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. June's income statement follows: $ 675,000 VEEKAY COMPANY Income Statement For the Month Ended June 30 Sales Less operating expenses: Selling and administrative salaries Rent on facilities Purchases of raw materials Insurance Depreciation, sales equipment Utilities costs Indirect labour Direct labour Depreciation, factory equipment Maintenance, factory Advertising $ 39,800 42,000 215,000 10,200 11,300 56,600 120,600 100,400 13,400 8,200 89, 200 706, 700 Operating loss $ (31,700) After seeing the $31,700 loss for June, Veekay's president stated, "I was sure we'd be profitable within six months, but after eight months we're still spilling red ink. Maybe it's time for us to throw in the towel. To make matters worse, I just heard that Debbie won't be back from her surgery for at least six more weeks." Debbie is the company's 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: a. Only 85% of the rent on facilities applies to factory operations; the remainder applies to selling and administrative activities. b. Inventory balances at the beginning and end of June were as follows: Raw materials Work in process Finished goods June 1 $19,200 $77,300 $22,240 June 30 $46,900 $94,700 $67, 140 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. 1. As one step in gathering data for a recommendation to the president, prepare a schedule of cost of goods manufactured for June. VEEKAY COMPANY Schedule of Cost of Goods Manufactured For the Month Ended June 30 Direct materials: Raw materials inventory, June 1 Add: Purchases of raw materials Raw materials available for use 0 $ 0 Deduct: Raw materials inventory, June 30 Raw materials used in production Direct labour Manufacturing overhead: Rent on facilities Insurance Utilities Indirect labour Maintenance, factory Depreciation, factory equipment Total overhead costs Total manufacturing costs Add: Work in process inventory, June 1 0 0 0 Deduct: Work in process inventory, June 30 Cost of goods manufactured $ 0 2. As a second step, prepare a new income statement for the month. VEEKAY COMPANY Income Statement For the Month Ended June 30 Sales Cost of goods sold: Finished goods inventory, June 1 Add: Cost of goods manufactured Goods available for sale Deduct: Finished goods inventory, June 30 Gross margin Selling and administrative expenses: Selling and administrative salaries Rent on facilities Depreciation, sales equipment 0 Insurance Utilities 0 Advertising Operating income $ 0