Respuesta :
Answer and Explanation:
The preparation is presented below:
a. 20Y8 statement of cost of goods manufactured
Beginning work-in-process inventory $108,000
Manufacturing costs:
Direct materials:
Beginning inventory $78,650
Purchases $124,800
Materials available $203,450
Less: Ending inventory -$93,450
Direct materials used $110,000
Direct labor cost $185,050
Other manufacturing costs $63,505
Total manufacturing costs: $358,555
Total costs of work-in-process $466,555 Less: Ending work-in-process -$96,000
Cost of goods manufactured $370,555
The factory overhead cost is
= Indirect labor + Depreciation expense of factory equipment + Heat, light, and power of factory + factory property taxes + factory rent expense + factory supplies + factory miscellaneous cost
= $23,600 + $14,640 + $5,250 + $4,080 + $6,925 + $3,250 + $5,760
= $63,505
b. 20Y8 income statement
Sales $863,000
Less: Cost of goods sold - $375,505
Gross profit $487,495
Less:
Operating expense:
Office salaries expense -$76,900
Depreciation expense - office equipment -$21,250
Property taxes - office building -$13,250
Selling expenses
Sales salaries expense -$137,500
Advertising expense -$68,600
Total operating expenses -$317,500
Net income $169,995
The cost of goods sold is
= Beginning finished goods inventory + cost of goods sold - ending balance of finished goods inventory
= $114,750 + $370,555 - $109,800
= $375,505