Answer and Explanation:
1. The computation of cost of goods sold, gross profit, and net income is shown below:-
a. Cost of goods sold is
Bandera Manufacturing Company
Cost of Goods Sold
For the year January 31
Particulars Amount
Finished Goods Inventory, Jan 1 $73,590
Add: Cost of Goods Manufactured $306,090
Total Goods Available for Sales $379,680
Less: Finished Goods Inventory, Jan 31 $67,080
Cost of Goods Sold $312,600
b. Gross profit is
Bandera Manufacturing Company
Gross Profit
For the year Jan 31
Particulars Amount
Sales $651,250
Less: Cost of Goods Sold $312,600
Gross Profit $338,650
c. Net income is
Bandera Manufacturing Company
Net Income
For the year Jan 31
Particulars Amount
Gross Profit $338,650
Operating Expenses
Selling expenses $102,250
Administrative expenses $54,050
Less: Total Operating Expense $156,300
Net Income $182,350
2. a. The preparation of January income statement for Digital Vibe Manufacturing Company is shown below:-
Digital Vibe Manufacturing Company
Income Statement
For the Month Ended January 31
Particulars Amount
Sales $232,300
Less: Cost of goods sold $103,400
Gross profit $128,900
Less: Operating expense
Selling expense $59,400
Administrative expense $26,100
Total operating expense $85,500
Net income $43,400
b. The computation of Materials Inventory, Work in Process Inventory, and Finished Goods Inventory balances are shown below:-
Particulars Amount
Materials purchased $48,300
Less: Materials used for production $37,200
Ending balance of materials $11,100
Particulars Amount
Materials used for production $37,200
Add: Direct labor wages $55,500
Add: Factory overhead $78,200
The total cost of manufacturing $170,900
Less: Transferred to finished goods $129,900
Ending balance of work-in-process $41,000
Transfer from work-in-process $129,900
Less: Cost of goods sold $103,400
Ending balance of finished goods $26,500
