Reference no: EM132523917

Marshall Company is a large manufacturer of office furniture. The company has recently adopted lean accounting and has identified two value streams-office chairs and office tables. Total sales in the most recent period for the two streams are $245 and $310 million, respectively.

In the most recent accounting period, Marshall had the following operating costs, which were traced to the two value streams as follows (in thousands):

                                         Chairs                                  Tables

Operating costs:

Materials                       $16,500                         $14,500

Labor                          123,000                             96,500

Equipment-related costs  44,500                                62,800

Occupancy costs              11,350                                12,600

• In addition to the traceable operating costs, the company had manufacturing costs of $116.750 million, and selling and administrative costs of $25 million that could not be traced to either value stream. Due to the implementation of lean methods, the firm has been able to reduce inventory in both value streams significantly. Marshall has calculated the fixed cost of prior period inventory that is included in the current income statement to be $5.5 million for the office chair stream and $22.5 million for the office table stream.

Required:

Question 1: Prepare, in good form the value-stream income statement for Marshall Company. (Enter your answers in thousands of dollars.)