Beginning goods in process inventory (March 31)
Units of product 30,000 units
Percentage of completion – Direct materials 100%
Percentage of completion – Direct labor 65%
Direct materials costs $4,300
Direct labor costs $ 700
Factory overhead costs applied $ 920
Activities during the current period (April)
Units started this period 90,000 units
Units transferred out (completed) 100,000 units
Direct materials costs $ 12,900
Direct labor costs $ 6,700
Factory overhead costs applied $ 7,680
Ending goods in process inventory (April 30)
Units of product 20,000
Percentage of completion – Direct materials 100%
Percentage of completion – Direct labor 25%
Process Cost Summary
Weighted Average
Cost Charged to Production
Costs of beginning goods in process
Direct Materials
Direct Labor
Factory Overhead
Costs incurred this period
Direct materials
Direct Labor
Factory Overhead
Total costs to account for
Unit Cost Information
Units to accounts for: Units accounted for:
Beginning goods in process Completed and transferred out
Units started this period Ending goods in process
Total units to account for Total units accounted for
Direct Direct Factory
Equivalents Units of Production (EUP) Materials Labor Overhead
Units completed and transferred out
Units of ending goods in process
Direct materials
Direct labor
Factory overhead
Equivalent units of production
Direct Direct Factory
Cost per EUP Materials Labor Overhead
Costs of beginning goods in process
Costs incurred this period
Total costs
/EUP
Cost per EUP
Cost Assignment and Reconciliation
Costs transferred out (COGM)
Direct materials
Direct labor
Factory overhead
Costs of ending goods in process
Direct materials
Direct labor
Factory overhead
Total costs accounted for
1. What is the equivalent units of production for direct materials?
2. What is the equivalent units of production for direct labor?
3. What is the equivalent units of production for factory overhead?
4. What is the cost per equivalent unit of production (4 decimals) for direct materials?
5. What is the cost per equivalent unit of production (4 decimals) for direct labor?
6. What is the cost per equivalent unit of production for factory overhead?
7. What is the cost of goods manufactured?
8. What is the cost of ending goods in process?
In: Accounting
The Spurling Brigade Company produces custom widgets for its customers. The company uses an activity-based costing system for its overhead costs. The company has provided the following data from its activity-based costing system.
Activity Cost
Pool Total
Cost Total Activity
Assembling………..... $101,574 16,200 machine hours
Job Support………… 32,724 1,800 jobs
Customer support…... 5,472 320 clients
Other………………. 100,000 Not applicable
Total………………. $239,770
The "Other" activity cost pool consists of costs of idle capacity
& organization-sustaining costs. One particular customer,
Vandal Inc., requested 32 jobs during the year for a total of 100
units, requiring a total of 192 machine hours. Each unit requires
$0.40 in direct materials and $1.60 in direct labor. The customer
was charged $2,200 for these jobs.
Round off all calculations to the nearest whole cent.
A. Using ABC, compute the activity rate for the Assembling dept.
B. Using the same information for #10, compute the activity rate for Job Support.
C. Using the information for #10, compute the activity rate for Customer support.
D. Compute the total overhead cost charged to Vandal. Round to 2 decimal places.
E. Now compute the customer (gross) margin for Vandal Inc. rounding to 2 decimal places. Give as positive or negative number.
F. What is the (product) cost for Spurling to produce one unit for Vandal under ABC? Round to 2 decimal places. Give as positive number.
