Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
23
SOLUTIONS TO EXERCISES
Ex. 161 a. b. c. d. e. f. g. Management accounting Manufacturing overhead None (These are prime costs.) None (The statement describes direct manufacturing costs.) Work in Process Inventory Cost of finished goods manufactured Period costs
Ex. 162
a. Direct materials b. Either direct labor or manufacturing overhead (If every automobile produced is subject to the same testing before it is released to dealers, this cost is an element of direct labor. If testing is on a sample basis, it might be appropriate to consider this a part of manufacturing overhead.) c. Manufacturing overhead d. Direct materials e. Direct labor f. Manufacturing overhead g. Manufacturing overhead h. Manufacturing overhead
Ex. 163
a. b. c. d. e. f. g. h.
Indirect product cost Direct product cost Period cost Period cost Indirect product cost Period cost Indirect product cost Period cost
Ex. 164
Work in process inventory, beginning of the year ................................................... Manufacturing costs applied to production: Direct materials used.......................................................................... $ 245,000 Direct labor ......................................................................................... 120,000 Manufacturing overhead ................................................................... 300,000 Total manufacturing costs ................................................................................. Total cost of all goods in process during the year .................................................... Less: Cost of finished goods manufactured .............................................................. Work in process inventory, end of the year .............................................................
$ 35,000
24
Ex. 165
a.
NuTronics, Inc. Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 2005 Work in process, January 1, 2005 ...................................................................... Manufacturing costs assigned to production: Direct materials used ................................................................... $ 210,000 Direct labor ................................................................................... 120,000 Manufacturing overhead ............................................................. 192,000 Total manufacturing costs ........................................................................... Total cost of all goods in process during the year ............................................. Less: Work in process inventory, December 31, 2005 ...................................... Cost of finished goods manufactured .................................................................
$ 12,000
b. $26.30 per unit ($526,000 cost of finished goods manufactured, divided by 20,000 units)
Ex. 166
a. Direct materials inventory, Jan. 1 ...................................................................... $ 8,700 Direct materials purchased ............................................................................. 25,750 Less: Direct materials used in production ..................................................... (26,000) Direct materials inventory, Jan. 31 .................................................................... $ 8,450
Work in process inventory, Jan. 1 ...................................................................... $ 76,500 Direct materials used ....................................................................................... 26,000 Direct labor used .............................................................................................. 42,000 Manufacturing overhead applied ................................................................... 32,400 Less: Finished goods transferred out ............................................................. (69,000) Work in process inventory, Jan. 31 .................................................................... $107,900 Finished goods inventory, Jan. 1......................................................................... $ 53,000 Cost of finished goods transferred in ............................................................. 69,000 Less: Cost of goods sold ................................................................................... (89,000) Finished goods inventory, Jan. 31....................................................................... $ 33,000 b. Manufacturing overhead, Jan. 1......................................................................... $ 0 Indirect materials purchased .......................................................................... 3,500 Supervisor salaries ........................................................................................... 12,000 Indirect labor costs .......................................................................................... 3,000 Depreciation...................................................................................................... 4,500 Factory utilities................................................................................................. 7,800 Factory insurance............................................................................................. 4,200 Property taxes on factory ................................................................................ 3,000 Less: Manufacturing overhead applied ......................................................... (32,400) Manufacturing overhead, Jan. 31....................................................................... $ 5,600
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
25
c. Operating income for the month of January: Revenues ........................................................................................................... $165,000 Cost of goods sold ............................................................................................. (89,000) Gross profit ....................................................................................................... 76,000 Operating expenses: Sales commissions .................................................................... $16,500 Advertising expense ................................................................. 6,300 (22,800) Operating income ................................................................................................. $ 53,200
Ex. 167
The answer to this question depends upon ones interpretation of the word manipulate. It is common practice to manipulate managerial reports in order to make them more useful for decision making purposes. However, if reports are manipulated in order to change their underlying meaning (e.g., for personal gain or to exploit others), such behavior is unethical.
