Accountin problem

BIal' VIOGOS, Il'lC. Balance Sheet January 1 Assets Cash $ 83,400 Accounts receivable 1 14,600 Inventories: Raw materials (film, costumes) $33,600 Videos in process 58,600 Finished videos awaiting sale 97,400 1 89,600 Prepaid insurance 9,100 Studio and equipment (net) 582,000 Total assets $ 978,700 Liabilities and Stockholders' Equity Accounts payable $ 219,000 Retained earnings 759,700 Total liabilities and stockholders' equity $ 978,700 Because the videos differ in length and in complexity of production, the company uses ajoborder costing system to determine the cost of each video produced. Studio (manufacturing) overhead is charged to videos on the basis of camerahours of activity. The company's predetermined overhead rate for the year ($40 per camerahour) is based on a cost formula that estimated $280,000 in manufacturing overhead for an estimated allocation base of 7,000 camera-hours. Any underapplied or overapplied overhead is closed to cost of goods sold. The following transactions were recorded for the year: a. Film, costumes, and similar raw materials purchased on account, $210,000. b. Film, costumes, and other raw materials issued to production, $234,500 (85% of this material was considered direct to the videos in production, and the other 15% was considered indirect). c. Utility costs incurred (on account) in the production studio, $78,400. d. Depreciation recorded on the studio, cameras, and other equipment, $86,800. Threefourths of this depreciation related to actual production of the videos, and the remainder related to equipment used in marketing and administration. e. Advertising expense incurred (on account), $154,500. f. Salaries and wages paid in cash as follows: Direct labor (actors and directors) 55 '| 02,200 Indirect labor (carpenters to bUIld sets, costume deSIgners, and $ 89,500 so forth) Administrative salaries $1 14,000 I g. Prepaid insurance expired during the year, $8,700 (70% related to production of videos, and 30% related to marketing and administrative activities). h. Miscellaneous marketing and administrative expenses incurred (on account), $11,450. i. Studio (manufacturing) overhead was applied to videos in production. The company recorded 7,250 camera-hours of activity during the year. . Videos that cost $554,000 to produce according to theirjob cost sheets were transferred to the finished videos warehouse to await sale and shipment. . Sales for the year totaled $1,026,000 and were all on account. The total cost to produce the videos that were sold according to theirjob cost sheets was $598,230. Collections from customers during the year totaled $976,000. . Payments to suppliers on account during the year, $592,000. . Underapplied or overapplied overhead $ ? E_. 0:32;- Required: 1. Prepare a transaction analysis that records all of the above transactions. 2. Prepare a schedule of cost of goods manufactured for the year. 3. Prepare a schedule of cost of goods sold for the year. 4. Prepare an income statement for the year. Star Videos, Inc. Transaction Analysis For the Year Ended December 31 Cash Accounts Videos in Finished Manufacturing Prepaid Studio & Receivable Raw Materials Process Goods Overhead Insurance Equipment (net) Beginning balance @1/1 $ 83,400 $ 114,600 $ 33,600 $ 58,600 $ 97,400 $ 9, 100 $ 582,000 (a) Raw material purchases (b) Raw materials used (c) Utility costs (d) Depreciation charges (e) Advertising f) Salaries & wages (g Prepaid insurance (h) Miscellaneous marketing (i) Applied overhead (j) Transfer completed videos to finished goods k) Sales (1) Transfer finished goods to cost of goods sold (m) Cash collections from customers (n) Payment to suppliers (0) Ending balances @ 12/31Prepare a schedule of cost of goods manufactured for the year. Direct materials: Total manufacturing costs added to production Total manufacturing costs to account for