Lanciotti Corporation manufactures one product. It does not maintain any beginning or ending Work in Process inventories. The company uses a standard cost system in which inventories are recorded at their standard costs and any variances are closed directly to Cost of Goods Sold. There is no variable manufacturing overhead. The standard cost card for the company's only product is as follows:
The company calculated the following variances for the year:
The standard fixed manufacturing overhead rate was based on budgeted fixed manufacturing overhead of $276,000 and budgeted activity of 24,000 hours.
During the year, the company completed the following transactions:
a. Purchased 110,100 pounds of raw material at a price of $6.10 per pound.b. Used 103,120 pounds of the raw material to produce 39,700 units of work in process.c. Assigned direct labor costs to work in process. The direct labor workers (who were paid in cash) worked 29,060 hours at an average cost of $21.80 per hour.d. Applied fixed overhead to the 39,700 units in work in process inventory using the predetermined overhead rate multiplied by the number of direct labor-hours allowed. Actual fixed overhead costs for the year were $265,800. Of this total, $198,800 related to items such as insurance, utilities, and indirect labor salaries that were all paid in cash and $67,000 related to depreciation of manufacturing equipment.e. Transferred 39,700 units from work in process to finished goods.f. Sold for cash 34,600 units to customers at a price of $50.90 per unit.g. Completed and transferred the standard cost associated with the 34,600 units sold from finished goods to cost of goods sold.h. Paid $150,000 of selling and administrative expenses.i. Closed all standard cost variances to cost of goods sold.
Required:1. Record the above transactions in the worksheet that appears below. The beginning balances have been provided for each of the accounts, including the Property, Plant, and Equipment (net) account which is abbreviated as PP&E (net).
2. Determine the ending balance (e.g., 12/31 balance) in each account.3. Prepare an income statement for the year.

1. & 2.
The explanations for transactions a through i are as follows:a. Cash decreases by the actual cost of the raw materials purchased, which is Actual quantity × Average price = 110,100 pounds × $6.10 per pound = $671,610. Raw Materials increase by the standard cost of the raw materials purchased, which is Actual quantity × Standard price = 110,100 pounds × $6.50 per pound = $715,650. The materials price variance is $44,040 Favorable.b. Raw Materials decrease by the standard cost of the raw materials used in production, which is Actual quantity × Standard price = 103,120 pounds × $6.50 per pound = $670,280. Work in Process increases by the standard cost of the standard quantity of raw materials allowed for the actual output, which is Standard quantity × Standard price = (39,700 units × 2.6 pounds per unit) × $6.50 per pound = 103,220 pounds × $6.50 per pound = $670,930. The difference is the Materials Quantity Variance which is $650 Favorable.c. Cash decreases by the actual amount paid to direct laborers, which is Actual hours × Actual rate = 29,060 hours × $21.80 per hour = $633,508. Work in Process increases by the standard cost of the standard amount of hours allowed for the actual output, which is Standard hours × Standard rate = (39,700 units × 0.80 hours per unit) × $20.00 per hour = 31,760 hours × $20.00 per hour = $635,200. The difference consists of the Labor Rate Variance which is $52,308 Unfavorable and the Labor Efficiency Variance which is $54,000 Favorable.d. Cash decreases by the actual amount paid for various fixed overhead costs, which is $198,800. Work in Process increases by the standard amount of hours allowed for the actual output multiplied by the predetermined overhead rate, which is (39,700 units × 0.80 hours per unit) × $11.50 per hour = 31,760 hours × $11.50 per hour = $365,240. Property, Plant, and Equipment (net) decreases by the amount of depreciation for the period, which is $67,000. The difference is the Fixed Overhead (FOH) Budget Variance which is $10,200 Favorable and the Fixed Overhead (FOH) Volume Variance which is $89,240 Favorable.e. Work in Process decreases by the number of units transferred to Finished Goods multiplied by the standard cost per unit = 39,700 units × $42.10 per unit = $1,671,370. Finished Goods increases by the same amount.f. Cash increases by the number of units sold multiplied by the selling price per unit, which is 34,600 units × $50.90 per unit = $1,761,140. Retained Earnings increases by the same amount.g. Finished Goods decreases by the number of units sold multiplied by their standard cost per unit, which is 34,600 units × $42.10 per unit = $1,456,660. Retained Earnings decreases by the same amount.h. Cash and Retained Earnings decrease by $150,000 to record the selling and administrative expenses.i. All variance accounts take their balance to zero and they are closed to Cost of Goods Sold (which resides within Retained Earnings).3.