26
SOLUTIONS TO PROBLEMS
20 Minutes, Easy
a.
Computations of amounts: $7 2 8 0 00 1 1 2 $ 6 5 0 0
(1) Average per-unit manufacturing cost: Cost of finished goods manufactured Number of completed units manufactured Average cost per unit ($728,000 112 units) (2) Ending materials inventory: Direct materials purchased Less: Direct materials used in production Materials inventory, end of year Ending work in process inventory: Manufacturing costs charged to work in process: Direct materials used Direct labor assigned to production Manufacturing overhead Total manufacturing costs Less: Cost of finished goods manufactured Work in process inventory, end of year Ending finished goods inventory: Average per-unit manufacturing cost [part (1) ] Number of finished goods in inventory (112 manufactured, less 100 sold) Ending inventory of finished goods (12 units $6,500 per unit)
$2 2 5 0 0 0 2 1 6 0 0 0 $ 9 0 00
$2 2 3 $7 7 $
1 0 5 6 2 3
6 0 0 6 8 8
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
6 5 0 0 1 2 $ 7 8 0 0 0
(3) Cost of goods sold: Number of units sold Average per-unit manufacturing cost [part (1) ] Cost of goods sold (100 units $6,500 per unit) Alternative computation: Cost of finished goods manufactured Less: Ending inventory of finished goods [part (2) ] Cost of goods sold
1 0 0 6 5 0 0 $6 5 0 0 0 0
$7 2 8 0 0 0 7 8 0 0 0 $6 5 0 0 0 0
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
27
125,000 $ 650,000
28
15 Minutes, Easy
a.
Total manufacturing costs assigned to work in process: Direct materials used Direct labor applied to production Manufacturing overhead Total manufacturing costs assigned to work in process
7 9 18 $34
5 0 0 5
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
b.
Cost of finished goods manufactured: Cost per completed motor home Number of motor homes completed during the year Cost of finished goods manufactured (50 units $60,000 per unit)
6 0 0 0 0 5 0 $30 0 0 0 0 0
c.
Cost of goods sold: Cost per completed motor home Number of completed motor homes sold Cost of goods sold (48 units $60,000 per unit)
6 0 0 0 0 4 8 $28 8 0 0 0 0
d.
Gross profit on sales: Sales ($95,000 average sales price 48 units sold) Less: Cost of goods sold (c) Gross profit on sales
$45 6 0 0 0 0 28 8 0 0 0 0 $16 8 0 0 0 0
e.
(1) Ending inventory of work in process: Total manufacturing costs assigned to work in process (a) Less: Cost of finished goods manufactured (b) Ending inventory of work in process (2) Ending inventory of finished goods: Cost of finished goods manufactured (b) Less: Cost of goods sold (c) Ending inventory of finished goods (Alternative computation of ending inventory of finished goods: Finished units on hand, 2, times unit cost, $60,000, equals $120,000)
$34 5 0 0 0 0 30 0 0 0 0 0 $ 4 5 0 0 0 0
$30 0 0 0 0 0 28 8 0 0 0 0 $ 1 2 0 0 0 0
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
29
20 Minutes, Easy
a. b.
Purchases of direct materials Cost of direct materials used: Materials inventory, beginning of year Purchases of direct materials Cost of materials available for use Less: Materials inventory, end of year Cost of direct materials used Direct labor costs assigned to production Year-end liability for direct wages payable Total manufacturing costs: Direct materials used (part b ) Direct labor costs Manufacturing overhead Total manufacturing costs Cost of finished goods manufactured Ending inventory of work in process: Work in process inventory, beginning of year Total manufacturing costs (part e) Cost of all goods in process during the year Less: Cost of finished goods manufactured Work in process inventory, end of year Cost of goods sold: Beginning inventory of finished goods Cost of finished goods manufactured Cost of goods available for sale Less: Ending inventory of finished goods Cost of goods sold Total inventory at year-end: Materials Work in process (part g) Finished goods Total inventory
$ 2 6 9 0 0 0
1 3 2 6 9 $ 2 8 2 1 7 $ 2 6 5
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
c. d. e.
