Question

Flow of Costs and Income Statement R-Tunes Inc. is in the business of developing, promoting, and selling musical talent online and with compact discs (CDs). The company signed a new group, called Cyclone Panic, on January 1, 2018. For the first six months of 2018, the company spent $2,194,500 on a media campaign for Cyclone Panic and $658,000 in legal costs. The CD production began on April 1, 2018 R-Tunes uses a job order cost system to accumulate costs associated with a CD title. The unit direct materials cost for the CD is: Blank CD $1.60 Case 0.50 Song lyric insert 0.50 The production process is straightforward. First, the blank CDs are brought to a production area where the digital soundtrack is copied onto the CD. The copying machine can copy 1,500 CDs per hour After the CDs are copied, they are brought to an assembly area where an employee packs the CD with a case and song lyric insert. The direct labor cost is $0.20 per CD. The CDs are sold to record stores. Each record store is given promotional materials, such as posters and aisle displays. Promotional materials cost $35 per store. In addition, shipping costs average $0.20 per CD. Total completed production was 627,000 units during the year. Other information is as follows: Number of customers (record stores) Number of CDs sold Wholesale price (to record store) per CD 26,600 533,000 $14 Factory overhead cost is applied to jobs at the rate of $750 per copy machine hour. There were an additional 156,750 copied CDs, packages, and inserts waiting to be assembled on December 31, 2018 Instructions: 1. Prepare an annual income statement for the Cyclone Panic CD, including supporting calculations, from the information above. Round unit costs to the nearest cent, if rounding is required. R-Tunes Inc. Cyclone Panic CD Income Statement For the Year Ended December 31, 2018 Sales Cost of goods sold Gross profit Selling expenses: Total selling expenses Administrative expenses Legal expenses Total operating expenses Income from operations Manufacturing cost per unit (CD) Direct materials: Total direct materials Total manufacturing cost per 2. Determine the balances in the work-in-process and finished goods inventories for the Cyclone Panic CD on December 31, 2018. When performing intermediate calculations, round unit costs to the nearest cent. Finished Goods balance, December 31, 2048 Work in Process balance, December 31, 2048 SL

Answer 1

Refer the below images for the above mentioned questions, in a detailed way of solution with calculations.

O prepare an annual income CD, including supporting statement calculations from for the cyclone the information panic above Answer: R -Tunes Inc cyclone panic co Income Statement for the year Ended December 31, 2018 particulars Amount Amount $74 62000 (1758900) $5703100 Sales [ 533000 CD's Sold y $ 14 Wholesale price Cost of goods sold Gross profit Selling expenses : promotional materials Media campaign Shipping expenses Total selling expense) (A) Administrative expenses : Legal expense) (B) Total operating expenses (A + B) Loss from operations - $21948000 $ 2194500 $ 106600 $2424 6100 $ 658000 $(24904100) $(19201000)

$ 1.60 90050 Supporting calculations : Manufacturing cost per unit (CD) : Direct Materials: Blank CD Jewel cose Song lyric insert & oeso Total direct Materials $206 Direct labor 10-20 Factory Overhead $ 0.5o ( Total manofacturing & 3.30 cost per CD - Factory tosta Fa Machine copy - 1750 1500 Woryling Notes: 0 cost of goods sold - No of CD's Sold y cost per unit to manufacture a co = 533000 + $ 3030 = $ 1758900 ③ Promotional Materials = Toral completed production & promotional materials cost per unit = 627000 x $35 = $21945000 cost averse per ② Shipping expenses - No. of CD'S Sold y Shipping = 533000 y $0.20 = $ 106600

③. Determine the balances finished goods inventories December 31, 2018 : in the Work-in-process for the cyclone panic & CD on & Finished Goods balance, December 31, 2018 -627000 - 533000) units X $ 3.30 Total Production units sold Total Manufacturing cost per co - $310200 * Work in process, December 31, 2018 = 15 6750 units X($2.6 + $0.50) Work in process ateria) Factory outt Domaterial. . per unit الي peronit = $485925 Note point: The materials & copying have already been appted to the 156750 units - only the direct assembly labor has yet to be applied for these units.