Question
Eekay Company was organized on November 1 of the previous year. After seven months of start-up...
eekay 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: VEEKAY COMPANY Income Statement For the Month Ended June 30 Sales $ 667,500 Less operating expenses: Selling and administrative salaries $ 39,400 Rent on facilities 41,000 Purchases of raw materials 212,000 Insurance 10,100 Depreciation, sales equipment 11,150 Utilities costs 55,800 Indirect labour 119,800 Direct labour 99,700 Depreciation, factory equipment 13,200 Maintenance, factory 8,100 Advertising 88,600 698,850 Operating loss $ (31,350 ) After seeing the $31,350 loss for June,
eekay 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:
VEEKAY COMPANY | ||||||||
Income Statement | ||||||||
For the Month Ended June 30 | ||||||||
Sales | $ | 667,500 | ||||||
Less operating expenses: | ||||||||
Selling and administrative salaries | $ | 39,400 | ||||||
Rent on facilities | 41,000 | |||||||
Purchases of raw materials | 212,000 | |||||||
Insurance | 10,100 | |||||||
Depreciation, sales equipment | 11,150 | |||||||
Utilities costs | 55,800 | |||||||
Indirect labour | 119,800 | |||||||
Direct labour | 99,700 | |||||||
Depreciation, factory equipment | 13,200 | |||||||
Maintenance, factory | 8,100 | |||||||
Advertising | 88,600 | 698,850 | ||||||
Operating loss | $ | (31,350 | ) | |||||
After seeing the $31,350 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:
- Only 85% of the rent on facilities applies to factory operations; the remainder applies to selling and administrative activities.
- Inventory balances at the beginning and end of June were as follows:
June 1 | June 30 | |
Raw materials | $19,100 | $46,450 |
Work in process | $77,150 | $94,350 |
Finished goods | $22,120 | $66,570 |
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.
Required:
1. As one step in gathering data for a recommendation to the president, prepare a schedule of cost of goods manufactured for June.
2. As a second step, prepare a new income statement for the month.
Continue
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: Only 85% of the rent on facilities applies to factory operations; the remainder applies to selling and administrative activities. Inventory balances at the beginning and end of June were as follows: June 1 June 30 Raw materials $19,100 $46,450 Work in process $77,150 $94,350 Finished goods $22,120 $66,570 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. Required: 1. As one step in gathering data for a recommendation to the president, prepare a schedule of cost of goods manufactured for June. 2. As a second step, prepare a new income statement for the month.
Answers
Veekay Company Schedule of Cost of Goods Manufactured For The Month ended June 30 Direct Material : Beginning Inventory of Raw Material $ 19,100 Material purchased $ 212,000 Raw material Available for use $ 231,100 Ending Inventory of Raw Material $ 46,450 Direct Material used in production Add less $ 184,650 Direct Labor $ 99,700 55800 x 80% Manufacturing Overhead: Indirect Labor Cost Utilities Depriciation - Factory Equipme Maintenance-Factory Insurance Rent Expense - Factory building Total Factory Overhead cost Total Manufacturing cost Beginning Work in Process Total Cost Work in Process Ending Work in Process Cost of Goods Manufactured $ $ $ $ $ $ 119,800 44,640 13,200 8,100 9,090 34,850 10100 x 90% 41000 x 85% $ $ Add S 229,680 514,030 77,150 591,180 94,350 496,830 less $ $ 667,500 Add Less Veekay Company Income Statement For The Month ended June 30 Net Sales Cost of Goods Sold: Beginning Inventory of Finished Goods $ 22,120 Cost of Goods Manufactured $ 496,830 Cost of Goods available for Sale $ 518,950 Ending Inventory of Finished Goods $ 66,570 Cost of Goods Sold Gross Profit Less: Operating Expenses:- Utilities $ 11,160 Depreciation, Sales Equipment $ 11,150 Insurance $ 1,010 Rent expense Selling space $ 6,150 Selling & administrative Salaries $ 39,400 Advertising $ 88,600 Total operating Expense Net Operating Income $ $ 452,380 215,120 55800 x 20% 10100 x 10% 41000 x 15% $ $ 157,470 57,650