Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December.
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $88,570 | $112,480 | ||
| Materials inventory, December 31 | (a) | 127,100 | ||
| Materials purchased | 224,970 | (a) | ||
| Cost of direct materials used in production | 237,370 | (b) | ||
| Direct labor | 333,910 | 253,080 | ||
| Factory overhead | 103,630 | 125,980 | ||
| Total manufacturing costs incurred in December | (b) | 727,750 | ||
| Total manufacturing costs | 844,960 | 998,830 | ||
| Work in process inventory, December 1 | 170,050 | 271,080 | ||
| Work in process inventory, December 31 | 143,480 | (c) | ||
| Cost of goods manufactured | (c) | 721,000 | ||
| Finished goods inventory, December 1 | 149,680 | 125,980 | ||
| Finished goods inventory, December 31 | 156,770 | (d) | ||
| Sales | 1,305,520 | 1,124,800 | ||
| Cost of goods sold | (d) | 727,750 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 170,050 | (f) | ||
| Net income | (f) | 249,710 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| $ | |||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| $ | ||
| Cost of goods sold: | ||
| $ | ||
| $ | ||
| $ | ||
| $ | ||
In: Accounting
Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December:
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $83,640 | $107,900 | ||
| Materials inventory, December 31 | (a) | 121,930 | ||
| Materials purchased | 212,450 | (a) | ||
| Cost of direct materials used in production | 224,160 | (b) | ||
| Direct labor | 315,320 | 242,780 | ||
| Factory overhead | 97,860 | 120,850 | ||
| Total manufacturing costs incurred in December | (b) | 698,110 | ||
| Total manufacturing costs | 797,930 | 797,930 | ||
| Work in process inventory, December 1 | 160,590 | 260,040 | ||
| Work in process inventory, December 31 | 135,500 | (c) | ||
| Cost of goods manufactured | (c) | 691,640 | ||
| Finished goods inventory, December 1 | 141,350 | 120,850 | ||
| Finished goods inventory, December 31 | 148,040 | (d) | ||
| Sales | 1,232,850 | 1,079,000 | ||
| Cost of goods sold | (d) | 698,110 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 160,590 | (f) | ||
| Net income | (f) | 239,540 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| $ | |||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| $ | ||
| Cost of goods sold: | ||
| $ | ||
| $ | ||
| $ | ||
| $ | ||
In: Accounting
Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December.
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $55,060 | $71,580 | ||
| Materials inventory, December 31 | (a) | 80,890 | ||
| Materials purchased | 139,850 | (a) | ||
| Cost of direct materials used in production | 147,560 | (b) | ||
| Direct labor | 207,580 | 161,060 | ||
| Factory overhead | 64,420 | 80,170 | ||
| Total manufacturing costs incurred in December | (b) | 463,120 | ||
| Total manufacturing costs | 525,280 | 635,630 | ||
| Work in process inventory, December 1 | 105,720 | 172,510 | ||
| Work in process inventory, December 31 | 89,200 | (c) | ||
| Cost of goods manufactured | (c) | 458,830 | ||
| Finished goods inventory, December 1 | 93,050 | 80,170 | ||
| Finished goods inventory, December 31 | 97,460 | (d) | ||
| Sales | 811,580 | 715,800 | ||
| Cost of goods sold | (d) | 463,120 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 105,720 | (f) | ||
| Net income | (f) | 158,910 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| $ | |||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| $ | ||
| Cost of goods sold: | ||
| $ | ||
| $ | ||
| $ | ||
| $ | ||
In: Accounting
Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December:
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $74,780 | $94,220 | ||
| Materials inventory, December 31 | (a) | 106,470 | ||
| Materials purchased | 189,940 | (a) | ||
| Cost of direct materials used in production | 200,410 | (b) | ||
| Direct labor | 281,920 | 212,000 | ||
| Factory overhead | 87,490 | 105,530 | ||
| Total manufacturing costs incurred in December | (b) | 609,600 | ||
| Total manufacturing costs | 713,400 | 713,400 | ||
| Work in process inventory, December 1 | 143,580 | 227,070 | ||
| Work in process inventory, December 31 | 121,140 | (c) | ||
| Cost of goods manufactured | (c) | 603,950 | ||
| Finished goods inventory, December 1 | 126,380 | 105,530 | ||
| Finished goods inventory, December 31 | 132,360 | (d) | ||
| Sales | 1,102,260 | 942,200 | ||
| Cost of goods sold | (d) | 609,600 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 143,580 | (f) | ||
| Net income | (f) | 209,170 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| $ | |||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| $ | ||
| Cost of goods sold: | ||
| $ | ||
| $ | ||
| $ | ||
| $ | ||
In: Accounting
Landen Corporation uses a job-order costing system. At the beginning of the year, the company made the following estimates
| Direct labor-hours required to support estimated production | 80,000 | |
| Machine-hours required to support estimated production | 40,000 | |
| Fixed manufacturing overhead cost | $ | 240,000 |
| Variable manufacturing overhead cost per direct labor-hour | $ | 1.80 |
| Variable manufacturing overhead cost per machine-hour | $ | 3.60 |
During the year, Job 550 was started and completed. The following information is available with respect to this job:
| Direct materials | $ | 207 |
| Direct labor cost | $ | 257 |
| Direct labor-hours | 15 | |
| Machine-hours | 5 | |
Required:
1. Assume that Landen has historically used a plantwide predetermined overhead rate with direct labor-hours as the allocation base. Under this approach:
a. Compute the plantwide predetermined overhead rate.
