The administrative offices and manufacturing plant of Billings Tool & Die share the same building. The following information (in $000s) appears in the accounting records for last year: Administrative costs $ 1,653 Building and machine depreciation (75% of this amount is for factory) 800 Building utilities (90% of this amount is for factory) 1,310 Direct labor 835 Direct materials inventory, December 31 16 Direct materials inventory, January 1 10 Direct materials purchases 3,640 Factory supervision 495 Finished goods inventory, December 31 66 Finished goods inventory, January 1 57 Indirect factory labor 918 Indirect materials and supplies 691 Marketing costs 879 Property taxes on building (85% of this amount is for factory) 1,000 Sales revenue 12,945 Work-in-process inventory, December 31 28 Work-in-process inventory, January 1 34 Required: Prepare an income statement with a supporting cost of goods sold statement. (Enter your answers in thousands of dollars (i.e., 234,000 should be entered as 234).)
Statement of Cost of Goods sold | ||
Work-in-process inventory, January 1 | $34 | |
Direct materials inventory, January 1 | 10 | |
Direct materials purchases | 3,640 | |
3650 | ||
Direct materials inventory, December 31 | 16 | |
Direct material used | 3634 | |
Direct labor | 835 | |
Factory Overhead | ||
Indirect materials and supplies | 691 | |
Indirect factory labor | 918 | |
Factory supervision | 495 | |
Property taxes on building (85% of this amount is for factory) | 850 | |
Building and machine depreciation (75% of this amount is for factory) | 600 | |
Building utilities (90% of this amount is for factory) | 1,179 | |
Total Manufacturing overhead | 4733 | |
Total WIP | $9,236 | |
Work-in-process inventory, December 31 | 28 | |
Cost of good manufactured | $9,208 | |
add | ||
Finished goods inventory, January 1 | 57 | |
Less: Finished goods inventory, December 31 | 66 | |
Cost of good sold | 9199 | |
Income Statement | ||
Sales revenue | 12,945 | |
Less: cost of good sold | 9199 | |
Gross profit | 3,746 | |
Selling and Administrative expenses | ||
Building and machine depreciation (25% of this amount is for factory) | 200 | |
Building utilities (90% of this amount is for factory) | 131 | |
Property taxes on building (85% of this amount is for factory) | 150 | |
Marketing costs | 879 | |
Total Selling and Administrative expenses | 1360 | |
Net Income | 2,386 |
Get Answers For Free
Most questions answered within 1 hours.