Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

E19-12 Cepeda Corporation has the following cost records for June 2017. Indirect

ID: 2594775 • Letter: E

Question

E19-12 Cepeda Corporation has the following cost records for June 2017. Indirect factory labor Direct materials used Work in process, 6/1/17 Work in process, Finished goods, 6/1/17 Finished goods, 6/30/17 S 400 1,400 4,500 Factory utilities 3.000 Direct labor 5,000 Indirect materials 7,500 Factory manager's salary 20,000 Depreciation, factory equipment 6/30/17 3,800 Maintenance, factory equipment 1,800 2,200 3,000 Instructions (a) Prepare a cost of goods manufactured schedule for June 2017. (b) Prepare an income statement through gross profit for June 2017 assuming sales revenue is $92,100.

Explanation / Answer

Cepeda Corporation

Statement of Cost of goods manufactured for the month ended June 2017

Direct materials $20000

Direct labor $40000

Prime cost $60000

Factory overheads:

Indirect factory labor $4500

Factory utilities $400

Depreciation and factory equipment $1400

Maintainence,factory equipment $1800

Indirect materials $2200

Factory manager's salary $3000

Total factory overhead ($13300)

Beginning work in process $3000

Ending work in process ($3800)

Cost of goods manufactured $45900.

2.

Income statement for the month ended June 2017

Sales revenue $92100

Cost of goods sold ($43400)

Gross profit $48700.

Cost of goods sold = $45900 + $5000 - $7500

= $43400.