Please complete the Income statement Calculation of Direct Materials Used (Analyze Raw Materials Account) Beginning Raw Materials Inventory 2,373.75 Plus: Purchases of Direct Materials, Freight-in, Duties 26111.25 Materials Available for Use 28485 Less: Ending Raw Materials Inventory 18,041.32 <<
Please complete the Income statement Calculation of Direct Materials Used (Analyze Raw Materials Account) Beginning Raw Materials Inventory 2,373.75 Plus: Purchases of Direct Materials, Freight-in, Duties 26111.25 Materials Available for Use 28485 Less: Ending Raw Materials Inventory 18,041.32 <<
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Please complete the Income statement
Calculation of Direct Materials Used | ||||
(Analyze Raw Materials Account) | ||||
Beginning Raw Materials Inventory | 2,373.75 | |||
Plus: Purchases of Direct Materials, Freight-in, Duties | 26111.25 | |||
Materials Available for Use | 28485 | |||
Less: Ending Raw Materials Inventory | 18,041.32 | <<<To balance sheet | ||
Direct Materials Used | 10443.68 | |||
Calculation of Cost of Goods Manufactured | ||||
(Analyze WIP Inventory) | ||||
Beginning WIP Inventory | 0 | |||
Plus |
355,428.68 | |||
Direct Materials Used | 10443.68 | |||
Direct Labor | 135,000.00 | |||
Manufacturing Overhead | 191,943.68 | |||
Total Manufacturing Costs to Account For | 337,387.36 | |||
Less: Ending WIP Inventory | 18,041.32 | <<<To balance sheet | ||
Cost of Goods Manufactured | 319346.04 | |||
Calculation of Cost of Goods Sold | ||||
(Analyze Finished Goods Inventory) | ||||
Beginning Finished Goods Inventory | 0 | |||
Plus: Cost of Goods Manufactured | 319346.04 | |||
Cost of Goods Available for Sale | 319346.04 | |||
Less: Ending Finished Goods Inventory | 0 | <<<To balance sheet | ||
Cost of Goods Sold | 319346.04 | <<<To income statement |
Harmon's Rolls | |||||||
Income Statement | |||||||
As of December 31, 2021 | |||||||
Sales Revenues | $ 382,616.00 | ||||||
Less: Cost of Goods Sold | 319,346.04 | <<<From Calculations Tab | |||||
Gross Profit | $ 63,269.96 | ||||||
Operating Expenses | |||||||
Payment of utilities first year | 15,000 | ||||||
Employee salaries first year | 135,000 | ||||||
Insurance coverage (General Liability, workers’ compensation, property liability) | 10,000 | ||||||
Equipment cost | 30,000 | ||||||
Cost of inventory (raw materials and packaging materials) | 28,485 | ||||||
Cost of renting facility for tissue production for at least a year | 40,000 | ||||||
Cost of tissue distribution truck | 50,000 | ||||||
Cost of administrative start-up expenses (computers, printers, stationeries, phones | 7,000 | ||||||
All other Start up expenses | 11,902 | ||||||
Miscellaneous | 10,000 | ||||||
Total Operating Expenses | 337,387 | ||||||
Net income | $45,229 | ||||||
b. | |||||||
Harmon's Rolls | |||||||
Balance Sheet | |||||||
As of December 31, 2021 | |||||||
ASSETS | LIABILITIES | ||||||
Total Liabilities | - | ||||||
Common stock | - | ||||||
Owner Investment | |||||||
- | |||||||
Total Stockholders' Equity | - | ||||||
Total Assets | $0 | Total Liabilities & Stockholders' Equity | - | ||||
Remember Assets = Liabilities + Owners Equity - your balance sheet must be in balance | |||||||
Make sure raw materials, work in progress, and finished goods inventory show on your balance sheet | |||||||
These should be the same figures that you use for ending balances on your Calculations tab |
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education