Superior Company provided the following data for the year ended December 31 (all raw materials are used in production as direct materials): Selling expenses $ 140,000
Purchases of raw materials $ 290,000
Direct labor ?
Administrative expenses $ 100,000
Manufacturing overhead applied to work in process $ 285,000
Total actual manufacturing overhead costs $ 270,000
Inventory balances at the beginning and end of the year were as follows:
Beginning of Year End of Year
Raw materials $ 40,000 $ 10,000
Work in process ? $ 35,000
Finished goods $ 50,000 ?
The total manufacturing costs for the year were $683,000; the cost of goods available for sale totaled $740,000; the unadjusted cost of goods sold totaled $660,000; and the net operating income was $30,000. The company’s overapplied or underapplied overhead is closed entirely to Cost of Goods Sold.
Required:
a. Prepare a schedule of cost of goods manufactured.
b. Prepare a schedule of cost of goods sold.
c. Prepare an income statement for the year.

a. The schedule of cost of goods manufactured is $690,000

b. The schedule of cost of goods sold is $645,000

c. The income statement for the year is $30,000

a. Superior Company Schedule of cost of goods manufactured

For year ended December 31

Direct materials:  

Beginning inventory of raw materials$40,000

Raw material purchases$290,000

Raw materials available for use$330,000

($40,000+$290,000)

Less Ending inventory of raw materials($10,000)

Direct materials used  $320,000

($330,000-$10,000)

Direct labor  $78,000

Manufacturing overhead applied  $285,000

Total manufacturing costs  $683,000

($320,000+$78,000+$285,000)

Add beginning WIP  $42,000

Total cost of work in process  $725,000

($683,000-$42,000)

Less Ending WIP  ($35,000)

Cost of goods manufactured  $690,000

($725,000-$35,000)

b. Superior Company Schedule of cost of goods sold For year ended December 31

Beginning finished goods inventory$50,000

Add Cost of goods manufactured$690,000

Cost of goods available for sale$740,000

($50,000+$740,000)

Less Ending finished goods inventory($80,000)

Unadjusted Cost of goods sold$660,000

($740,000-$80,000)

Less Over applied overhead($15,000)

Adjusted cost of goods sold $645,000

($660,000-$15,000)

c. Superior Company Income Statement

For year ended December 31

Sales revenue$915,000

Less Cost of goods sold$645,000

Gross profit$270,000

($915,000-$645,000)

Less Selling Expenses($140,000)

Less Administrative Expenses($100,000)

Operating Income $30,000

($270,000-$140,000-$100,000)

Inconclusion The schedule of cost of goods manufactured is $690,000; The schedule of cost of goods sold is $645,000 and The income statement for the year is $30,000.

Learn more here:

link

Answer and Explanation:

The Preparation of cost of goods manufactured is shown below:-

Statement of Cost of Good Manufactured

Particulars                                             Amount

Direct Material    

Beginning Inventory a         $40,000  

Purchases b                          $290,000  

Direct material available     $330,000

(c = a + b)  

Ending direct material

inventory d                             $10,000  

Direct Material used                           $320,000  

(e = c - d)

Direct Labor                                        $398,000  

                           ($683,000 - $285,000 - $320,000)

Factory Overhead                              $285,000  

Total Manufacturing Cost                   $683,000  

Add: Beginning WIP Inventory           $42,000  

                         ($690,000 + $35,000 - $683,000)

Less: Ending WIP Inventory                $35,000  

Cost of goods manufactured             $690,000

b and c The Preparation of schedule of cost of goods sold and income statement for the year is prepared below:-

Schedule of cost of goods sold

Income statement for the year

Particulars                                             Amount

Sales                                                     $915,000

                                           ($270,000 + $645,000)

Cost of goods sold    

Beginning inventory of

finished product                      $50,000  

Cost of goods manufactured $690,000  

Cost of goods available

for sales                                    $740,000  

Less:Ending finished good

inventory                                  $80,000

                       ($740,000 - $660,000)

Cost of goods sold

(Unadjusted)                             $660,000  

Over-applied Overhead           $15,000  

                         ($285,000 - $270,000)

Cost of goods sold (Adjusted)                   $645,000

                                      ($660,000 - $15,000)

Gross profit                                                   $270,000

                                 ($30,000 + $100,000 + $140,000)

Less: Selling & Administrative Expenses    

Selling Expenses                   $140,000  

Administrative expenses       $100,000    $240,000  

Operating income                                      $30,000

answer; (c) run the name by everyone you can;

if you use only 25 for your entertainment and only 200 for the groceries that you really need and take out the 50 per month for the computer then that should be enough