Problem 02-43 Student Name:

Class:

Enter appropriate solution in the yellow cells.

An asterisk (*) to the right indicates an incorrect amount.

Part 1
Laredo Luggage Company
Schedule of Cost of Goods Manufactured
For the Year Ended December 31, 20X2

Direct Materials:
Raw-material inventory, January 1 *
Add: Purchases of raw material *
Raw material available for use *
Deduct: Raw-material inventory, December 31 *
Raw materials used *
Direct labor *
Manufacturing overhead:
Indirect Material *
Indirect Labor *
Utilities:Plant *
Depreciation *
Other *
Total manufacturing overhead *
Total manufacturing costs *
Add: Work-in-process, January 1 *
Subtotal *
Deduct Work-in-process, December 31 *
Cost of goods manufactured *

Part 2
Laredo Luggage Company
Schedule of Cost of Goods Sold
For the Year Ended December 31, 20X2

Beginning inventory, finished goods *

Add: Cost of Goods Manufactured *
Cost of goods available for sale *
Deduct: Ending inventory, finished goods *
Cost of goods sold *
Part 3

Laredo Luggage Company

Income Statement
For the Year Ended December 31, 20X2

Sales Revenue *
Less Cost of Goods Sold *
Gross margin *
Selling and administrative expenses *
Income before taxes *
Income tax expense *
Net income *

Part 4

In the electronic version of the solutions manual, press the CTRL key and click on
the link: 10E - BUILD A SPREADSHEET 02-43.XLS
Problem 02-43 Student Name:
Class:

Enter appropriate solution in the blue cells.

An asterisk (*) to the right indicates an incorrect amount.

Laredo Luggage Company

Schedule of Cost of Goods Manufactured
For the Year Ended December 31, 20X2

Part 1

Direct Materials:
Raw-material inventory, January 1 $ 20,000
Add: Purchases of raw material 90,000
Raw material available for use 110,000
Deduct: Raw-material inventory, December 31 12,500
Raw materials used
Direct labor
Manufacturing overhead:
Indirect Material 5,000
Indirect Labor 7,500
Utilities:Plant 20,000
Depreciation 30,000
Other 40,000
Total manufacturing overhead
Total manufacturing costs
Add: Work-in-process, January 1
Subtotal
Deduct Work-in-process, December 31
Cost of goods manufactured

Part 2
Laredo Luggage Company
Schedule of Cost of Goods Sold
For the Year Ended December 31, 20X2

Beginning inventory, finished goods $ 10,000

Add: Cost of Goods Manufactured 305,000
Cost of goods available for sale 315,000
Deduct: Ending inventory, finished goods 25,000
Cost of goods sold $ 290,000
Part 3
Laredo Luggage Company
Income Statement
For the Year Ended December 31, 20X2

Sales Revenue $ 475,000

Less Cost of Goods Sold 290,000
Gross margin 185,000
Selling and administrative expenses 75,000
Income before taxes 110,000
Income tax expense 45,000
Net income 65,000
Instructor
McGraw-Hill/Irwin

$ 97,500
100,000

102,500
300,000
20,000
320,000
15,000
$ 305,000
Problem 02-43 Student Name: Instructor
Class: McGraw-Hill/Irwin

Enter appropriate solution in the blue cells.

An asterisk (*) to the right indicates an incorrect amount.

Laredo Luggage Company

Schedule of Cost of Goods Manufactured
For the Year Ended December 31, 20X2

Part 1

Direct Materials:
Raw-material inventory, January 1 $ 20,000
Add: Purchases of raw material 90,000
Raw material available for use 110,000
Deduct: Raw-material inventory, December 31 12,500
Raw materials used $ 97,500
Direct labor 100,000
Manufacturing overhead:
Indirect Material 5,000
Indirect Labor 7,500
Utilities:Plant 20,000
Depreciation 30,000
Other 40,000
Total manufacturing overhead 102,500
Total manufacturing costs 300,000
Add: Work-in-process, January 1 20,000
Subtotal 320,000
Deduct Work-in-process, December 31 15,000
Cost of goods manufactured $ 305,000

Part 2
Laredo Luggage Company
Schedule of Cost of Goods Sold
For the Year Ended December 31, 20X2

Beginning inventory, finished goods $ 10,000

Add: Cost of Goods Manufactured 305,000
Cost of goods available for sale 315,000
Deduct: Ending inventory, finished goods 25,000
Cost of goods sold $ 290,000
Part 3
Laredo Luggage Company
Income Statement
For the Year Ended December 31, 20X2
Part 3

Sales Revenue $ 475,000

Less Cost of Goods Sold 290,000
Gross margin 185,000
Selling and administrative expenses 75,000
Income before taxes 110,000
Income tax expense 45,000
Net income 65,000
Instructor
McGraw-Hill/Irwin