, 2017:
Direct Materials Inventory, Beginning $ 24,000
Direct Material Invenotry, Ending 26,000
Work in Process, Beginning 32,000
Work in Process, Ending 14,000
Finished Goods Inventory, Beginning 25,000
Finished Goods Inventory, Ending 18,000
Direct Materials, Purchased 99,000
Direct Labor 30,000
Indirect Labor 12,000
Plant insurance 9,000
Other insurance 8,000
Depreciation – plant 11,000
Depreciation – other 10,000
Repairs & Maintenance – plant 5,000
Marketing & Customer support 95,000
Plant rent 15,000
General & Admin 36,000
Required:
Prepare a statement of cost of goods manufactured and an income statement for the year ended December 31, 2017, please note sales were $310,000,000
Direct Materials Inventory, Beginning | 24000 | |
Add: Direct Materials, Purchased | 99000 | |
Less: Direct Material Invenotry, Ending | 26000 | |
Raw material cosnumption | 97000 | |
Add: Direct Labor | 30000 | |
Add: Indirect labor | 12000 | |
Add: Plant insurance | 9000 | |
Add: Depreciation plant | 11000 | |
Add: Repair and Maintenance plant | 5000 | |
Add: Plant rent | 15000 | |
Add: Other insurance | 8000 | |
Add: Other depreciation | 10000 | |
Add: General & Admin | 36000 | |
Add: Work in process beginning | 32000 | |
Less: Work in process ending | 14000 | |
Cost of Goods Manufactured | 251000 |
Cost of goods manufactured | 251000 |
Add: Finished goods Inventory beginning | 25000 |
Less: Finished goods inventory ending | 18000 |
Cost of goods sold | 258000 |
Add: Marketing costs | 95000 |
Cost of Sales | 353000 |
Add: Net Profit | -43000 |
Sales | 310000 |