Statement of Cost of Goods Manufactured and Income Statement for a Manufacturing Company
The following information is available for Shanika Company for 20Y6:
| Inventories | January 1 | December 31 |
| Materials | $315,040 | $396,950 |
| Work in process | 567,070 | 539,850 |
| Finished goods | 545,020 | 551,760 |
| Advertising expense | $269,530 | |
| Depreciation expense-office equipment | 38,110 | |
| Depreciation expense-factory equipment | 51,210 | |
| Direct labor | 611,300 | |
| Heat, light, and power-factory | 20,240 | |
| Indirect labor | 71,450 | |
| Materials purchased | 599,390 | |
| Office salaries expense | 209,190 | |
| Property taxes-factory | 16,670 | |
| Property taxes-headquarters building | 34,530 | |
| Rent expense-factory | 28,180 | |
| Sales | 2,806,440 | |
| Sales salaries expense | 344,550 | |
| Supplies-factory | 13,890 | |
| Miscellaneous costs-factory | 8,730 |
Required:
1. Prepare the statement of cost of goods manufactured.
| Shanika Company | |||||
| Statement of Cost of Goods Manufactured | |||||
| For the Year Ended December 31, 20Y6 | |||||
| __________ | $___________ | ||||
| Direct materials: | |||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| Factory overhead: | |||||
| __________ |
|
||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| Total factory overhead | $___________ | ||||
| Total manufacturing costs incurred | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
| __________ | $___________ | ||||
2. Prepare the income statement.
| Shanika Company | ||||
| Income Statement | ||||
| For the Year Ended December 31, 20Y6 | ||||
| __________ | $__________ | |||
| Cost of goods sold: | ||||
| __________ | $___________ | |||
| __________ | $___________ | |||
| __________ | $___________ | |||
| __________ | $___________ | |||
| __________ | $___________ | |||
| __________ | $___________ | |||
| Operating expenses: | ||||
| Administrative expenses: | ||||
| __________ | $___________ | |||
| __________ | $___________ | |||
| __________ | $___________ | $___________ | ||
| Selling expenses: | ||||
| __________ | $___________ | |||
| __________ | $___________ | $___________ | ||
| Total operating expenses | $___________ | |||
| __________ | $___________ | |||
In: Accounting
Moody Corporation uses a job-order costing system with a plantwide overhead rate based on machine-hours. At the beginning of the year, the company made the following estimates: Machine-hours required to support estimated production 153,000 Total estimated manufacturing overhead cost $ 1,369,350 Required: 1. Compute the predetermined overhead rate. (Do not round intermediate calculations. Round your answer to 2 decimal places.) 2. During the year, Job 400 was started and completed. The following information was available with respect to this job: Direct materials requisitioned $ 310 Direct labor cost $ 290 Machine-hours used 31 Compute the total manufacturing cost assigned to Job 400. (Do not round intermediate calculations and round final answer to 2 decimal places.) 3-a. During the year the company worked a total of 145,600 machine-hours on all jobs and incurred actual manufacturing overhead costs of $1,305,620. What is the amount of underapplied or overapplied overhead for the year? (Use the overhead rate determined in requirement 1.) 3-b. If this amount were closed out entirely to Cost of Goods Sold, would net operating income increase or decrease? Increase Decrease
In: Accounting
Paducah Slugger Company makes baseball bats out of lumber
supplied to it by Acme Sporting Goods, which pays Paducah $10 for
each finished bat. Paducah's only factors of production are lathe
operators and a small building with a lathe. The number of bats per
day it produces depends on the number of employee-hours per day, as
shown in the table below.
a. Suppose the wage is $14 per hour and Paducah’s daily fixed cost
for the lathe and building is $60.
