Assignment 7 - Fiyan Wahyu Setyandi - 2002413001 - Manufaktur Lanjutan 2A
Assignment 7 - Fiyan Wahyu Setyandi - 2002413001 - Manufaktur Lanjutan 2A
Assignment 7 - Fiyan Wahyu Setyandi - 2002413001 - Manufaktur Lanjutan 2A
Jawaban :
Total cost
Superior Company
Cost of Goods Manufactured Schedule
For the month of Dec 31,2010
Work in process inventory, Jan 1
Direct Material
Raw material inventory, Jan 1
Raw material purchases
Total raw material for use
Less: Raw material inventory, Dec 31
Direct Material Used
Direct Labor
Manufacturing overhead
Indirect material
Factory manager salary
Factory Insurance
Property taxes, factory building
Indirect labor
Factory machinery rent
Factory utilities
Depreciation, factory building
Total manufacturing overhead
Total manufactoring costs
Total cost work in process
Less: work in process, Dec 31
COGM
Superior Company
COGS of the Income Statement
For the month of Dec 31,2010
Cost of good sold
Finish goods, Jan 1
COGM
Cost of good available for sale
Finish good, Dec 31
COGS
Superior Company
Balance sheet
For the month of Dec 31,2010
Current asset
Cash $ 17,000
Account Receivable (net) $ 120,000
Prepaid Expense $ 13,000
Short term Investments $ 26,000
Total Current assets $ 176,000
MO
$ 12,000
$ 90,000
$ 10,000
$ 112,000
$ 75,000
$ 220,000
$ 407,000
$ 409,500
$ 4,000
$ 405,500
$24,000
$32,000
$56,000
$812,000
any
red Schedule
31,2010
$ 80,000
$ 12,000
$ 205,000
$ 217,000
$ 20,000
$ 197,000
$ 350,000
$ 15,000
$ 35,000
$ 14,000
$ 6,000
$ 90,000
$ 40,000
$ 65,000
$ 24,000
$ 289,000
$ 836,000
$ 916,000
$ 50,000
$ 866,000
Superior Company
Income Statement
For the month of Dec 31,2010
Sales (net)
$ 110,000 COGS
$ 866,000 Gross profit
$ 976,000 Op. Expense
$ 120,000 Delivery expenses
$ 856,000 Sales comission
Administrative expense
Total Op. exp
Net Income
mpany
ement
Dec 31,2010
$ 1,500,000
$ 856,000
$ 644,000
$ 100,000
$ 150,000
$ 300,000
$ 550,000
$ 94,000