Question & Answer: PR 16-4B Manufacturing income statement, statement of cost of goods manufactured OBJ. 2, V1. c. On Company, Scvcral items are…..

Hi,

I really need help with this (see attached). Can anyone help? This is for managerial accounting.

Thanks :)))

PR 16-4B Manufacturing income statement, statement of cost of goods manufactured OBJ. 2, V1. c. On Company, Scvcral items are omitted from te income statement and cost of goods manufactured $800,800 statement data for wo different companies for the month DcemheT 2016: On Company 65,800 Off Company 5 195,300 Materials inventory, December 1 Materials inventory, December 31 Materials purchased Cost of direct materials usrd in production Direct bbor Factory overhead Total manufacturing costs incurred in December Tatal manufacturing costs Work in process inventory, Decrmber 1 Work in process inventory, Decrmber 31 Cost of goods manufactured Finished goods inventory December 1 Finishrd goods inventory, December 31 91,140 282,800 317,900 387,800 148,100 b) 577,220 256,060 1,519,000 1,727,320 209,320 973,000 119,000 172,200 532,020 269,080 224,000 197 400 1,127,000 1,944,320 1545,040 Cost of goods sold Gross profit Operating expenses Net incame lej 117,600 164,920 Instructions 1. Determine the amounts of the missing items, identiying them by letter. 2. Prepare On Companys state ofost of goods manufactured for December 3. Prepare On Companys income statement for December.

PR 16-4B Manufacturing income statement, statement of cost of goods manufactured OBJ. 2, V1. c. On Company, Scvcral items are omitted from te income statement and cost of goods manufactured $800,800 statement data for wo different companies for the month DcemheT 2016: On Company 65,800 Off Company 5 195,300 Materials inventory, December 1 Materials inventory, December 31 Materials purchased Cost of direct materials usrd in production Direct bbor Factory overhead Total manufacturing costs incurred in December Tatal manufacturing costs Work in process inventory, Decrmber 1 Work in process inventory, Decrmber 31 Cost of goods manufactured Finished goods inventory December 1 Finishrd goods inventory, December 31 91,140 282,800 317,900 387,800 148,100 b) 577,220 256,060 1,519,000 1,727,320 209,320 973,000 119,000 172,200 532,020 269,080 224,000 197 400 1,127,000 1,944,320 1545,040 Cost of goods sold Gross profit Operating expenses Net incame lej 117,600 164,920 Instructions 1. Determine the amounts of the missing items, identiying them by letter. 2. Prepare On Company’s state ofost of goods manufactured for December 3. Prepare On Company’s income statement for December.

Expert Answer

 

1 Company on
a. Closing inventory = Opening inventory + purchases – cost of direct material used in production
65800+ 282800-317800
30800
b. Total Manufacturing cost= cost of material used + direct labour + factory overhead
317800+387800+148400
854000
c. Cost of goods manufactured= Total manufacturing cost + opening WIP – Closing WIP
973200 + 119000-172200
920000
d. Cost of good sold Cost of good manufactured + opening FG – Closing FG
920000 + 224000 – 197400
946600
e. gross profit Sales – cost of good sold
1127000 – 946600
180400
f. net income Gross profit – operating expenses
180400-117600
62800
Off company
b. cost of direct material used in prod Total manufacturing cost – factory overhead – direct labour
1519000 – 256060 – 577220
685720
a. material purchased cost of direct material – opening inventory + closing inventory
685720-195300+91140
581560
c. work in progress (-Cost of good manufactured – opening WIP+ total manufacturing cost
(=-1532020+ 208320+1727320
403620
d. Finished goods opening FG + cost of good manufactured – Cost of good sold
269080+1532020 – 1545040
256060
e gross profit Sales – cost of good sold
1944320 – 1545040
399280
f operating exp Gross profit – net profit
399280 – 164920
234360
2 On companys cost of good manufactured
Opening raw materail 65800
Add : Raw material purchased 282800
less : closing inventory 30800
Total raw material used 317800
Direct labour 387800
Factory overhead 148400
Total Manufacturing cost 854000
Add: Opening WIP 119000
less: Closing WIP 172200
Cost of good manufactured 800800
3 Income Statement
Sales 1127000
Less: cost of sales for december
Cost of good manufactured 800800
Add opening FG 224000
less Closing FG 197400 827400
Gross profit 299600
Operating expenses 117600
Net profit 182000
Still stressed from student homework?
Get quality assistance from academic writers!