$ 1 3 4 0 0 0 $ 2 7 0 0
$ 2 1 2 $ 6
6 3 1 1
5 4 4 3
0 0 4 4
0 0 0 0
0 0 0 0
f. g.
$ 6 1 4 4 0 0
1 9 0 6 1 3 4 $ 6 3 2 4 6 1 4 4 $ 1 8 0
0 0 0 0 0
0 0 0 0 0
h.
4 6 6 1 4 $ 6 6 0 5 3 $ 6 0 7
0 4 4 4 0
0 0 0 0 0
0 0 0 0 0
i.
1 1 5 8
7 8 3 8
0 0 4 4
0 0 0 0
0 0 0 0
30
20 Minutes, Easy
a. b.
Purchases of direct materials Direct materials used: Materials inventory, beginning of year Purchases of direct materials Cost of direct materials available for use Less: Materials inventory, end of year Cost of direct materials used Direct labor payrolls paid during the year Direct labor costs assigned to production Direct materials used (part b ) Direct labor costs assigned to production Manufacturing overhead applied to production Total manufacturing costs charged to work in process Cost of finished goods manufactured: Work in process inventory, beginning of year Total manufacturing costs (part e) Cost of all goods in process during the year Less: Work in process inventory, end of year Cost of finished goods manufactured Cost of goods sold: Beginning inventory of finished goods Cost of finished goods manufactured (part f) Cost of goods available for sale Less: Ending inventory of finished goods Cost of goods sold Total inventory at year-end: Materials inventory Work in process inventory Finished goods inventory Total inventory
345000
$ $ $ $ $ $
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
c. d. e.
206000 210000 3 2 3 9 4 1 9 5 8 0 9 7 0 0 0 0 0 0 0 0 0 0 0 0
f.
$ $ $
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
g.
1 9 $1 0 1 $ 9
0 5 5 1 3
6 1 7 8 9
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
h.
1 2 11 15
3 7 8 8
0 0 0 0
0 0 0 0
0 0 0 0
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
31
35 Minutes, Medium
a.
(1) Direct materials purchased (2) Direct materials used: Materials inventory, beginning of year Purchases of direct materials Cost of direct materials available for use Less: Materials inventory, end of year Cost of direct materials used (3) Payments of direct labor payrolls (4) Direct labor cost assigned to production (5) Total manufacturing costs: Direct materials used [part a(2) ] Direct labor cost Manufacturing overhead Total manufacturing costs (6) Cost of finished goods manufactured: Work in process inventory, beginning of year Total manufacturing costs [part a(5) ] Cost of all goods in process during the year Less: Work in process inventory, end of year Cost of finished goods manufactured (7) Cost of goods sold: Beginning inventory of finished goods Cost of finished goods manufactured [part a(6) ] Cost of goods available for sale Less: Ending inventory of finished goods Cost of goods sold (8) Total inventory: Materials inventory Work in process inventory Finished goods inventory Total inventory
4 1 0 0 0 0
$ $ $ $ $
2 2 4 1 0 4 3 2 2 6 4 0 6
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
1 8 9 0 0 0 1 9 2 0 0 0
4 1 3 9
0 9 9 9
6 2 3 1
0 0 6 6
0 0 0 0
0 0 0 0
$ $ $
5 9 9 1 9 9 6 9 9 8 7
0 6 6 0 6
0 0 0 0 0
0 0 0 0 0
3 8 9 8 7 $1 0 2 5 2 5 $1 0 0 0
0 6 6 0 6
0 0 0 0 0
0 0 0 0 0
2 6 9 2 5 6 0
0 0 0 0
0 0 0 0
0 0 0 0
32
Work in process inventory, beginning of year Manufacturing costs assigned to production: Direct materials used [part a(2) ] Direct labor Manufacturing overhead Total manufacturing costs Cost of all goods in process during the year Less: Work in process, end of year Cost of finished goods manufactured
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
33
35 Minutes, Strong
a.
TOLEDO TOY CO. Schedule of the Cost of Finished Goods ManufacturedBaby Buddy For the Year Ended 2005 Work in process inventory, Jan. 1, 2005 Manufacturing costs assigned to production: Direct materials used $3 3 3 6 0 0 Direct labor assigned to production 1 8 0 0 0 0 Manufacturing overhead 2 8 8 0 0 0 Total manufacturing costs Total cost of all goods in process during the year Less: Work in process inventory, Dec. 31 Cost of finished goods manufactured
4 1 0 0
8 0 1 $8 0 5 4 $8 0 1
6 7 7 0
0 0 0 0
0 0 0 0
b.
Unit cost of goods finished in 2005: Cost of finished goods manufactured (part a ) Units manufactured Unit cost ($801,000 60,000 units)
$8 0 1 0 0 0 6 0 0 0 0 $ 1 3 35
c.
Cost of goods sold (62,100 units, FIFO basis): 3,000 units from finished goods inventory at Jan. 1 59,100 units manufactured in 2005 (@ $13.35 per unit) Cost of goods sold
3 9 0 0 0 7 8 8 9 8 5 $8 2 7 9 8 5
d.
Inventory at December 31: Materials: Inventory at Jan. 1 Add: Purchases of direct materials Total direct materials available during the year Less: Direct materials used Materials inventory at Dec. 31 Work in process inventory, Dec. 31 (given) Finished goods: Inventory at Jan. 1 Add: Cost of finished goods manufactured (part a ) Cost of finished goods available for sale Less: Cost of goods sold (part c ) Finished goods inventory, Dec. 31 Total inventory appearing in the year-end balance sheet
1 2 8 3 3 2 0 $3 4 4 8 3 3 3 6
0 0 0 0
0 0 0 0 $ 1 1 2 0 0 4 7 0 0
3 9 0 8 0 1 0 $8 4 0 0 8 2 7 9
0 0 0 8
0 0 0 5 1 2 0 1 5 $ 2 7 9 1 5
34
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
35
35 Minutes, Medium
a.
(1) Direct materials purchased (2) Materials inventory, beginning of the year Add: Direct materials purchased Cost of direct materials available for use Less: Materials inventory, end of year Direct materials used (3) Direct labor payrolls paid during the year (4) Direct labor costs assigned to production (5) Direct labor costs assigned to production Less: Direct labor payrolls paid during year Increase in the year-end liability for direct wages payable (6) Direct materials used [part (2) ] Direct labor costs assigned to production Manufacturing overhead applied to production Total manufacturing costs debited to Work in Process Inventory account (7) Work in process inventory, beginning of year Total manufacturing costs debited to work in process inventory [part (6)] Total cost of all goods in process during year Less: Work in process inventory, end of year Cost of finished goods manufactured (8) Beginning inventory of finished goods Add: Cost of finished goods manufactured Cost of goods available for sale Less: Cost of goods sold Ending inventory of finished goods
$ $ $ $ $ $ $ $ $
8 2 8 0 0 0 5 6 8 2 8 8 8 4 6 2 8 2 2 4 0 4 4 0 0 0 0 0 0 0 0 0 0 0
4 7 4 0 0 0 4 8 0 0 0 0 4 8 0 0 0 0 4 7 4 0 0 0 6 0 0 0 2 8 5 5 2 0 6 8 1 8 9 8 0 7 0 8 0 8 0 0 0 0 2 0 2 8 4 6 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
8 4 10 $23 $
3 23 5 $23 8 2 $23 6 $ 2 $2 2 $ 1 3 4 3 1 1 6 7 7 0
36
3 1 2 0 0
23 5 8 $23 8 9 2 8 $23 6 0
0 2 8 4
0 0 0 0
0 0 0 0
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
37
25 Minutes, Medium
a.
