Jensen Company | ||
Statement of Costs of Goods Manufactured | ||
For the Year Ended December 31 | ||
Direct materials: |
||
Beginning inventory | $ 380,000.00 | |
Add: Purchases |
$ 1,675,000.00 | |
Freight-in on materials | $ 1,500.00 | |
Materials available | $ 2,056,500.00 | |
Less: Ending inventory | $ (327,000.00) | |
Direct materials used | $ 1,729,500.00 | |
Direct labor | $ 2,000,000.00 | |
Manufacturing overhead: |
||
Insurance on factory | $ 200,000.00 | |
Indirect labor | $ 790,000.00 | |
Depreciation, factory building. | $ 1,100,000.00 | |
Depreciation, factory equipment | $ 630,000.00 | |
Property taxes on factory | $ 65,000.00 | |
Utilities, factory | $ 150,000.00 | |
Total manufacturing costs added | $ 2,935,000.00 | |
Add: Beginning work in process | $ 450,000.00 | |
Less: Ending work in process | $ (750,000.00) | |
Cost of goods manufactured | $ 6,364,500.00 | |
Unit cost = Cost of goods manufactured/ units produced | ||
Unit cost = $6,363,000/150,000 | $ 42.43 | per lamp |
Jensen Company |
||
Income Statement For the Year Ended December 31 | ||
For the Year Ended December 31 | ||
Sales (2,500 + 150,000 – 11,500 =141,000 units sold × $50) | $ 7,050,000.00 | |
Cost of goods sold: | ||
Cost of goods manufactured | $ 6,364,500.00 | |
Add: Beginning finished goods inventory | $ 1,007,500.00 | |
Goods available for sale | $ 7,372,000.00 | |
Less: Ending finished goods inventory | $ (489,000.00) | $ 6,883,000.00 |
Gross margin | $ 167,000.00 | |
Less: | ||
Research and development | $ 120,000.00 | |
Salary, sales supervisor | $ 85,000.00 | |
Commissions, salespersons | $ 370,000.00 | |
Administrative expenses | $ 390,000.00 | $ 965,000.00 |
Income (loss) before taxes | $ (798,000.00) | |
TE Review Paragraph Styles - DD AalbCcDdE A A A Normal . .11 . .. 2...
Daniels Co. produced 150,000 lamps during the past calendar year. Daniels had 2,500 floor lamps in finished goods inventory at the beginning of the year. At the end of the year, there were 11,500 floor lamps in finished goods inventory. The lamps sell for $50 each. Daniels accounting records provide the following information for the past year: Purchases of direct materials $1,675,000 Direct materials inventory, January 1 380,000 Direct materials inventory, December 31 327,000 Direct labor 2,000,000 Indirect labor...
Daniels Co. produced 150,000 lamps during the past calendar year. Daniels had 2,500 floor lamps in finished goods inventory at the beginning of the year. At the end of the year, there were 11,500 floor lamps in finished goods inventory. The lamps sell for $50 each. Daniels accounting records provide the following information for the past year: Purchases of direct materials $1,675,000 Direct materials inventory, January 1 $380,000 Direct materials inventory, December 31 $327,000 Direct labor $2,000,000 Indirect labor...
Cost of Goods Manufactured and Sold Anglin Company, a manufacturing firm, has supplied the following information from its accounting records for the last calendar year: Direct labor cost $495,900 Purchases of direct materials 378,890 Freight-in on materials 7,500 Factory supplies used 18,500 Factory utilities 54,000 Commissions paid 78,983 Factory supervision and indirect labor 165,000 Advertising 145,600 Materials handling 16,900 Work-in-process inventory, January 1 201,000 Work-in-process inventory, December 31 117,400 Direct materials inventory, January 1 37,200 Direct materials inventory, December 31...
Income Statement, Cost of Goods Manufactured Spencer Company produced 200,000 cases of sports drinks during the past calendar year. Each case of 1-liter bottles sells for $36. Spencer had 2,500 cases of sports drinks in finished goods inventory at the beginning of the year. At the end of the year, there were 11,500 cases of sports drinks in finished goods inventory. Spencer's accounting records provide the following information: Purchases of direct materials $2,350,000 Direct materials inventory, January 1 290,000 Direct...
Cost of Goods Manufactured and Sold Anglin Company, a manufacturing firm, has supplied the following information from its accounting records for the last calendar year: Direct labor cost $496,550 Purchases of direct materials 375,520 Freight-in on materials 7,620 Factory supplies used 18,960 Factory utilities 55,000 Commissions paid 78,364 Factory supervision and indirect labor 164,880 Advertising 144,140 Materials handling 15,740 Work-in-process inventory, January 1 204,410 Work-in-process inventory, December 31 116,960 Direct materials inventory, January 1 38,880 Direct materials inventory, December 31...
Cost of goods sold budget Pasadena Candle Inc. A budget of estimated unit production.budgeted production of 785,000 candles for the year. Each candle requires molding. Assume that six minutes are required to mold each candle. If molding labor costs $18 per hour, determine the direct labor cost budget for the year. Wax is required to produce a candle. Assume 487,125 pounds of material will be purchased during the year. If candle wax costs $1.24 per pound, determine the direct materials...
Sleep Tight, Inc., manufactures comforters. The estimated inventories on January 1 for finished goods, work in process, and materials were $38,000, $33,000, and $26,000, respectively. The desired inventories on December 31 for finished goods, work in process, and materials were $45,000, $38,000, and $20,000, respectively. Direct materials purchases were $575,000, direct labor was $206,000 for the year, and factory overhead was $152,000. Prepare a cost of goods sold budget for Sleep Tight, Inc. Finished goods inventory, January 1 $ ____...
Westlake, Inc. produces metal fittings for the aerospace industry. The administrative and manufacturing operations occupy the same 200,000 square foot building. The manufacturing plant uses 150,000 square feet. Depreciation is assigned based on building use. Indirect labor represents 15 percent of the total manufacturing plant labor. The financial information for the year just ended is shown as follows. . 1. Prepare a cost of goods manufactured and sold statement. There are mistakes in this answer, so I need the full...
Sleep Tight, Inc. manufactures comforters. The estimated inventories on January 1 for finished goods, work in process, and materials were $36,000, $35,000 and $29,000 respectively. The desired inventories on December 31 for finished goods, work in process, and materials were $46,000, $36,000 and $21,000 respectively. Direct materials purchases were $575,000. Direct labor was $219,000 for the year. Factory overhead was $151,000. Prepare a cost of goods sold budget for Sleep Tight, Inc. Sleep Tight, Inc. Cost of Goods Sold Budget...
Sleep Tight, Inc. manufactures comforters. The estimated inventories on January 1 for finished goods, work in process, and materials were $38,000, $31,000 and $25,000 respectively. The desired inventories on December 31 for finished goods, work in process, and materials were $45,000, $37,000 and $22,000 respectively. Direct materials purchases were $560,000. Direct labor was $224,000 for the year. Factory overhead was $149,000. Prepare a cost of goods sold budget for Sleep Tight, Inc. Sleep Tight, Inc. Cost of Goods Sold Budget...