In: Accounting
The following information is available for The NewQuest Corporation for 2016:
Inventories | January 1 | December 31 |
---|---|---|
Materials | $351,000 | $436,800 |
Work in process | 631,800 | 592,800 |
Finished goods | 608,400 | 576,000 |
December 31 | |
---|---|
Advertising expense | $ 296,400 |
Depreciation expense-office equipment | 42,120 |
Depreciation expense-factory equipment | 56,160 |
Direct labor | 670,800 |
Heat, light, and power-factory | 22,460 |
Indirect labor | 78,750 |
Materials purchased | 659,800 |
Office salaries expense | 185,000 |
Property taxes-factory | 18,500 |
Property taxes-office building | 32,400 |
Rent expense-factory | 32,000 |
Sales | 3,010,000 |
Sales salaries expense | 420,000 |
Supplies-factory | 15,400 |
Miscellaneous costs-factory | 9,500 |
Required: | |||
A. | Prepare the 2016 statement of cost of goods manufactured.* | ||
B. | Prepare the 2016 income
statement.*
|
Amount Descriptions
Amount Descriptions | |
Advertising expense | |
Cost of direct materials used | |
Cost of finished goods available for sale | |
Cost of goods manufactured | |
Cost of goods sold | |
Cost of materials available for use | |
Depreciation expense-factory equipment | |
Depreciation expense-office equipment | |
Direct labor | |
Finished goods inventory, December 31, 2016 | |
Finished goods inventory, January 1, 2016 | |
Gross profit | |
Heat, light, and power-factory | |
Indirect labor | |
Materials inventory, December 31, 2016 | |
Materials inventory, January 1, 2016 | |
Miscellaneous cost-factory | |
Net income | |
Office salaries expense | |
Property taxes-factory | |
Property taxes-office building | |
Purchases | |
Rent expense-factory | |
Sales | |
Sales salaries expense | |
Supplies-factory | |
Total manufacturing costs incurred | |
Total operating expenses | |
Work in process inventory, December 31, 2016 | |
Work in process inventory, January 1, 2016 |
Statement of Cost of Goods Manufactured
A. Prepare the 2016 statement of cost of goods manufactured. Refer to the Amount Descriptions list provided for the exact wording of the answer choices for text entries. “Less” or “Plus” will automatically appear if it is required. Enter all amounts as positive numbers.
The NewQuest Corporation |
Statement of Cost of Goods Manufactured |
For the Year Ended December 31, 2016 |
1 |
||||
2 |
Direct materials: |
|||
3 |
||||
4 |
||||
5 |
||||
6 |
||||
7 |
||||
8 |
||||
9 |
Factory overhead: |
|||
10 |
||||
11 |
||||
12 |
||||
13 |
||||
14 |
||||
15 |
||||
16 |
||||
17 |
Total factory overhead |
|||
18 |
||||
19 |
Total manufacturing costs |
|||
20 |
||||
21 |
Income Statement
B. Prepare the 2016 income statement. Refer to the Amount Descriptions list provided for the exact wording of the answer choices for text entries. “Less” or “Plus” will automatically appear if it is required. Enter all amounts as positive numbers.
The NewQuest Corporation |
Income Statement |
For the Year Ended December 31, 2016 |
1 |
||||
2 |
Cost of goods sold: |
|||
3 |
||||
4 |
||||
5 |
||||
6 |
||||
7 |
||||
8 |
||||
9 |
Operating expenses: |
|||
10 |
Administrative expenses: |
|||
11 |
||||
12 |
||||
13 |
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||||
Cost of Goods Manufactured: | |||||||
Finished goods inventory, beginning | 608400 | ||||||
Work in process inventory, beginning | 631800 | ||||||
Direct materials: | |||||||
Direct materials inventory, beginning | 351000 | ||||||
Direct materials purchases | 659800 | ||||||
Cost of direct materials available for use | 1010800 | ||||||
Direct materials inventory, ending | -436800 | ||||||
Cost of direct materials placed in production | 574000 | ||||||
Direct labor | 670800 | ||||||
Depreciation expense-factory equipment | 56160 | ||||||
Heat, light, and power-factory | 22460 | ||||||
Indirect labor | 78750 | ||||||
Property taxes-factory | 18500 | ||||||
Rent expense-factory | 32000 | ||||||
Supplies-factory | 15400 | ||||||
Miscellaneous costs-factory | 9500 | ||||||
Total manufacturing costs | 1477570 | ||||||
Total work in process during period | 2109370 | ||||||
Work in process inventory, ending | -592800 | ||||||
Cost of goods manufactured | 1516570 | ||||||
Cost of finished goods available for sale | 2124970 | ||||||
Finished goods inventory, ending | -576000 | ||||||
Cost of goods sold | 1548970 | ||||||
Income Statement: | |||||||
Sales Revenue | 3010000 | ||||||
Less: Cost of Goods Sold: | |||||||
COGS | 1548970 | ||||||
1548970 | |||||||
Gross Margin | 1461030 | ||||||
Less: Operating Expense | |||||||
Advertising | 296400 | ||||||
Depreciation - office equipment | 42120 | ||||||
Office salaries expense | 185000 | ||||||
Property taxes-office building | 32400 | ||||||
Sales salaries expense | 420000 | ||||||
Total Operating Expense | 975920 | ||||||
Net Income | 485110 |