b. Compute the total manufacturing cost of Job 550.
c. If Landen uses a markup percentage of 200% of its total manufacturing cost, what selling price would it establish for Job 550?
2. Assume that Landen’s controller believes that machine-hours is a better allocation base than direct labor-hours. Under this approach:
a. Compute the plantwide predetermined overhead rate.
b. Compute the total manufacturing cost of Job 550.
c. If Landen uses a markup percentage of 200% of its total manufacturing cost, what selling price would it establish for Job 550?
(Round your intermediate calculations to 2 decimal places. Round your Predetermined Overhead Rate answers to 2 decimal places and all other answers to the nearest whole dollar.)
In: Accounting
Case 4
Natha Corporation manufacturers two types of travel mugs: Simple, and Sophisticated. The company budgets to produce 20,000 units of the Simple mugs and 10,000 units of the Sophisticated mugs. Manufacturing takes place in two production departments: Machining and Assembly. The Simple mugs are produced in batches of 200 units; however, due to the more intricate detail included on the Sophisticated mugs, they are produced in batches of 50 units.
The company’s Controller has asked you to compare the plantwide, departmental, and activity- based cost allocation methods. To assist in your analysis, the Controller has provided you with the budgeted cost information for the 2020 fiscal year.
|
Natha Budgeted Information for the Year Ended December 31, 2020 |
|||
|
Machining Department |
Simple |
Sophisticated |
Total |
|
Direct materials cost |
$90,000.00 |
$52,500.00 |
$142,500.00 |
|
Direct labour cost |
45,000.00 |
30,000.00 |
75,000.00 |
|
Overhead costs |
120,000.00 |
||
|
Machine hours |
12,000 |
18,000 |
30,000 |
|
Direct labour hours |
4,000 |
1,000 |
5,000 |
|
Assembly Department |
Simple |
Sophisticated |
Total |
|
Direct materials cost |
$7,500.00 |
$15,000.00 |
$22,500.00 |
|
Direct labour cost |
22,500.00 |
37,500.00 |
60,000.00 |
|
Overhead costs |
40,000.00 |
||
|
Machine hours |
6,000 |
4,000 |
10,000 |
|
Direct labour hours |
3,500 |
500 |
4,000 |
Required:
In: Accounting
Landen Corporation uses a job-order costing system. At the beginning of the year, the company made the following estimates:
| Direct labor-hours required to support estimated production | 100,000 | |
| Machine-hours required to support estimated production | 50,000 | |
| Fixed manufacturing overhead cost | $ | 280,000 |
| Variable manufacturing overhead cost per direct labor-hour | $ | 2.80 |
| Variable manufacturing overhead cost per machine-hour | $ | 5.60 |
During the year, Job 550 was started and completed. The following information is available with respect to this job:
| Direct materials | $ | 216 |
| Direct labor cost | $ | 327 |
| Direct labor-hours | 15 | |
| Machine-hours | 5 | |
Required:
1. Assume that Landen has historically used a plantwide predetermined overhead rate with direct labor-hours as the allocation base. Under this approach:
a. Compute the plantwide predetermined overhead rate.
b. Compute the total manufacturing cost of Job 550.
c. If Landen uses a markup percentage of 200% of its total manufacturing cost, what selling price would it establish for Job 550?
