EXERCISE 2-13 (15 MINUTES)

2.

Swift Company

Income Statement

For the Month Ended August 31

Sales... $450,000

Less cost of goods sold:

Finished goods inventory, August 1... $ 40,000

Add: Cost of goods manufactured... 310,000

Goods available for sale ... 350,000

Deduct: Finished goods inventory, August 31 .. 60,000 290,000

Gross margin... 160,000

Less operating expenses:

Utilities (40% × $15,000) ... 6,000

Depreciation, sales equipment... 18,000

Insurance (25% × $4,000) ... 1,000

Rent on facilities (20% × $50,000) ... 10,000

Selling and administrative salaries... 32,000

Advertising ... 75,000 142,000

Net operating income... $ 18,000