Instructions: Complete the table below. If you are
entering any negative numbers be sure to include a negative sign
(-) in front of those numbers. Enter your responses as whole
numbers.
| Q (bats per day) |
Number of employee-hours per day | Total revenue ($ per day) |
Total labor cost ($ per day) |
Total cost ($ per day) |
Profit ($ per day) |
| 0 | 0 | ||||
| 5 | 1 | ||||
| 10 | 2 | ||||
| 15 | 4 | ||||
| 20 | 7 | ||||
| 25 | 11 | ||||
| 30 | 16 | ||||
| 35 | 22 |
What is the profit-maximizing quantity of
bats? bats.
b. What would be the profit-maximizing number of bats if the firm’s
fixed cost were not $60 per day but only $30?
bats.
In: Economics
Genuine Spice Inc. began operations on January 1, 2016. The company produces a hand and body lotion in an eight-ounce bottle called Eternal Beauty. The lotion is sold wholesale in 12-bottle cases for $100 per case. There is a selling commission of $20 per case. The January direct materials, direct labor, and factory overhead costs are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Part B—August Budgets
During July of the current year, the management of Genuine Spice Inc. asked the controller to prepare August manufacturing and income statement budgets. Demand was expected to be 1,500 cases at $100 per case for August. Inventory planning information is provided as follows:
Finished Goods Inventory:
| Case | Cost | |
| Estimated finished goods inventory, August 1, 2016 | 300 | $12,000 |
| Desired finished goods inventory, August 31, 2016 | 175 | 7,000 |
Materials Inventory:
| Cream Base (ozs.) |
Oils (ozs.) |
Bottles (bottles) |
|
| Estimated materials inventory, August 1, 2016 | 250 | 290 | 600 |
| Desired materials inventory, August 31, 2016 | 1,000 | 360 | 240 |
There was negligible work in process inventory assumed for either the beginning or end of the month; thus, none was assumed. In addition, there was no change in the cost per unit or estimated units per case operating data from January.
Required:
5. Prepare the August production budget. Enter all amounts as positive numbers.
| Genuine Spice Inc. Production Budget For the Month Ended August 31, 2016 |
|
|---|---|
| Cases | |
| Expected cases to be sold | |
| Plus desired ending inventory | |
| Total | |
| Less estimated beginning inventory | |
| Total units to be produced | |
6. Prepare the August direct materials purchases budget. Enter the unit price to the nearest cent. Enter all amounts as positive numbers.
| Genuine Spice Inc. Direct Materials Purchases Budget For the Month Ended August 31, 2016 |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cream Base (ozs.) | Natural Oils (ozs.) | Bottles (bottles) | Total | ||||||||
| Units required for production | |||||||||||
| Plus desired ending inventory | |||||||||||
| Less estimated beginning inventory | |||||||||||
| Direct materials to be purchased | |||||||||||
| Unit price | $ | $ | $ | ||||||||
| Total direct materials to be purchased | $ | $ | $ | $ | |||||||
7. Prepare the August direct labor budget. For hours required, round to nearest whole hour. For hourly rate, enter to the nearest cent, if required.
| Genuine Spice Inc. Direct Labor Budget For the Month Ended August 31, 2016 |
||||||
|---|---|---|---|---|---|---|
| Hours required for production of: | Mixing | Filling | Total | |||
| Hand and body lotion | ||||||
| Hourly rate | $ | $ | ||||
| Total direct labor cost | $ | $ | $ | |||
8. Prepare the August factory overhead budget. If an amount box does not require an entry, leave it blank.
| Genuine Spice Inc. Factory Overhead Budget For the Month Ended August 31, 2016 |
||||||
|---|---|---|---|---|---|---|
| Factory overhead: | Fixed | Variable | Total | |||
| Utilities | $ | $ | $ | |||
| Facility lease | ||||||
| Equipment depreciation | ||||||
| Supplies | ||||||
| Total | $ | $ | $ | |||
9. Prepare the August budgeted income statement, including selling expenses. Enter all amounts as positive numbers.
| Genuine Spice Inc. Budgeted Income Statement For the Month Ended August 31, 2016 |
||||
|---|---|---|---|---|
| Sales | $ | |||
| Finished goods inventory, August 1 | $ | |||
| Direct materials inventory, August 1 | $ | |||
| Direct materials purchases | ||||
| Less direct materials inventory, August 31 | ||||
| Cost of direct materials for production | $ | |||
| Direct labor | ||||
| Factory overhead | ||||
| Less finished goods inventory, August 31 | ||||
| Cost of goods sold | ||||
| Gross profit | $ | |||
| Selling expenses | ||||
| Income before income tax | $ | |||
In: Finance
Suppose Bella's Belt Barn operates in a perfectly competitive market and is producing its profit-maximizing level of output. Suppose further that at this level of production, Bella's average total cost of producing belts is $22.50, average variable cost is $21.30, and marginal cost is $21.70. At this moment, Bella is earning _____ economic profits. Over time, everything else held constant, the price of belts in this market will _____.
In: Economics
Your Corporation uses a standard cost system to collect costs related to the production. The labor standards for each unit are 1.2 hours at a standard cost of $18 per hour. During the month, employees work 34,000 hours in the production of 30,000 units. The total labor cost was $649,400. What is the efficiency (quantity) variance for the month?
|
$37,400 unfavorable |
||
|
$37,400 favorable |
||
|
$36,000 unfavorable |
||
|
$36,000 favorable |
In: Accounting
____ 16. In a perfectly competitive market, the typical firm cannot affect the price of the output that it sells, and so the firm maximizes its profits or minimizes any losses (assuming that P > AVC and the firm produces at all) by producing that level of output where:
a. MC < P. c. MC = P.
b. MC > P. d. P>MC = AVC.
____ 17. If the price faced by a competitive firm is less than its average total cost but greater than its average variable cost when it produces a particular level of output, the firm:
a. is making a positive profit and should continue to produce.
b. is incurring a loss in the short run, but it should continue to produce in order to minimize its loss.
c. is breaking even, and so it should continue to produce a positive level of output.
d. is incurring a loss and should shut down its plant immediately in order to minimize its loss.
____ 18. When a firm in perfect competition is maximizing its profits and produces that level of output where price, marginal revenue, marginal cost, average total cost, long-run marginal cost, and long-run average total cost are all equal, the firm:
a. earns an economic profit, and this is greater than the return required to keep the firm in business.
b. earns an economic profit that can be continued in the long run.
c. is in a long-run equilibrium and is just breaking even.
d. incurs a loss and will shut down in the long run.
In: Economics
Cabinaire Inc. is one of the largest manufacturers of office furniture in the United States. In Grand Rapids, Michigan, it produces filing cabinets in two departments: Fabrication and Trim Assembly. Assume the following information for the Fabrication Department:
| Steel per filing cabinet | 41 pounds |
| Direct labor per filing cabinet | 20 minutes |
| Supervisor salaries | $141,000 per month |
| Depreciation | $32,000 per month |
| Direct labor rate | $18 per hour |
| Steel cost | $1.52 per pound |
Prepare a flexible budget for 15,000, 19,000, and 23,000 filing cabinets for the month of October 2016, similar to Exhibit 5, assuming that inventories are not significant. Enter all amounts as positive numbers.