Work in process inventory, January 1 Manufacturing costs assigned to production: Direct materials used (1) Direct labor Manufacturing overhead Total manufacturing costs Cost of all goods in process during the year Less: Work in process inventory, December 31 Cost of finished goods manufactured
(1) Cost of direct materials used: Materials inventory, January 1 Purchases of direct materials Cost of direct materials available for use Less: Materials inventory, December 31 Cost of direct materials used b. Average unit costs: Cost of finished goods manufactured (part a ) Units manufactured Average unit cost ($1,350,000 45,000 units)
$ $ $
2 5 3 3 0 3 5 5 2 0 3 3 5
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
$13 5 0 0 0 0 4 5 0 0 0 $ 3 0
c.
Cost of goods sold (FIFO basis): 10,000 units @ $21 (beginning inventory of finished goods) 30,000 units @ $30 (from units manufactured in the current year) Cost of goods sold during year (40,000 units)
2 1 0 0 0 0 9 0 0 0 0 0 $11 1 0 0 0 0
d.
Finished goods inventory, Dec. 31 (FIFO basis): 15,000 units (10,000 45,000 40,000) @ $30
4 5 0 0 0 0
38
15 Minutes, Easy
a.
MAYVILLE COMPANY Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 2005 Work in process inventory, January 1, 2005 Manufacturing costs assigned to production: $ 5 0 0 0 0 Direct materials used (1) Direct labor 2 1 0 0 0 Manufacturing overhead 1 8 0 0 0 Total costs in process Less: Work in process inventory, December 31, 2005 Cost of finished goods manufactured
6 0 0 0 0
8 $1 4 2 $1 2
9 9 9 0
0 0 0 0
0 0 0 0
0 0 0 0
(1) Computation of direct materials used: Direct materials, January 1, 2005 Direct materials purchased Direct materials available Less: Direct materials, December 31, 2005 Direct materials put into production
$ $ $
4 3 7 2 5
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
b.
MAYVILLE COMPANY Income Statement For the Year Ended December 31, 2005 $2 0 0 0 1 1 0 0 $ 9 0 0 6 0 0 $ 3 0 0 0 0 0 0 0 0 0 0 0 0
Sales Less: Cost of goods sold (1) Gross profit on sales Less: Selling and administrative expenses Net income
(1) The companys cost of goods sold figure is based on the following flow of costs through production to finished goods: Finished goods inventory, January 1, 2005 Cost of finished goods manufactured Cost of goods available for sale Less: Finished goods inventory, December 31, 2005 Cost of goods sold $ 4 2 1 2 0 $1 6 2 5 2 $1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
39
15 Minutes, Easy
a.
RIDGEWAY COMPANY Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 2005 Work in process inventory, January 1, 2005 Manufacturing costs assigned to production: Direct materials used (1) $ 2 5 0 0 0 Direct labor 2 2 0 0 0 Manufacturing overhead 1 9 0 0 0 Total costs in process Less: Work in process inventory, December 31, 2005 Cost of finished goods manufactured
$ 2 9 0 0 0
6 $ 9 4 $ 5
6 5 1 4
0 0 0 0
0 0 0 0
0 0 0 0
(1) Computation of direct materials used: Direct materials, January 1, 2005 Direct materials purchased Direct materials available Less: Direct materials, December 31, 2005 Direct materials put into production
$ 6 3 $ 9 7 $ 2
0 5 5 0 5
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
b.
RIDGEWAY COMPANY Income Statement For the Year Ended December 31, 2005 $ 8 5 $ 2 3 $ ( 0 9 1 0 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 )
Sales Less: Cost of goods sold (1) Gross profit on sales Less: Selling and administrative expenses Net loss
(1) The companys cost of goods sold figure is based on the following flow of costs through production to finished goods: Finished goods inventory, January 1, 2005 Cost of finished goods manufactured Cost of goods available for sale Less: Finished goods inventory, December 31, 2005 Cost of goods sold $ 2 5 $ 7 1 $ 5 1 4 5 6 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
40
40 Minutes, Strong
a.
