Hello, I need help with this homework assignment from my
accounting class? PR 18-4A Manufacturing income statement, statement of cost of goods manufactured OBJ. 2,4 Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of Mav, Yakima Rainier Company 100,000 Company $ 48,200 50,000 710,000 Materials inventory, May 1 Materials inventory, May 31 Materials purchased Cost of direct materials used in production Direct labor Factory overhead Total manufacturing costs incurred during May Total manufacturing costs Work in process inventory, May 1 Work in process inventory, May 31 Cost of goods manufactured Finished goods inventory, May 1 Finished goods inventory, May 3 Sales Cost of goods sold Gross profit Operating expenses Net income 950,000 938,500 2,860,000 1,800,000 446,000 2,484,200 2,660,600 176,400 5,598,500 400,000 382,000 2,491,500 190,000 615,000 596,500 9,220,000 4,550,000 2,470,000 1,000,000 1,500,000 Instructions 1. Determine the amounts of the missing items, identifying them by letter 2. Prepare Yakima Company’s statement of cost of goods manufactured for May. 3. Prepare Yakima Company’s income statement for May.
S. No. | R Company | Y Company |
a. |
Material Inventory , 31 May = 100000+950000-938500=1,11,500 |
Cost of DM used in Production= 48200+710000-50000=708200 |
b. |
Total Manufacturing Cost incurred = 938500+2860000+1800000=5,598,500 |
Direct Labour :-=1330000 2484200-708200-446000 |
c. |
Cost of Goods Manufactured = 5598500+400000-382000=5,616,500 |
WIP 31 May, 2484200+176400-2491500=169100 |
d. |
Cost of Goods Sold:- 5,616,500+615,000-5,96,500=5,635,000 |
Finished Good 31 May:- 2491500+190000-2470000=$211500 |
e. |
Gross Profit:- 92,20,000-56,35,000=35,85,000 |
Gross Profit 4550000-2470000=20,80,000 |
f. |
Net Income:- 35,85,000-1000,000=$25,85,000 |
Operating Expense- 20,80,000-15,00,000=5,80,000 |
Yakima Company | |||
Statement of Cost of Goods Manufactured | |||
For the Month Ended December 31, | |||
Work in process inventory, December 1, 2014 |
1,76,400 |
||
Direct materials: | |||
Materials inventory, December 1, 2014 |
48,200 |
||
Purchases | 7,10,000 | ||
Cost of materials available for use |
7,58,200 |
||
Less materials inventory, December 31, 2014 |
-50,000 |
||
Cost of direct materials used in production |
7,08,200 |
||
Direct labor | 13,30,000 | ||
Factory overhead |
4,46,000 |
||
Total manufacturing costs incurred during December | 24,84,200 | ||
Total manufacturing costs |
26,60,600 |
||
Less-Work in process inventory, December 31, 2014 |
-1,69,100 | ||
Cost of goods manufactured |
24,91,500 |
Yakima Company | ||
Income Statement | ||
For the Month Ended December 31, 2014 | ||
Sales | 45,50,000 | |
Cost of goods sold: | ||
Finished goods inventory, December 1, 2014 | 1,90,000 | |
Cost of goods manufactured |
24,91,500 |
|
Cost of finished goods available for sale | 26,81,500 | |
Less-Finished goods inventory, December 31, 2014 | -2,11,500 | |
Cost of goods sold | 24,70,000 | |
Gross profit | 20,80,000 | |
Operating expenses |
5,80,000 |
|
Net Income |
15,00,000 |
- What idea is the narrator in ‘exhalation’ most clearly promoting to the reader? - January 25, 2023
- How many neutrons does the isotope N-14 have? - January 25, 2023
- In the poem ‘Relations’ by Mayli Vang (published in 2000), the speaker describes her family. Read the poem carefully. Write a paragraph - January 24, 2023