Professional Documents
Culture Documents
2.
$ 20,000
90,000
$110,000
12,500
$97,500
100,000
$ 5,000
7,500
20,000
30,000
40,000
102,500
$300,000
20,000
$320,000
15,000
$305,000
$ 10,000
305,000
$315,000
25,000
$290,000
$475,000
290,000
$185,000
75,000
$110,000
45,000
$65,000
2.
3.
Manufacturing overhead:
I
nd
i
r
e
c
tl
a
b
or
. $ 218,000
Building depreciation ($160,000 x 75%)..
120,000
Ot
he
rf
a
c
t
o
r
yc
os
t
s
.
.
688,000
To
t
a
l
.
.
. $1,026,000
Cost of goods manufactured:
Direct material:
Raw-ma
t
e
r
i
a
l
i
nv
e
n
t
o
r
y
,
J
a
n.
1
$ 31,600
Add
:Pur
c
h
a
s
e
sofr
a
wma
t
e
r
i
a
l
.
. 350,000
Ra
wma
t
e
r
i
a
l
a
v
a
i
l
a
bl
ef
orus
e
. $381,600
Deduct: Raw-ma
t
e
r
i
a
l
i
nv
e
nt
or
y
,
De
c
.
3
1
. 36,400
Ra
wma
t
e
r
i
a
l
u
s
e
d.
.
Di
r
e
c
tl
a
b
or
.
.
Ma
n
uf
a
c
t
ur
i
ngo
v
e
r
h
e
a
d
.
.
T
ot
a
l
ma
nu
f
a
c
t
ur
i
ngc
os
t
s
.
.
Add: Work-in-pr
oc
e
s
si
n
v
e
n
t
or
y
,
J
a
n
.
1
.
Subt
o
t
a
l
.
.
Deduct: Work-in-p
r
oc
e
s
si
nv
e
nt
or
y
,
De
c
.
3
1
.
Cos
to
fgo
od
sma
n
uf
a
c
t
u
r
e
d.
.
Cost of goods sold:
Finished-goodsi
nv
e
n
t
or
y
,
J
a
n.
1
.
. $ 222,200
Add
:Cos
to
fgo
od
sma
n
uf
a
c
t
u
r
e
d
1,826,400
Cos
to
fgo
od
sa
v
a
i
l
a
b
l
ef
o
rs
a
l
e
. $2,048,600
Deduct: Finished-g
oodsi
nv
e
nt
or
y
,
De
c
.
3
1
195,800
Cos
to
fgo
od
ss
ol
d
. $1,852,800
McGraw-Hill/Irwin
3-2
$ 345,200
508,000
1,026,000
$1,879,200
71,400
$1,950,600
124,200
$1,826,400
4.
5.
Net income:
Sa
l
e
sr
e
v
e
nue
.
.
L
e
s
s
:Cos
tofgo
od
ss
ol
d.
Gr
os
sma
r
gi
n.
.
.
Selling and administrative expenses:
Sa
l
a
r
i
e
s
.
.
. $266,000
Bui
l
di
ngd
e
pr
e
c
i
a
t
i
o
n(
$
1
6
0
,
0
0
0x2
5
%)
.
.
.
40,000
Ot
he
r
380,000
I
nc
omeb
e
f
or
et
a
x
e
s
.
.
Income tax expense ($451,
2
0
0x4
0
%)
.
.
Ne
ti
n
c
ome
.
.
.
$2,990,000
1,852,800
$1,137,200
686,000
$ 451,200
180,480
$ 270,720
Surgical Products, Inc. sold 11,500 units during the year ($2,990,000 $260). Since
160 of the units came from finished-goods inventory (1,350 1,190), the company
would have manufactured 11,340 units (11,500 160).
Case A
Case B
$1,600,000* $1,500,000*
120,000*
60,000
180,000
30,000*
200,000
255,000
140,000
285,000
400,000*
300,000
500,000
450,000*
1,040,000 1,035,000
70,000
60,000
60,000*
105,000
1,050,000
990,000*
100,000
120,000
1,150,000* 1,110,000*
60,000*
120,000*
1,090,000
990,000
510,000
510,000
210,000*
225,000
300,000
285,000*
80,000
135,000
220,000*
150,000*
Case C
$240,000
7,500
15,000
35,000*
27,500*
62,500
80,000
170,000
7,500*
2,500
175,000
10,000*
185,000
12,500
172,500*
67,500*
22,500*
45,000
17,500*
27,500