G. If Spurling used traditional costing instead of ABC and allocates based on machine hours, what would be the customer margin for Vandal Inc.? Give as positive or negative number. Round to 2 decimal places
In: Accounting
Budgeted Income Statement and Supporting Budgets
The budget director of Feathered Friends Inc., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for December:
Estimated sales for December:
| Bird house | 3,200 units at $50 per unit |
| Bird feeder | 3,000 units at $70 per unit |
Estimated inventories at December 1:
| Direct materials: | |
| Wood | 200 ft. |
| Plastic | 240 lbs. |
| Finished products: | |
| Bird house | 320 units at $27 per unit |
| Bird feeder | 270 units at $40 per unit |
Desired inventories at December 31:
| Direct materials: | |
| Wood | 220 ft. |
| Plastic | 200 lbs. |
| Finished products: | |
| Bird house | 290 units at $27 per unit |
| Bird feeder | 250 units at $41 per unit |
Direct materials used in production:
| In manufacture of Bird House: | |
| Wood | 0.80 ft. per unit of product |
| Plastic | 0.50 lb. per unit of product |
| In manufacture of Bird Feeder: | |
| Wood | 1.20 ft. per unit of product |
| Plastic | 0.75 lb. per unit of product |
Anticipated cost of purchases and beginning and ending inventory of direct materials:
| Wood | $7.00 per ft. |
| Plastic | $1.00 per lb. |
Direct labor requirements:
| Bird House: | |
| Fabrication Department | 0.20 hr. at $16 per hr. |
| Assembly Department | 0.30 hr. at $12 per hr. |
| Bird Feeder: | |
| Fabrication Department | 0.40 hr. at $16 per hr. |
| Assembly Department | 0.35 hr. at $12 per hr. |
Estimated factory overhead costs for December:
| Indirect factory wages | $75,000 |
| Depreciation of plant and equipment | 23,000 |
| Power and light | 6,000 |
| Insurance and property tax | 5,000 |
Estimated operating expenses for December:
| Sales salaries expense | $70,000 |
| Advertising expense | 18,000 |
| Office salaries expense | 21,000 |
| Depreciation expense—office equipment | 600 |
| Telephone expense—selling | 550 |
| Telephone expense—administrative | 250 |
| Travel expense—selling | 4,000 |
| Office supplies expense | 200 |
| Miscellaneous administrative expense | 400 |
Estimated other income and expense for December:
| Interest revenue | $200 |
| Interest expense | 122 |
Estimated tax rate: 30%
Required:
1. Prepare a sales budget for December.
| Feathered Friends
Inc. Sales Budget For the Month Ending December 31 |
|||
|---|---|---|---|
| Unit
Sales Volume |
Unit
Selling Price |
Total Sales | |
| Bird house | |||
| Bird feeder | |||
| Total revenue from sales | |||
2. Prepare a production budget for December. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
| Feathered Friends
Inc. Production Budget For the Month Ending December 31 |
||||
|---|---|---|---|---|
| Units | ||||
| Bird House | Bird Feeder | |||
| Expected units to be sold | ||||
| Desired inventory, December 31 | ||||
| Total units available | ||||
| Estimated inventory, December 1 | ||||
| Total units to be produced | ||||
3. Prepare a direct materials purchases budget for December. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
| Feathered Friends
Inc. Direct Materials Purchases Budget For the Month Ending December 31 |
|||
|---|---|---|---|
| Wood | Plastic | Total | |
| Required units for production: | |||
| Bird house | |||
| Bird feeder | |||
| Desired units of inventory, December 31 | |||
| Total units available | |||
| Estimated units of inventory, December 1 | |||
| Total units to be purchased | |||
| Unit price | |||
| Total direct materials to be purchased | |||
4. Prepare a direct labor cost budget for December.
| Feathered Friends
Inc. Direct Labor Cost Budget For the Month Ending December 31 |
||||||
|---|---|---|---|---|---|---|
|
Fabrication Department |
Assembly Department | Total | ||||
| Hours required for production: | ||||||
| Bird house | ||||||
| Bird feeder | ||||||
| Total | ||||||
| Hourly rate | ||||||
| Total direct labor cost | ||||||
5. Prepare a factory overhead cost budget for December.
| Feathered Friends
Inc. Factory Overhead Cost Budget For the Month Ending December 31 |
||
|---|---|---|
| Indirect factory wages | $ | |
| Depreciation of plant and equipment | ||
| Power and light | ||
| Insurance and property tax | ||
| Total factory overhead cost | $ | |
6. Prepare a cost of goods sold budget for December. Work in process at the beginning of December is estimated to be $29,000, and work in process at the end of December is estimated to be $35,400. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
| Feathered Friends
Inc. Cost of Goods Sold Budget For the Month Ending December 31 |
|||
|---|---|---|---|
| Finished goods inventory, December 1 | |||
| Work in process inventory, December 1 | |||
| Direct materials: | |||
| Direct materials inventory, December 1 | |||
| Direct materials purchases | |||
| Cost of direct materials available for use | |||
| Direct materials inventory, December 31 | |||
| Cost of direct materials placed in production | |||
| Direct labor | |||
| Factory overhead | |||
| Total manufacturing costs | |||
| Total work in process during period | |||
| Work in process inventory, December 31 | |||
| Cost of goods manufactured | |||
| Cost of finished goods available for sale | |||
| Finished goods inventory, December 31 | |||
| Cost of goods sold | |||
7. Prepare a selling and administrative expenses budget for December.
| Feathered Friends
Inc. Selling and Administrative Expenses Budget For the Month Ending December 31 |
|||
|---|---|---|---|
| Selling expenses: | |||
| Sales salaries expense | $ | ||
| Advertising expense | |||
| Telephone expense—selling | |||
| Travel expense—selling | |||
| Total selling expenses | $ | ||
| Administrative expenses: | |||
| Office salaries expense | $ | ||
| Depreciation expense—office equipment | |||
| Telephone expense—administrative | |||
| Office supplies expense | |||
| Miscellaneous administrative expense | |||
| Total administrative expenses | |||
| Total operating expenses | $ | ||
8. Prepare a budgeted income statement for December. In the Other revenue and expense section, indicate expenses as negative amounts.
