In: Accounting
6. Given the following data for 2017:
Administrative costs $35,000
Current liabilities 18,000
Building depreciation (80% for plant) 25,000
Indirect materials and supplies 4,000
Sales commission expenses 12,000
Accounts receivable 15,000
Direct materials inventory, Jan 1, 2017 15,000
Direct labor 32,000
Direct materials inventory, Dec 31, 2017 16,000
Finished goods inventory, Jan 1, 2017 8,000
Finished goods inventory, Dec 31, 2017 7,000
Materials purchases 20,000
Work in process inventory, Dec 31, 2017 10,000
Supervisory and indirect labor 12,000
Accounts payable 9,000
Property taxes (80% for plant) 10,000
Utilities and power (90% for plant) 30,000
Work in process inventory, Jan 1, 2017 12,000
Sales revenue 200,000
Stockholders’ equity 75,000
Determine:
a) The cost of goods manufactured.
b) The operating income.
c) Give an example of:
** Direct cost
** Product cost
** Period cost
** Variable cost
Cost of Goods Manufactured Schedule | ||
Direct material | ||
Direct materials inventory, Jan 1, | 15000 | |
ADD Materials purchases | 20000 | |
Raw Material Available | 35000 | |
Less Direct materials inventory, Dec 31 | 16000 | |
Direct material Used | 51000 | |
Direct labor | 32000 | |
Overhead Cost | ||
Indirect materials and supplies | 4000 | |
Supervisory and indirect labor | 12000 | |
Property taxes | 8000 | |
Utilities and power | 27000 | |
Building depreciation | 20000 | |
Total Overhead Cost | 71000 | |
Total Manufacturing Cost | 154000 | |
Cost of Goods Manufactured | ||
Work in process inventory, Jan 1 | 12000 | |
Total Manufacturing Cost | 154000 | |
Work in process inventory, Dec 31, | 10000 | |
Cost of Goods Manufactured | 156000 |
Cost of Goods Manufactured | 156000 |
Finished goods inventory, Jan 1 | 8000 |
Cost of Goods Available For Sale | 164000 |
Less Finished goods inventory, Dec | 7000 |
Cost of Goods sold | 157000 |
Income Statement | ||
Sales | 200000 | |
Cost of Goods sold | 157000 | |
Gross Profit | 43000 | |
Expenses | ||
Building depreciation | 5000 | |
Sales commission expenses | 12000 | |
Property taxes | 2000 | |
Utilities and power | 3000 | 22000 |
Operating income | 21000 |
c) Give an example of: | |
Direct cost | Direct material |
Product cost | Direct labor |
Period cost | Sales commission expenses |
Variable cost | Direct material |