In: Accounting
Marco Polo Map Company’s cost of goods sold for March was
$345,000. March 31 work-in-process inventory was 90 percent of
March 1 work-in-process inventory. Manufacturing overhead applied
was 50 percent of direct-labor cost. Other information pertaining
to the company’s inventories and production for the month of March
is as follows:
Beginning inventories, March 1: | |||
Raw material | $ | 18,000 | |
Work in process | 40,000 | ||
Finished goods | 102,000 | ||
Purchases of raw material during March | 112,000 | ||
Ending inventories, March 31: | |||
Raw material | 26,000 | ||
Work in process | ? | ||
Finished goods | 105,000 | ||
Required:
1. Prepare a schedule of cost of goods manufactured for the month of March.
Schedule of Cost of Goods manufactured | |||||||
Particulars | Amount | ||||||
Raw material inventory 1 march | $ 18,000.00 | ||||||
add: purchase of raw material | $ 1,12,000.00 | ||||||
raw material available for use | $ 1,30,000.00 | ||||||
less: raw material inventory 31 march | $ 26,000.00 | ||||||
Raw material used | $ 1,04,000.00 | ||||||
Direct labour(344000-104000)*150% | $ 1,60,000.00 | ||||||
manufacturing overhead (160000*50%) | $ 80,000.00 | ||||||
total manufacturing cost | $ 3,44,000.00 | ||||||
add: opening WIP | $ 40,000.00 | ||||||
less: closing WIP | $ 36,000.00 | ||||||
Cost of goods manufactured | $ 3,48,000.00 | ||||||
Cost of goods manufactured= Cost of goods sold +ending finished goods-beginning finished goods | |||||||
345000+105000-102000= 348000 | |||||||
Ending WIP = 90%*40000=36000 | |||||||
Total manufacturing cost = Cost of goods manufactured+ending WIP-BeginningWip | |||||||
348000+36000-40000 = 344000 |