Supreme Videos, Inc., produces short musical videos for sale to retail outlets. The company's balance sheet accounts as of January 1, are given below. $ 82,000 121,000 $ 49,000 22,000 100,000 Supreme Videos, Inc. Balance Sheet January 1 Assets Current assets: Cash Accounts receivable Inventories: Raw materials (film, costumes) Videos in process Finished videos awaiting sale Prepaid insurance Total current assets Studio and equipment Less accumulated depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Capital stock Retained earnings Total liabilities and stockholders' equity 171,000 12,800 386,800 768,000 229,000 539,000 $925,800 $ 128,800 $ 508,000 289,000 797,000 $925,800 Because the videos differ in length and in complexity of production, the company uses a job-order costing system to determine the cost of each video produced. Studio (manufacturing) overhead is charged to videos on the basis of camera-hours of activity. The company's predetermined overhead rate for the year is based on a cost formula that estimated $360,000 in manufacturing overhead for an estimated allocation base of 9,000 camera-hours. The following transactions occurred during the year: a. Film, costumes, and similar raw materials purchased on account, $204,000. b. Film, costumes, and other raw materials used in production, $219,000 (75% of this material was considered direct to the videos in production, and the other 25% was considered indirect). c. Utility costs incurred in the production studio, $91,000. d. Depreciation recorded on the studio, cameras, and other equipment, $103,000. Three-fourths of this depreciation related to production of the videos, and the remainder related to equipment used in marketing and administration. e. Advertising expense incurred on account, $149,000. f. Costs for salaries and wages were incurred as follows: $ 101,000 Direct labor (actors and directors) Indirect labor (carpenters to build sets, costume designers, and so forth) Administrative salaries $ 129,000 $ 114,000 g. Prepaid insurance expired during the year, $8,900 (70% related to production of videos, and 30% related to marketing and administrative activities). h. Miscellaneous marketing and administrative expenses incurred, $10,500. i. Studio (manufacturing) overhead was applied to videos in production. The company used 9,500 camera-hours during the year. Videos that cost $569,000 to produce according to their job cost sheets were transferred to the finished videos warehouse to await sale and shipment. Sales for the year totaled $963,000 and were all on account. The total cost to produce these videos according to their job cost sheets was $619,000. 1. Collections from customers during the year totaled $869,000. m. Payments to suppliers on account during the year, $519,000; payments to employees for salaries and wages, $326,000. k. Required: 1. Prepare a T-account for each account on the company's balance sheet and enter the beginning balances. 2. Record the transactions directly into the T-accounts. Key your entries to the letters (a) through (m) above. 3. Is the Studio (manufacturing) Overhead account underapplied or overapplied for the year? By how much? 4. Prepare a schedule of cost of goods manufactured. 5. Prepare a schedule of cost of goods sold. 6. Prepare an income statement for the year. Prepare a T-account for each account on the company's balance sheet and enter the beginning balances. Record the transactions directly into the T- accounts. Cash Accounts Receivable Beg. Bat. Beg. Bal End. Bal. End. Bal. Raw Materials Prepaid Insurance Beg. Bal. Beg. Bal. End. Bal. End. Bal. Videos in Process Finished Goods Beg. Bal. Beg. Bal End. Bal. End. Bal. Studio and Equipment Accumulated Depreciation Beg. Bal Beg Bail End. Bal. End. Bal. Studio Overhead Depreciation Expense Beg Bal Beg. Bat. End. Bal. End. Bal. Insurance Expense Advertising Expense Beg. Bal Beg. Bal Miscellaneous Expense Administrative Salaries Expense Beg. Bal. Beg. Bal. End. Bal. Cost of Goods Sold Sales Beg Bal Beg. Bal. End. Bal. End. Bal. Salaries & Wages Payable Accounts Payable Beg. Bal Beg. Bal End. Bal. End. Bal. Retained Earnings Capital Stock Beg. Bal Beg. Bal End. Bal. End. Bal. Is the Studio (manufacturing) Overhead account underapplied or overapplied for the year? By how much? Manufacturing overhead was by for the year. Prepare a schedule of cost of goods manufactured. Supreme Videos, Inc. Schedule of Cost of Goods Manufactured Direct materials: Total raw materials available Raw materials used in production Direct materials used in production Total manufacturing costs added to production Total manufacturing costs to account for Cost of goods manufactured Prepare a schedule of cost of goods sold. Supreme Videos, Inc. Schedule of Cost of Goods Sold Prepare an income statement for the year. Supreme Videos, Inc. Income Statement For the Year Ended December 31 Selling and administrative expenses