The Schedule of Cost of Goods Manufactured

Question

Want to see more full solutions like this?

Answer 1

Question

Chapter 18, Problem 3BPSB

Requirement-1:

To determine

To Prepare: The Schedule of Cost of Goods Manufactured

Requirement-1:

Expert Solution

Answer to Problem 3BPSB

Solution: The Schedule of Cost of Goods Manufactured is as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Used		$ 864,320
Direct Labor		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs		$ 391,775
Total Manufacturing Cost		$ 1,818,595
Work in process , December 31, 2014		$ 12,500
Work in process , December 31, 2015		$ 14,100
Cost of Goods Manufactured		$ 1,816,995

Explanation of Solution

Explanation: The Schedule of Cost of Goods Manufactured is prepared as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Requirement-2:

To determine

To Prepare: The Income Statement for the year 2015

Requirement-2:

Expert Solution

Answer to Problem 3BPSB

Solution: The Income Statement for the year 2015 is as follows:

Best Bikes
Income Statement
For the year 2015

Sales		$ 4,942,625
Cost of Goods Sold		$ 1,852,445
Gross Profit		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses		$ 102,940

Net Income before Taxes		$ 249,735
Taxes		$ 136,700
Net Income		$ 113,035

Explanation of Solution

Explanation: The Income Statement for the year 2015 is prepared as follows:

Best Bikes
Income Statement
For the year 2015

Sales (A)		$ 4,942,625
Cost of Goods Sold (B)		$ 1,852,445
Gross Profit (C) = A-B =		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses (D)		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses (E)		$ 102,940

Net Income before Taxes (F) = C-D-E =		$ 249,735
Taxes (G)		$ 136,700
Net Income (F-G)		$ 113,035

Working note:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Cost of Goods Manufactured (H)		$ 1,816,995
Finished Goods , December 31, 2014 (I)		$ 177,200
Finished Goods , December 31, 2015 (J)		$ 141,750
Cost of Goods Sold (K) =H+I-J		$ 1,852,445

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

Given true answer financial accounting

Provide correct answer general accounting question

What is the company's plantwide overhead rate?

Answer 2

Question

Chapter 18, Problem 3BPSB

Requirement-1:

To determine

To Prepare: The Schedule of Cost of Goods Manufactured

Requirement-1:

Expert Solution

Answer to Problem 3BPSB

Solution: The Schedule of Cost of Goods Manufactured is as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Used		$ 864,320
Direct Labor		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs		$ 391,775
Total Manufacturing Cost		$ 1,818,595
Work in process , December 31, 2014		$ 12,500
Work in process , December 31, 2015		$ 14,100
Cost of Goods Manufactured		$ 1,816,995

Explanation of Solution

Explanation: The Schedule of Cost of Goods Manufactured is prepared as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Requirement-2:

To determine

To Prepare: The Income Statement for the year 2015

Requirement-2:

Expert Solution

Answer to Problem 3BPSB

Solution: The Income Statement for the year 2015 is as follows:

Best Bikes
Income Statement
For the year 2015

Sales		$ 4,942,625
Cost of Goods Sold		$ 1,852,445
Gross Profit		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses		$ 102,940

Net Income before Taxes		$ 249,735
Taxes		$ 136,700
Net Income		$ 113,035

Explanation of Solution

Explanation: The Income Statement for the year 2015 is prepared as follows:

Best Bikes
Income Statement
For the year 2015

Sales (A)		$ 4,942,625
Cost of Goods Sold (B)		$ 1,852,445
Gross Profit (C) = A-B =		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses (D)		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses (E)		$ 102,940

Net Income before Taxes (F) = C-D-E =		$ 249,735
Taxes (G)		$ 136,700
Net Income (F-G)		$ 113,035

Working note:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Cost of Goods Manufactured (H)		$ 1,816,995
Finished Goods , December 31, 2014 (I)		$ 177,200
Finished Goods , December 31, 2015 (J)		$ 141,750
Cost of Goods Sold (K) =H+I-J		$ 1,852,445

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Question

Chapter 18, Problem 3BPSB

Requirement-1:

To determine

To Prepare: The Schedule of Cost of Goods Manufactured

Requirement-1:

Expert Solution

Answer to Problem 3BPSB

Solution: The Schedule of Cost of Goods Manufactured is as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Used		$ 864,320
Direct Labor		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs		$ 391,775
Total Manufacturing Cost		$ 1,818,595
Work in process , December 31, 2014		$ 12,500
Work in process , December 31, 2015		$ 14,100
Cost of Goods Manufactured		$ 1,816,995

Explanation of Solution

Explanation: The Schedule of Cost of Goods Manufactured is prepared as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Requirement-2:

To determine

To Prepare: The Income Statement for the year 2015

Requirement-2:

Expert Solution

Answer to Problem 3BPSB

Solution: The Income Statement for the year 2015 is as follows:

Best Bikes
Income Statement
For the year 2015

Sales		$ 4,942,625
Cost of Goods Sold		$ 1,852,445
Gross Profit		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses		$ 102,940

