Veekay Company was organized on November 1 of the previous year. After seven months of start-up losses, management had expected to earn a profit during June, the most recent month. Management was disappointed, however, when the income statement for June also showed a loss. Junes income statement follows:

VEEKAY COMPANY
Income Statement
For the Month Ended June 30
Sales				$	667,500
Less operating expenses:
Selling and administrative salaries	$	39,400
Rent on facilities		41,000
Purchases of raw materials		212,000
Insurance		10,100
Depreciation, sales equipment		11,150
Utilities costs		55,800
Indirect labour		119,800
Direct labour		99,700
Depreciation, factory equipment		13,200
Maintenance, factory		8,100
Advertising		88,600			698,850
Operating loss				$	(31,350	)

After seeing the $31,350 loss for June, Veekays president stated, I was sure wed be profitable within six months, but after eight months were still spilling red ink. Maybe its time for us to throw in the towel. To make matters worse, I just heard that Debbie wont be back from her surgery for at least six more weeks.

Debbie is the companys controller; in her absence, the statement above was prepared by a new assistant who has had little experience in manufacturing operations. Additional information about the company follows:

Only 85% of the rent on facilities applies to factory operations; the remainder applies to selling and administrative activities.

1. Inventory balances at the beginning and end of June were as follows:

	June 1	June 30
Raw materials	$19,100	$46,450
Work in process	$77,150	$94,350
Finished goods	$22,120	$66,570

c. Some 90% of the insurance and 80% of the utilities cost apply to factory operations; the remaining amounts apply to selling and administrative activities.

The president has asked you to check over the above income statement and recommend whether the company should continue operations.

Required:

1. As one step in gathering data for a recommendation to the president, prepare a schedule of cost of goods manufactured for June.

2. As a second step, prepare a new income statement for the month.