Answer:
1. $513,000
2. $913,200
3. $926,400
4. $154,420
5.11340 Units
Explanation:
1. Calculation for Lone Oak’s manufacturing overhead for the year.
Manufacturing overhead
Indirect labor 109,000
Building depreciation (80000*75%) 60,000
Other factory cost 344,000
Manufacturing overhead $513,000
2. Calculation for Lone Oak’s cost of goods manufactured.
First step is to calculate the Direct material used
Direct material used = 15,800+175000-18200
Direct material used= 172,600
Second step is to calculate the Total manufacturing cost
Total manufacturing cost = 172,600+254,000+513,000
Total manufacturing cost= 939,600
Now let calculate the Cost of goods manufactured
Cost of goods manufactured = 35,700+939,600-62100
Cost of goods manufactured = $913,200
3. Compution for the company’s cost of goods sold.
Cost of goods sold = 111100+913,200-97900
Cost of goods sold = $926,400
4. Calculation to Determine net income for 20x1, assuming a 30% income tax rate.
Net income :
Sales 1495000
Cost of goods sold -926,400
Gross profit 568,609
Selling and administrative expense (133000+20000+195000) 348000
Profit 220,600
Tax 30% 66,180
Net income $154,420
(220,600-66,180)
(25%*80,000=20,000)
5. Calculation to Determine the number of completed units manufactured during theyear.
No of unit completed = 1190+(1,495,000/$130 per unit)-1350
No of unit completed =1190+11500-1350
No of unit completed = 11340 Units
