Respuesta :
Answer:
Instructions are listed below
Explanation:
Giving the following information:
Production= 4,000 leather recliners during the year.
Sell price= $400 each.
Beginning finished good inventor (in units)= 500 recliners.
Ending finished good inventor (in units)= 700 recliners.
Purchases of raw materials =$320,000
Beginning materials inventory = 46,800
Ending materials inventory = 66,800
Direct labor= 200,000
Indirect labor= 40,000
Rent, factory building= 42,000
Depreciation, factory equipment= 60,000
Utilities, factory= 11,900
Salary, sales supervisor = 90,000
Commissions, salespersons= 180,000
General administration= 300,000
Beginning work-in-process inventory= 13,040
Ending work-in-process inventory= 14,940
Beginning finished goods inventory= 80,000
Ending finished goods inventory= 114,100
A) Prepare a statement of cost of goods manufactured
Direct materials:
Beginning materials inventory = 46,800
Purchases of raw materials =$320,000
Ending materials inventory = 66,800 (-)
Direct material used in production= $433,600
Direct labor= $200,000
Manufacturing overhead:
Rent, factory building= 42,000
Depreciation, factory equipment= 60,000
Utilities, factory= 11,900
Total manufacturing overhead= $123,900
Beginning work-in-process inventory= 13,040
Ending work-in-process inventory= 14,940 (-)
Cost of good manufactured in the period= $745,600
B) Average cost of production= (fixed cost + variable cost)/Q
Average cost of production= (cost of good manufactured + Salary, sales supervisor + Commissions, salespersons + General administration)/Q
Average cost of production= (745600 + 90000 + 180000 + 300000)/4000= $328,9
C) Income statement:
Sales= (500 units + 4000 - 700)*400= $1,520,000
Cost of goods sold=( beginning finished inventory + cost of good manufactured - ending finished inventory)= (80000 + 745600 - 114100)= $711,500
Gross profit= $808500
Selling expenses= 270,000
Administrative expenses= 300000
EBITDA= $238,500