| Feathered Friends
Inc. Budgeted Income Statement For the Month Ending December 31 |
|||
|---|---|---|---|
| Revenue from sales | $ | ||
| Cost of goods sold | |||
| Gross profit | $ | ||
| Operating expenses: | |||
| Selling expenses | $ | ||
| Administrative expenses | |||
| Total operating expenses | |||
| Income from operations | $ | ||
| Other revenue and expense: | |||
| Interest revenue | $ | ||
| Interest expense | |||
| Income before income tax | $ | ||
| Income tax expense | |||
| Net income | $ | ||
Feedback
In: Accounting
Fmaedi698, Inc., manufactures and sells two products: Product G8 and Product O0. Historically, the firm has used a traditional costing system, with direct labor hours as an activity base, to allocated manufaturing overhead to products. Data concerning the expected production of each product and the expected total direct labor-hours (DLHs) required to produce that output appear below:
| Expected Production | Direct Labor-Hours Per Unit | Total Direct Labor-Hours | |
| Product G8 | 750 | 5.5 | 4,125 |
| Product O0 | 350 | 2.5 | 875 |
| Total direct labor-hours | 5,000 | ||
The direct labor rate is $22.60 per DLH. The direct materials cost per unit for each product is given below:
| Direct Materials Cost per Unit |
|||
| Product G8 | $118.10 | ||
| Product O0 | $118.50 | ||
The company is considering adopting an activity-based costing system with the following activity cost pools, activity measures, and expected activity:
| Estimated | Expected Activity | |||||
| Activity Cost Pools | Activity Measures | Overhead Cost | Product G8 | Product O0 | Total | |
| Labor-related | DLHs | $ | 58,055 | 4,125 | 875 | 5,000 |
| Machine setups | setups | 56,890 | 650 | 625 | 1,275 | |
| Order size | MHs | 368,008 | 5,050 | 5,600 | 10,650 | |
| $ | 482,953 | |||||
Which of the following statements concerning the unit product cost of Product G8 is true? (Round your intermediate calculations to 2 decimal places.)
rev: 03_25_2018_QC_CS-119201
Multiple Choice
a. The unit product cost of Product G8 under traditional costing is less than its unit product cost under activity-based costing by $316.17.
b. The unit product cost of Product G8 under traditional costing is greater than its unit product cost under activity-based costing by $196.09.
c. The unit product cost of Product G8 under traditional costing is less than its unit product cost under activity-based costing by $196.09.
d. The unit product cost of Product G8 under traditional costing is greater than its unit product cost under activity-based costing by $316.17.
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 | $55,730 | $74,680 | ||
| Materials inventory, December 31 | (a) | 84,390 | ||
| Materials purchased | 141,550 | (a) | ||
| Cost of direct materials used in production | 149,360 | (b) | ||
| Direct labor | 210,100 | 168,030 | ||
| Factory overhead | 65,200 | 83,640 | ||
| Total manufacturing costs incurred in December | (b) | 483,180 | ||
| Total manufacturing costs | 531,660 | 663,160 | ||
| Work in process inventory, December 1 | 107,000 | 179,980 | ||
| Work in process inventory, December 31 | 90,280 | (c) | ||
| Cost of goods manufactured | (c) | 478,700 | ||
| Finished goods inventory, December 1 | 94,180 | 83,640 | ||
| Finished goods inventory, December 31 | 98,640 | (d) | ||
| Sales | 821,460 | 746,800 | ||
| Cost of goods sold | (d) | 483,180 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 107,000 | (f) | ||
| Net income | (f) | 165,790 | ||
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 | |||
| Work in process inventory, December 1 | $ | ||
| Direct materials: | |||
| Materials inventory, December 1 | $ | ||
| Purchases | |||
| Cost of direct materials used in production | $ | ||
| Less materials inventory, December 31 | |||
| Cost of direct materials used in production | $ | ||
| Direct labor | |||
| Factory overhead | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| Less work in process inventory, December 31 | |||
| Cost of goods manufactured | $ | ||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| Sales | $ | |
| Cost of goods sold: | ||
| Finished goods inventory, December 1 | $ | |
