Question

#5

Cost of Goods Sold Budget

Delaware Chemical Company uses oil to produce two types of plastic products, P1 and P2. Delaware budgeted 31,200 barrels of oil for purchase in June for $69 per barrel. Direct labor budgeted in the chemical process was $258,300 for June. Factory overhead was budgeted at $387,500 during June. The inventories on June 1 were estimated to be:

Oil	$18,100
P1	12,100
P2	10,300
Work in process	15,000

The desired inventories on June 30 were:

Oil	$19,900
P1	11,100
P2	9,800
Work in process	15,500

Use the preceding information to prepare a cost of goods sold budget for June. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Delaware Chemical Company
Cost of Goods Sold Budget
For the Month Ending June 30
Finished goods inventory, June 1			$
Work in process inventory, June 1		$
Direct materials:
Direct materials inventory, June 1	$
Direct materials purchases
Cost of direct materials available for use	$
Direct materials inventory, June 30
Cost of direct materials placed in production	$
Direct labor
Factory overhead
Total manufacturing costs
Total work in process during the period		$
Work in process inventory, June 30
Cost of goods manufactured
Cost of finished goods available for sale			$
Finished goods inventory, June 30			$
Cost of goods sold			$

Answer 1

Delaware Chemical Company
Cost of Goods Sold Budget
For the Month Ending June 30
Finished goods inventory, June 1			$     22,400.00
Work in process inventory, June 1			$     15,000.00
Direct materials:
Direct materials inventory, June 1	$     18,100.00
Direct materials purchases	$2,152,800.00
Cost of direct materials available for use	$2,170,900.00
Direct materials inventory, June 30	$     19,900.00
Cost of direct materials placed in production		$2,151,000.00
Direct labor		$   258,300.00
Factory overhead		$   387,500.00
Total manufacturing costs			$ 2,796,800.00
Total work in process during the period			$ 2,811,800.00
Work in process inventory, June 30			$     15,500.00
Cost of goods manufactured			$ 2,796,300.00
Cost of finished goods available for sale			$ 2,818,700.00
Finished goods inventory, June 30			$     20,900.00
Cost of goods sold			$ 2,797,800.00