In: Accounting
An incomplete cost of goods manufactured schedule is presented
below.
Complete the cost of goods manufactured schedule for Monty
Company.
|
MONTY COMPANY |
||||||
| Work in process (1/1) | $213,900 | |||||
| Direct materials | ||||||
| Raw materials inventory (1/1) | $ | |||||
| Add: Raw materials purchases | 164,300 | |||||
| Total raw materials available for use | ||||||
| Less: Raw materials inventory (12/31) | 29,530 | |||||
| Direct materials used | $185,570 | |||||
| Direct labor | ||||||
| Manufacturing overhead | ||||||
| Indirect labor | 25,530 | |||||
| Factory depreciation | 44,900 | |||||
| Factory utilities | 74,980 | |||||
| Total overhead | 145,410 | |||||
| Total manufacturing costs | ||||||
| Total cost of work in process | ||||||
| Less: Work in process (12/31) | 86,890 | |||||
| Cost of goods manufactured | $543,210 | |||||
| MONTY COMPANY | |||
| Cost of Goods Manufactured Schedule | |||
| For the Month Ended December 31, 2017 | |||
| Work in process (1/1) | $213,900 | ||
| Raw materials inventory (1/1) ($215,100 - $164,300) | $50,800 | ||
| Add: Raw materials purchases | $164,300 | ||
| Total raw materials available for use ($185,570 + $29,530) | $215,100 | ||
| Less: Raw materials inventory (12/31) | $29,530 | ||
| Direct materials used | $185,570 | ||
| Direct labor ($416,200 - $185,570 - $145,410) | $85,220 | ||
| Manufacturing overhead: | |||
| Indirect labor | $25,530 | ||
| Factory depreciation | $44,900 | ||
| Factory utilities | $74,980 | ||
| Total overhead | $145,410 | ||
| Total Manufacturing costs ($630,100 - $213,900) | $416,200 | ||
| Total Cost of work in process ($86,890 + $543,210) | $630,100 | ||
| Less: Work in process (12/31) | $86,890 | ||
| Cost of goods manufactured | $543,210 | ||