2. Assume that Landen’s controller believes that machine-hours is a better allocation base than direct labor-hours. Under this approach:
a. Compute the plantwide predetermined overhead rate.
b. Compute the total manufacturing cost of Job 550.
c. If Landen uses a markup percentage of 200% of its total manufacturing cost, what selling price would it establish for Job 550?
(Round your intermediate calculations to 2 decimal places. Round your "Predetermined Overhead Rate" answers to 2 decimal places and all other answers to the nearest whole dollar.)
In: Accounting
Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December.
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $71,070 | $93,810 | ||
| Materials inventory, December 31 | (a) | 106,010 | ||
| Materials purchased | 180,520 | (a) | ||
| Cost of direct materials used in production | 190,470 | (b) | ||
| Direct labor | 267,930 | 211,070 | ||
| Factory overhead | 83,150 | 105,070 | ||
| Total manufacturing costs incurred in December | (b) | 606,950 | ||
| Total manufacturing costs | 678,000 | 833,030 | ||
| Work in process inventory, December 1 | 136,450 | 226,080 | ||
| Work in process inventory, December 31 | 115,130 | (c) | ||
| Cost of goods manufactured | (c) | 601,320 | ||
| Finished goods inventory, December 1 | 120,110 | 105,070 | ||
| Finished goods inventory, December 31 | 125,790 | (d) | ||
| Sales | 1,047,570 | 938,100 | ||
| Cost of goods sold | (d) | 606,950 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 136,450 | (f) | ||
| Net income | (f) | 208,260 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| $ | |||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| $ | ||
| Cost of goods sold: | ||
| $ | ||
| $ | ||
| $ | ||
| $ | ||
In: Accounting
Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December.
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $74,800 | $100,230 | ||
| Materials inventory, December 31 | (a) | 113,260 | ||
| Materials purchased | 189,990 | (a) | ||
| Cost of direct materials used in production | 200,460 | (b) | ||
| Direct labor | 282,000 | 225,520 | ||
| Factory overhead | 87,520 | 112,260 | ||
| Total manufacturing costs incurred in December | (b) | 648,490 | ||
| Total manufacturing costs | 713,600 | 890,040 | ||
| Work in process inventory, December 1 | 143,620 | 241,550 | ||
| Work in process inventory, December 31 | 121,180 | (c) | ||
| Cost of goods manufactured | (c) | 642,470 | ||
| Finished goods inventory, December 1 | 126,410 | 112,260 | ||
| Finished goods inventory, December 31 | 132,400 | (d) | ||
| Sales | 1,102,550 | 1,002,300 | ||
| Cost of goods sold | (d) | 648,490 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 143,620 | (f) | ||
| Net income | (f) | 222,510 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| $ | |||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| $ | ||
| Cost of goods sold: | ||
| $ | ||
| $ | ||
| $ | ||
| $ | ||
In: Accounting
Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December.
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $74,790 | $99,470 | ||
| Materials inventory, December 31 | (a) | 112,400 | ||
| Materials purchased | 189,970 | (a) | ||
| Cost of direct materials used in production | 200,440 | (b) | ||
| Direct labor | 281,960 | 223,810 | ||
| Factory overhead | 87,500 | 111,410 | ||
| Total manufacturing costs incurred in December | (b) | 643,570 | ||
| Total manufacturing costs | 713,500 | 883,290 | ||
| Work in process inventory, December 1 | 143,600 | 239,720 | ||
| Work in process inventory, December 31 | 121,160 | (c) | ||
| Cost of goods manufactured | (c) | 637,600 | ||
| Finished goods inventory, December 1 | 126,400 | 111,410 | ||
| Finished goods inventory, December 31 | 132,380 | (d) | ||
| Sales | 1,102,400 | 994,700 | ||
| Cost of goods sold | (d) | 643,570 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 143,600 | (f) | ||
| Net income | (f) | 220,820 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| $ | |||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| $ | ||
| Cost of goods sold: | ||
| $ | ||
| $ | ||
| $ | ||
| $ | ||
In: Accounting