Problem 2-22B Schedules of Cost of Goods Manufactured and Cost of Goods Sold; Income Statement [LO2-6]

Alexsandar Company provided the following account balances for the year ended December 31 (all raw materials are used in production as direct materials):

Selling expenses	$	237,000
Purchases of raw materials	$	283,000
Direct labor		?
Administrative expenses	$	171,000
Manufacturing overhead applied to work in process	$	356,000
Total actual manufacturing overhead costs	$	399,000

Inventory balances at the beginning and end of the year were as follows:

	Beginning of Year			End of Year
Raw materials	$	69,000		$	32,000
Work in process		?		$	39,000
Finished goods	$	39,000			?

The total manufacturing costs for the year were $705,000; the cost of goods available for sale totaled $745,000; the unadjusted cost of goods sold totaled $673,000; and the net operating income was $49,000. The companys overapplied or underapplied overhead is closed entirely to cost of goods sold. (Hint: Prepare the income statement and schedule of cost of goods sold first followed by the schedule of cost of goods manufactured.)

Required:

a.

Prepare a schedule of cost of goods manufactured.

Alexsandar Company
Schedule of Cost of Goods Manufactured
For the Year Ended December 31
Direct Materials:
Total raw materials available
Raw materials used in production
Total manufacturing cost
Cost of goods manufactured

b.

Prepare a schedule of cost of goods sold.

Alexsandar Company
Schedule of Cost of Goods Sold
For the Year Ended December 31
Adjusted cost of goods sold

c.Prepare an income statement for the year.

Alexsandar Company
Income Statement
For the Year Ended December 31
Selling and administrative expenses: