Manufacturing Income Statement, Statement of Cost of Goods Manufactured

Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December:

	On Company		Off Company
Materials inventory, December 1	$82,890		$113,560
Materials inventory, December 31	(a)		128,320
Materials purchased	210,540		255,510
Cost of direct materials used in production	222,150		(a)
Direct labor	312,500		(b)
Factory overhead	96,980		127,190
Total manufacturing costs incurred in December	(b)		734,730
Total manufacturing costs	790,770		790,780
Work in process inventory, December 1	159,150		273,680
Work in process inventory, December 31	134,280		(c)
Cost of goods manufactured	(c)		727,920
Finished goods inventory, December 1	140,080		127,190
Finished goods inventory, December 31	146,720		(d)
Sales	1,221,800		1,135,600
Cost of goods sold	(d)		734,730
Gross profit	(e)		(e)
Operating expenses	159,150		(f)
Net income	(f)		252,100

Required:

1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.

Letter	On Company	Off Company
a.	$	$
b.	$	$
c.	$	$
d.	$	$
e.	$	$
f.	$	$

2.

Prepare On Company's statement of cost of goods manufactured for December.

On Company
Statement of Cost of Goods Manufactured
For the Month Ended December 31
Work in process inventory, December 1			$
Direct materials:
Materials inventory, December 1	$
Purchases
Cost of materials available for use	$
Materials inventory, December 31
Cost of direct materials used in production		$
Direct labor
Factory overhead
Total manufacturing costs incurred during December
Total manufacturing costs			$
Work in process inventory, December 31
Cost of goods manufactured			$

3. Prepare On Company's income statement for December.

On Company
Income Statement
For the Month Ended December 31
Sales		$
Cost of goods sold:
Finished goods inventory, December 1	$
Cost of goods manufactured
Cost of finished goods available for sale	$
Finished goods inventory, December 31
Cost of goods sold
Gross profit		$
Operating expenses
Net income		$