Net Income before Taxes		$ 249,735
Taxes		$ 136,700
Net Income		$ 113,035

Explanation of Solution

Explanation: The Income Statement for the year 2015 is prepared as follows:

Best Bikes
Income Statement
For the year 2015

Sales (A)		$ 4,942,625
Cost of Goods Sold (B)		$ 1,852,445
Gross Profit (C) = A-B =		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses (D)		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses (E)		$ 102,940

Net Income before Taxes (F) = C-D-E =		$ 249,735
Taxes (G)		$ 136,700
Net Income (F-G)		$ 113,035

Working note:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Cost of Goods Manufactured (H)		$ 1,816,995
Finished Goods , December 31, 2014 (I)		$ 177,200
Finished Goods , December 31, 2015 (J)		$ 141,750
Cost of Goods Sold (K) =H+I-J		$ 1,852,445

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Question

Chapter 18, Problem 3BPSB

Requirement-1:

To determine

To Prepare: The Schedule of Cost of Goods Manufactured

Requirement-1:

Expert Solution

Answer to Problem 3BPSB

Solution: The Schedule of Cost of Goods Manufactured is as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Used		$ 864,320
Direct Labor		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs		$ 391,775
Total Manufacturing Cost		$ 1,818,595
Work in process , December 31, 2014		$ 12,500
Work in process , December 31, 2015		$ 14,100
Cost of Goods Manufactured		$ 1,816,995

Explanation of Solution

Explanation: The Schedule of Cost of Goods Manufactured is prepared as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Requirement-2:

To determine

To Prepare: The Income Statement for the year 2015

Requirement-2:

Expert Solution

Answer to Problem 3BPSB

Solution: The Income Statement for the year 2015 is as follows:

Best Bikes
Income Statement
For the year 2015

Sales		$ 4,942,625
Cost of Goods Sold		$ 1,852,445
Gross Profit		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses		$ 102,940

Net Income before Taxes		$ 249,735
Taxes		$ 136,700
Net Income		$ 113,035

Explanation of Solution

Explanation: The Income Statement for the year 2015 is prepared as follows:

Best Bikes
Income Statement
For the year 2015

Sales (A)		$ 4,942,625
Cost of Goods Sold (B)		$ 1,852,445
Gross Profit (C) = A-B =		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses (D)		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses (E)		$ 102,940

Net Income before Taxes (F) = C-D-E =		$ 249,735
Taxes (G)		$ 136,700
Net Income (F-G)		$ 113,035

Working note:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Cost of Goods Manufactured (H)		$ 1,816,995
Finished Goods , December 31, 2014 (I)		$ 177,200
Finished Goods , December 31, 2015 (J)		$ 141,750
Cost of Goods Sold (K) =H+I-J		$ 1,852,445

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Chapter 18, Problem 3BPSB

Requirement-1:

To determine

To Prepare: The Schedule of Cost of Goods Manufactured

Requirement-1:

Expert Solution

Answer to Problem 3BPSB

Solution: The Schedule of Cost of Goods Manufactured is as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Used		$ 864,320
Direct Labor		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs		$ 391,775
Total Manufacturing Cost		$ 1,818,595
Work in process , December 31, 2014		$ 12,500
Work in process , December 31, 2015		$ 14,100
Cost of Goods Manufactured		$ 1,816,995

Explanation of Solution

Explanation: The Schedule of Cost of Goods Manufactured is prepared as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Requirement-2:

To determine

To Prepare: The Income Statement for the year 2015

Requirement-2:

Expert Solution

Answer to Problem 3BPSB

Solution: The Income Statement for the year 2015 is as follows:

Best Bikes
Income Statement
For the year 2015

Sales		$ 4,942,625
Cost of Goods Sold		$ 1,852,445
Gross Profit		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses		$ 102,940

Net Income before Taxes		$ 249,735
Taxes		$ 136,700
Net Income		$ 113,035

Explanation of Solution

Explanation: The Income Statement for the year 2015 is prepared as follows:

Best Bikes
Income Statement
For the year 2015

Sales (A)		$ 4,942,625
Cost of Goods Sold (B)		$ 1,852,445
Gross Profit (C) = A-B =		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses (D)		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses (E)		$ 102,940

Net Income before Taxes (F) = C-D-E =		$ 249,735
Taxes (G)		$ 136,700
Net Income (F-G)		$ 113,035

Working note:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Cost of Goods Manufactured (H)		$ 1,816,995
Finished Goods , December 31, 2014 (I)		$ 177,200
Finished Goods , December 31, 2015 (J)		$ 141,750
Cost of Goods Sold (K) =H+I-J		$ 1,852,445

Answer 6

Chapter 18, Problem 3BPSB

Requirement-1:

To determine

To Prepare: The Schedule of Cost of Goods Manufactured

Requirement-1:

Expert Solution

Answer to Problem 3BPSB

Solution: The Schedule of Cost of Goods Manufactured is as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Used		$ 864,320
Direct Labor		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs		$ 391,775
Total Manufacturing Cost		$ 1,818,595
Work in process , December 31, 2014		$ 12,500
Work in process , December 31, 2015		$ 14,100
Cost of Goods Manufactured		$ 1,816,995