| Cost of goods manufactured | ||
| Cost of finished goods available for sale | $ | |
| Less finished goods inventory, December 31 | ||
| Cost of goods sold | ||
| Gross profit | $ | |
| Operating expenses | ||
| Net income | $ | |
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 $58,780 $79,940 Materials inventory, December 31 (a) 90,330 Materials purchased 149,300 (a) Cost of direct materials used in production 157,530 (b) Direct labor 221,600 179,870 Factory overhead 68,770 89,530 Total manufacturing costs incurred in December (b) 517,210 Total manufacturing costs 560,760 709,870 Work in process inventory, December 1 112,860 192,660 Work in process inventory, December 31 95,220 (c) Cost of goods manufactured (c) 512,420 Finished goods inventory, December 1 99,340 89,530 Finished goods inventory, December 31 104,040 (d) Sales 866,420 799,400 Cost of goods sold (d) 517,210 Gross profit (e) (e) Operating expenses 112,860 (f) Net income (f) 177,470 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 Work in process inventory, December 1 $ Direct materials: Materials inventory, December 1 $ Purchases Cost of materials available for use $ Less materials inventory, December 31 Cost of direct materials used in production $ Direct labor Factory overhead Total manufacturing costs incurred during December Total manufacturing costs $ Less work in process inventory, December 31 Cost of goods manufactured $ 3. Prepare On Company's income statement for December. On Company Income Statement For the Month Ended December 31 Sales $ Cost of goods sold: Finished goods inventory, December 1 $ Cost of goods manufactured Cost of materials available for use $ Less finished goods inventory, December 31 Cost of goods sold Gross profit $ Operating expenses Net income $
In: Accounting
Support activity cost allocation
Jake’s Gems mines and produces diamonds, rubies, and other gems. The gems are produced by way of the Mining and Cutting activities. These production activities are supported by the Maintenance and Security activities. Security costs are allocated to the production activities based on asset value. Maintenance costs are normally allocated based on machine hours. However, Maintenance costs typically correlate more with the number of service calls. Information regarding the activities is provided in the following table:
| Maintenance | Security | Mining | Cutting | |
| Number of service calls | 17 | 20 | 60 | 20 |
| Machine hours | 89 | 88 | 182 | 176 |
| Asset value | $200,000 | $80,000 | $300,000 | $300,000 |
| Department cost | $25,000 | $42,500 | $160,000 | $95,000 |
1. Is the process of allocating maintenance costs based on machine hours correct? Identify the measure than can possibly be used to allocate the maintenance costs.
No
Measures that can possibly be used to allocate the maintenance costs.
a. Number of service calls
b. Asset value
c. Department cost
d. None of the above
a
2. Based on your response to part (1), determine the total costs allocated from each support activity to the other activities using the reciprocal services method and the most appropriate cost driver for Maintenance.
| Maintenance Department |
Security Department |
Mining Department |
Cutting Department |
|
| Maintenance cost allocation | $ | $ | $ | |
| Security cost allocation | $ | $ | $ | |
| Production activities total costs | $ | $ |
3. Assume Jake’s Gems is considering cutting costs by switching to a simpler support activity cost allocation method. Determine the total costs allocated from each support activity to the other activities.
| Particulars | Mining Department |
Cutting Department |
| Maintenance cost | $ | $ |
| Security cost | $ | $ |
| Production activities total cost | $ | $ |
Is it viable for the company to choose the direct method of cost allocation?
Yes
Which of the following supports your answer?
a. The direct cost allocation method is too simple and it is not accurate.
b. The difference between the direct cost allocation method and the reciprocal method is minimal and the direct method is easier.
c. The reciprocal method of cost allocation is more accurate and easier than the direct method.
d. None of the above.
