P11-5A Prepare a cost of goods manufactured schedule and a correct income statement Empire Company is a manufacturer of smart phones. Its controller resigned in October 2022. An inexperienced assistant accountant has prepared the following income statement for the month of October 2022. EMPIRE COMPANY income Statement For the Month Ended October 31, 2022 Sales Revenue $780,000 Less: Operating Expenses Raw materials purchases $264,000 Direct labor costs 190,000 Advertising expense 90,000 Selling and administrative salaries 75,000 Rent on factory facilities 60,000 Depreciation on sales equipment 45,000 Depreciation on factory equipment 31,000 Indirect labor cost 28,000 Utilities expense 12,000 Insurance expense 8,000 $803,000 Net loss ($23,000) Prior to October 2022, the company had been profitable every month. The company's president is concerned about the accuracy of the income statement. As her friend, you have been asked to review the income statement and make necessary corrections. After examining other manufacturing cost data, you have acquired additional information as follows. 1. Inventory balances at the beginning and end of October were: October 1 October 31 Raw materials $18,000 $29,000 Work in process 20,000 14,000 Finished goods 30,000 50,000 2. Only 75% of the utilities expense and 60% of the insurance expense apply to factory operations. The remaining amounts should be charged to selling and administrative activities. Instructions (a) Prepare a schedule of cost of goods manufactured for October 2022. (b) Prepare a correct income statement for October 2022. NOTE: Enter a number in cells requesting a value; enter either a number or a formula in cells with a "?" . (a) Prepare a schedule of cost of goods manufactured for October 2022. EMPIRE COMPANY Cost of Goods Manufactured Schedule For the Month Ended October 31, 2022 Work in process inventory, October 1 Value Direct materials Raw materials inventory, October 1 Value Raw materials purchases Value Total raw materials available for use ? Less: Raw materials inventory, October 31 Value Direct materials used ? Direct labor Value Manufacturing overhead Factory facility rent Value Depreciation on factory equipment Value Indirect labor Value Factory utilities ? Factory insurance ? Total manufacturing overhead ? Total manufacturing costs ? Total cost of work in process ? Less: Work in process, October 31 Value Cost of goods manufactured ? (b) Prepare a correct income statement for October 2022. EMPIRE COMPANY Income Statement For the Month Ended October 31, 2022 Sales Revenue Value Cost of goods sold Finished goods inventory, October 1 Value Cost of goods manufactured ? Cost of goods available for sale ? Less: Finished goods inventory, October 31 Value Cost of goods sold ? Gross profit ? Operating expenses Advertising expense Value Selling and administrative salaries Value Depreciation expense - sales equipment Value Insurance expense ? Utilities expense ? Total operating expenses ? Net income ? After you have completed P11-5A, consider the additional question. Assume that utilities expense and insurance expense changed to $15,000 and $9,000 respectively. Also assume that 80% of utilities expense and 65% of insurance expense apply to factory operations. Show the impact of these changes on the cost of goods manufactured schedule and the income statement