Explanation of Solution

Explanation: The Schedule of Cost of Goods Manufactured is prepared as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Answer 7

Chapter 18, Problem 3BPSB

Requirement-1:

To determine

To Prepare: The Schedule of Cost of Goods Manufactured

Answer 8

Requirement-1:

Expert Solution

Answer to Problem 3BPSB

Solution: The Schedule of Cost of Goods Manufactured is as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Used		$ 864,320
Direct Labor		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs		$ 391,775
Total Manufacturing Cost		$ 1,818,595
Work in process , December 31, 2014		$ 12,500
Work in process , December 31, 2015		$ 14,100
Cost of Goods Manufactured		$ 1,816,995

Answer 9

Requirement-1:

Expert Solution

Answer 10

Requirement-1:

Expert Solution

Answer 11

Expert Solution

Answer 12

Explanation of Solution

Explanation: The Schedule of Cost of Goods Manufactured is prepared as follows:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Answer 13

Requirement-2:

To determine

To Prepare: The Income Statement for the year 2015

Requirement-2:

Expert Solution

Answer to Problem 3BPSB

Solution: The Income Statement for the year 2015 is as follows:

Best Bikes
Income Statement
For the year 2015

Sales		$ 4,942,625
Cost of Goods Sold		$ 1,852,445
Gross Profit		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses		$ 102,940

Net Income before Taxes		$ 249,735
Taxes		$ 136,700
Net Income		$ 113,035

Explanation of Solution

Explanation: The Income Statement for the year 2015 is prepared as follows:

Best Bikes
Income Statement
For the year 2015

Sales (A)		$ 4,942,625
Cost of Goods Sold (B)		$ 1,852,445
Gross Profit (C) = A-B =		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses (D)		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses (E)		$ 102,940

Net Income before Taxes (F) = C-D-E =		$ 249,735
Taxes (G)		$ 136,700
Net Income (F-G)		$ 113,035

Working note:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Cost of Goods Manufactured (H)		$ 1,816,995
Finished Goods , December 31, 2014 (I)		$ 177,200
Finished Goods , December 31, 2015 (J)		$ 141,750
Cost of Goods Sold (K) =H+I-J		$ 1,852,445

Answer 14

Requirement-2:

To determine

To Prepare: The Income Statement for the year 2015

Answer 15

Requirement-2:

Expert Solution

Answer to Problem 3BPSB

Solution: The Income Statement for the year 2015 is as follows:

Best Bikes
Income Statement
For the year 2015

Sales		$ 4,942,625
Cost of Goods Sold		$ 1,852,445
Gross Profit		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses		$ 102,940

Net Income before Taxes		$ 249,735
Taxes		$ 136,700
Net Income		$ 113,035

Answer 16

Requirement-2:

Expert Solution

Answer 17

Requirement-2:

Expert Solution

Answer 18

Expert Solution

Answer 19

Explanation of Solution

Explanation: The Income Statement for the year 2015 is prepared as follows:

Best Bikes
Income Statement
For the year 2015

Sales (A)		$ 4,942,625
Cost of Goods Sold (B)		$ 1,852,445
Gross Profit (C) = A-B =		$ 3,090,180

Selling Expenses:
Advertising Expenses	$ 20,250
Depreciation Expense-Selling Equipment	$ 10,125
Rent Expense-Selling Space	$ 27,000
Sales Salaries Expense	$ 295,300
Total Selling Expenses (D)		$ 352,675

General and Administrative Expenses:
Depreciation Expense-Office Equipment	$ 8,440
Office Salaries Expense	$ 70,875
Rent Expense-Office Space	$ 23,625
Total General and Administrative Expenses (E)		$ 102,940

Net Income before Taxes (F) = C-D-E =		$ 249,735
Taxes (G)		$ 136,700
Net Income (F-G)		$ 113,035

Working note:

Best Bikes
Schedule of Cost of Goods Manufactured
For the year 2015

Raw Material Purchases (A)	$ 894,375
Raw Materials, December 31, 2014 (B)	$ 40,375
Raw Materials, December 31, 2015 (C)	$ 70,430
Raw Material Used (D) = A+B-C		$ 864,320
Direct Labor (E)		$ 562,500
Overhead Costs:
Depreciation Expense-Factory Equipment	$ 35,400
Factory Supervision	$ 121,500
Factory Supplies used	$ 6,060
Factory Utilities	$ 37,500
Indirect Labor	$ 59,000
Misc. Production Costs	$ 8,440
Rent Expense-Factory Building	$ 93,500
Maintenance Expense- Factory Equipment	$ 30,375
Total Overhead Costs (F)		$ 391,775
Total Manufacturing Cost (G) =D+E+F		$ 1,818,595
Work in process , December 31, 2014 (H)		$ 12,500
Work in process , December 31, 2015 (I)		$ 14,100
Cost of Goods Manufactured (H) = G+H-I		$ 1,816,995

Cost of Goods Manufactured (H)		$ 1,816,995
Finished Goods , December 31, 2014 (I)		$ 177,200
Finished Goods , December 31, 2015 (J)		$ 141,750
Cost of Goods Sold (K) =H+I-J		$ 1,852,445