b
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 | $75,790 | $102,320 | ||
| Materials inventory, December 31 | (a) | 115,620 | ||
| Materials purchased | 192,510 | 230,220 | ||
| Cost of direct materials used in production | 203,120 | (a) | ||
| Direct labor | 285,730 | (b) | ||
| Factory overhead | 88,670 | 114,600 | ||
| Total manufacturing costs incurred in December | (b) | 662,010 | ||
| Total manufacturing costs | 723,040 | 723,040 | ||
| Work in process inventory, December 1 | 145,520 | 246,590 | ||
| Work in process inventory, December 31 | 122,780 | (c) | ||
| Cost of goods manufactured | (c) | 655,870 | ||
| Finished goods inventory, December 1 | 128,090 | 114,600 | ||
| Finished goods inventory, December 31 | 134,150 | (d) | ||
| Sales | 1,117,140 | 1,023,200 | ||
| Cost of goods sold | (d) | 662,010 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 145,520 | (f) | ||
| Net income | (f) | 227,150 | ||
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 | |||
| Work in process inventory, December 1 | $ | ||
| Direct materials: | |||
| Materials inventory, December 1 | $ | ||
| Purchases | |||
| Cost of materials available for use | $ | ||
| Materials inventory, December 31 | |||
| Cost of direct materials used in production | $ | ||
| Direct labor | |||
| Factory overhead | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| Work in process inventory, December 31 | |||
| Cost of goods manufactured | $ | ||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| Sales | $ | |
| Cost of goods sold: | ||
| Finished goods inventory, December 1 | $ | |
| Cost of goods manufactured | ||
| Cost of finished goods available for sale | $ | |
| Finished goods inventory, December 31 | ||
| Cost of goods sold | ||
| Gross profit | $ | |
| Operating expenses | ||
| Net income | $ | |
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 | $81,310 | $108,140 | ||
| Materials inventory, December 31 | (a) | 122,200 | ||
| Materials purchased | 206,530 | (a) | ||
| Cost of direct materials used in production | 217,910 | (b) | ||
| Direct labor | 306,540 | 243,320 | ||
| Factory overhead | 95,130 | 121,120 | ||
| Total manufacturing costs incurred in December | (b) | 699,670 | ||
| Total manufacturing costs | 775,700 | 960,290 | ||
| Work in process inventory, December 1 | 156,120 | 260,620 | ||
| Work in process inventory, December 31 | 131,720 | (c) | ||
| Cost of goods manufactured | (c) | 693,180 | ||
| Finished goods inventory, December 1 | 137,410 | 121,120 | ||
| Finished goods inventory, December 31 | 143,920 | (d) | ||
| Sales | 1,198,510 | 1,081,400 | ||
| Cost of goods sold | (d) | 699,670 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 156,120 | (f) | ||
| Net income | (f) | 240,070 | ||
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 | |||
| Work in process inventory, December 1 | $ | ||
| Direct materials: | |||
| Materials inventory, December 1 | $ | ||
| Purchases | |||
| Cost of materials available for use | $ | ||
| Less materials inventory, December 31 | |||
| Cost of direct materials used in production | $ | ||
| Direct labor | |||
| Factory overhead | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| Less work in process inventory, December 31 | |||
| Cost of goods manufactured | $ | ||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| Sales | $ | |
| Cost of goods sold: | ||
| Finished goods inventory, December 1 | $ | |
| Cost of goods manufactured | ||
| Cost of finished goods available for sale | $ | |
| Less finished goods inventory, December 31 | ||
| Cost of goods sold | ||
| Gross profit | $ | |
| Operating expenses | ||
| Net income | $ | |
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 | $61,480 | $83,610 | ||
| Materials inventory, December 31 | (a) | 94,480 | ||
| Materials purchased | 156,160 | (a) | ||
| Cost of direct materials used in production | 164,770 | (b) | ||
| Direct labor | 231,780 | 188,120 | ||
| Factory overhead | 71,930 | 93,640 | ||
| Total manufacturing costs incurred in December | (b) | 540,960 | ||
| Total manufacturing costs | 586,520 | 742,460 | ||
| Work in process inventory, December 1 | 118,040 | 201,500 | ||
| Work in process inventory, December 31 | 99,600 | (c) | ||
| Cost of goods manufactured | (c) | 535,940 | ||
| Finished goods inventory, December 1 | 103,900 | 93,640 | ||
| Finished goods inventory, December 31 | 108,820 | (d) | ||
| Sales | 906,220 | 836,100 | ||
| Cost of goods sold | (d) | 540,960 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 118,040 | (f) | ||
| Net income | (f) | 185,610 | ||
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 | |||
| Work in process inventory, December 1 | $ | ||
| Direct materials: | |||
| Materials inventory, December 1 | $ | ||
| Purchases | |||
| Cost of materials available for use | $ | ||
| Less materials inventory, December 31 | |||
| Cost of direct materials used in production | $ | ||
| Direct labor | |||
| Factory overhead | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| Less work in process inventory, December 31 | |||
| Cost of goods manufactured | $ | ||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| Sales | $ | |
| Cost of goods sold: | ||
| Finished goods inventory, December 1 | $ | |
| Cost of goods manufactured | ||
| Cost of finished goods available for sale | $ | |
| Less finished goods inventory, December 31 | ||
| Cost of goods sold | ||
| Gross profit | $ | |
| Operating expenses | ||
| Net income | $ | |
In: Accounting