Manufacturing costs assigned to production: Direct materials used (1) Direct labor Manufacturing overhead Total manufacturing costs Less: Work in process Cost of finished goods manufactured
(1) Computation of cost of direct materials used: Purchases of direct materials Less: Materials inventory, end of year Direct materials used
$ 1 8 1 0 0 0 4 6 0 0 0 $ 1 3 5 0 0 0
b.
Cost of finished goods manufactured (part a ) Number of units manufactured (10,000 sold 3,000 in ending inventory) Average cost per unit manufactured ($383,500 13,000 units)
$ 3 8 3 5 0 0 1 3 0 0 0 $ 2 9 50
c.
RAYMOND ENGINEERING CO. Income Statement For the Year Ended December 31, 20__ $6 1 0 6 0 0 $3 8 3 5 0 0 8 8 5 0 0 2 9 5 0 0 0 $3 1 5 6 0 0 $ 7 0 6 0 0 1 3 2 0 0 0 2 0 2 $1 1 3 3 3 $ 7 9 6 0 9 1 0 0 0 0 0 0 0 0
Net sales Cost of goods sold: Cost of finished goods manufactured (part a ) Less: Ending inventory of finished goods Cost of goods sold Gross profit on sales Operating expenses: Selling expenses Administrative expenses Total operating expenses Operating income Income taxes expense ($113,000 30%) Net income
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
41
42
40 Minutes, Strong
a. The errors and shortcomings in the illustrated income statement include the following: (1) All manufacturing costs incurred during the first year of operations have incorrectly been included in the cost of goods sold. The portions of these costs that are applicable to the ending inventories of materials, work in process, and finished goods are assets at year-end and should not be deducted from the revenue of this first year. (2) Dividends declared on common stock have been offset against revenue in measuring net income. Dividends are not an expense and do not enter into the computation of net income or net loss. (3) Period expenses are improperly included in the cost of goods sold. As a result, the cost of goods sold is improperly determined and the income statement does not disclose important subtotals, such as gross profit, total operating expenses, and operating income. As a result of deduction from revenue of dividends declared and of manufacturing costs relating to ending inventories of raw materials, goods in process, and finished goods, it is reasonable to conclude that the companys actual net income is higher than the amount shown in the income statement.
b.
(1) Cost of direct materials used: Purchases of direct materials Less: Material inventory, end of year Cost of direct materials used (2) Total manufacturing overhead: Indirect labor Depreciation on machinery Rent ($144,000 60%) Insurance ($16,000 60%) Utilities ($28,000 60%) Miscellaneous manufacturing overhead Total manufacturing overhead
$ 4 6 0 0 0 0 3 8 0 0 0 $ 4 2 2 0 0 0
9 0 0 0 5 0 0 0 8 6 4 0 9 6 0 1 6 8 0 3 4 6 0 $ 2 8 7 4 0
0 0 0 0 0 0 0
Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al
43
Manufacturing costs assigned to production: Direct materials used [part b(1) ] Direct labor Manufacturing overhead [part b(2) ] Total manufacturing costs Less: Work in process inventory, end of year Cost of finished goods manufactured
d.
WEST TEXAS GUITAR COMPANY Income Statement For the Year Ended December 31, 20__ $13 0 0 0 0 0 $9 2 4 4 0 0 1 1 0 4 0 0 $ $ 5 7 6 1 1 2 7 3 6 4 2 8 0 0 0 0 0 0 0 0 $ $ 3 4 9 1 3 7 4 1 9 5 0 0 1 9 0 0 0 0 0 0 0 0 8 1 4 0 0 0 4 8 6 0 0 0
Net sales Cost of goods sold: Cost of finished goods manufactured Less: Ending finished goods inventory Cost of goods sold Gross profit on sales Operating expenses: Rent ($144,000 40%) Insurance ($16,000 40%) Utilities ($28,000 40%) Other operating expenses Total operating expenses Income from operations Income taxes ($137,000 30%) Net income (as corrected)
44