Superior Company provided the following account balances for the year ended December 31 (all raw materials are used in production as direct materials) Selling expenses Purchases of raw materials Direct labor Administrative expenses Manufacturing overhead applied to work in process Total actual manufacturing overhead costs $215,000 $262,000 $156,000 $331,000 $353,000 Inventory balances at the beginning and end of the year were as follow:s Beginning of Year End of Year Raw materials Work in process Finished goods $58,000 33,000 ? $24,000 35,000 The total manufacturing costs for the year were $685,000; the cost of goods available for sale totaled $750,000; the unadjusted cost of goods sold totaled $661,000; and the net operating income was $39,000 The company’s overapplied or underapplied overhead is closed entirely to Cost of Goods Sold (Hint: Prepare the income statement and schedule of cost of goods sold first followed by the schedule of cost of goods manufactured.) Required a. Prepare a schedule of cost of goods manufactured
Expert Answer
a | ||
Schedule of Cost of Goods Manufactured | ||
Direct materials: | ||
Raw materials inventory, beginning | 58000 | |
Add: Purchases of raw materials | 262000 | |
Total raw materials available | 320000 | |
Deduct: Raw materials inventory, ending | 33000 | |
Raw materials used in production | 287000 | |
Direct labor | 67000 | |
Manufacturing overhead applied to work in process inventory | 331000 | |
Total manufacturing costs | 685000 | |
Add: Beginning work in process inventory | 54000 | |
739000 | ||
Deduct: Ending work in process inventory | 24000 | |
Cost of goods manufactured | 715000 | |
b | ||
Schedule of Cost of Goods Sold | ||
Finished goods inventory, beginning | 35000 | |
Add: Cost of goods manufactured | 715000 | |
Cost of goods available for sale | 750000 | |
Deduct: Finished goods inventory, ending | 89000 | |
Unadjusted cost of goods sold | 661000 | |
Add: Underapplied overhead | 22000 | |
Adjusted cost of goods sold | 683000 | |
c | ||
Income Statement | ||
Sales | 1093000 | |
Cost of goods sold | 683000 | |
Gross margin | 410000 | |
Selling and administrative expenses: | ||
Selling expenses | 215000 | |
Administrative expense | 156000 | 371000 |
Net operating income | 39000 |