| Cabinaire Inc-Fabrication Department | |||
| Flexible Production Budget | |||
| October 2016 (assumed data) | |||
| Units of production | 15,000 | 19,000 | 23,000 |
| Variable cost: | |||
| Direct labor | $fill in the blank 1 | $fill in the blank 2 | $fill in the blank 3 |
| Direct materials | fill in the blank 4 | fill in the blank 5 | fill in the blank 6 |
| Total variable cost | $fill in the blank 7 | $fill in the blank 8 | $fill in the blank 9 |
| Fixed cost: | |||
| Supervisor salaries | $fill in the blank 10 | $fill in the blank 11 | $fill in the blank 12 |
| Depreciation | fill in the blank 13 | fill in the blank 14 | fill in the blank 15 |
| Total fixed cost | $fill in the blank 16 | $fill in the blank 17 | $fill in the blank 18 |
| Total department cost | $fill in the blank 19 | $fill in the blank 20 | $fill in the blank 21 |
In: Accounting
Bullseye Company manufactures dartboards. Its standard cost
information follows:
| Standard Quantity | Standard Price (Rate) | Standard Unit Cost | ||||||
| Direct materials (cork board) | 3.50 | sq. ft. | $ | 2.50 | per sq. ft. | $ | 8.75 | |
| Direct labor | 1 | hrs. | $ | 11.00 | per hr. | 11.00 | ||
| Variable manufacturing overhead (based on direct labor hours) | 1 | hrs. | $ | 0.55 | per hr. | 0.55 | ||
| Fixed manufacturing overhead ($51,000 ÷ 170,000 units) | 0.30 | |||||||
Bullseye has the following actual results for the month of
September:
| Number of units produced and sold | 150,000 | |
| Number of square feet of corkboard used | 520,000 | |
| Cost of corkboard used | $ | 1,248,000 |
| Number of labor hours worked | 159,000 | |
| Direct labor cost | $ | 1,605,900 |
| Variable overhead cost | $ | 92,000 |
| Fixed overhead cost | $ | 66,000 |
Required:
1. Calculate the direct materials price, quantity, and
total spending variances for Bullseye. (Do not round your
intermediate calculations. Indicate the effect of each variance by
selecting "F" for favorable, "U" for unfavorable.)
2. Calculate the direct labor rate, efficiency,
and total spending variances for Bullseye.(Do not round
your intermediate calculations. Indicate the effect of each
variance by selecting "F" for favorable, "U" for
unfavorable.)
3. Calculate the variable overhead rate, efficiency, and total
spending variances for Bullseye. (Do not round your
intermediate calculations. Indicate the effect of each variance by
selecting "F" for favorable/Overapplied and "U" for
unfavorable/underapplied.)
In: Accounting
Barley Hopp, Inc., manufactures custom-ordered commemorative
beer steins. Its standard cost information follows:
| Standard Quantity | Standard Price (Rate) | Standard Unit Cost | ||||||
| Direct materials (clay) | 1.60 | lbs. | $ | 1.70 | per lb. | $ | 2.72 | |
| Direct labor | 1.60 | hrs. | $ | 14.00 | per hr. | 22.40 | ||
| Variable manufacturing overhead (based on direct labor hours) | 1.60 | hrs. | $ | 1.20 | per hr. | 1.92 | ||
| Fixed manufacturing overhead ($312,500.00 ÷ 125,000.00 units) | 2.50 | |||||||
Barley Hopp had the following actual results last year:
| Number of units produced and sold | 130,000 | |
| Number of pounds of clay used | 228,200 | |
| Cost of clay | $ | 365,120 |
| Number of labor hours worked | 175,000 | |
| Direct labor cost | $ | 2,975,000 |
| Variable overhead cost | $ | 250,000 |
| Fixed overhead cost | $ | 330,000 |
Required:
1. Calculate the direct materials price, quantity, and
total spending variances for Barley Hopp. (Do not round
your intermediate calculations. Indicate the effect of each
variance by selecting "F" for favorable and "U" for
unfavorable.)
2. Calculate the direct labor rate, efficiency,
and total spending variances for Barley Hopp.
(Do not round your intermediate calculations. Indicate the
effect of each variance by selecting "F" for favorable and "U" for
unfavorable.)
3. Calculate the variable overhead rate,
efficiency, and total spending variances for Barley
Hopp. (Do not round your intermediate
calculations. Indicate the effect of each variance by selecting "F"
for favorable/Overapplied and "U" for
unfavorable/underapplied.)
In: Accounting