Question
In: Accounting
XYZ Company manufactured 100,000 units in 20X5 and reported the following costs: Sandpaper $ 32,000 Leasing...
XYZ Company manufactured 100,000 units in 20X5 and reported the following costs:
Sandpaper $ 32,000
Leasing costs-plant $ 384,000
Materials handling 320,000
Depreciation-equipment 224,000
Coolants & lubricants 22,400
Property taxes-equipment 32,000
Indirect manufacturing labor 275,200
Fire insurance-equipment 16,000
Direct manufacturing labor 2,176,000
Direct material purchases 3,136,000
Direct materials, 1/1/X5 384,000
Direct materials, 12/31/X5 275,200
Finished goods, 1/1/X5 672,000
Sales revenue 12,800,000
Finished goods, 12/31/X5 1,280,000
Sales commissions 640,000
Work-in-process, 1/1/X5 96,000
Sales salaries 576,000
Work-in-process, 12/31/X5 64,000
Advertising costs 480,000
Administration costs 800,000
a. What is the amount of direct materials used during 20X5?
b. What manufacturing costs were added to WIP during 20X5?
c. What amount of prime costs was added to production during 20X5?
d. What amount of conversion costs was added to production during 20X5?
e. What is cost of goods manufactured for 20X5? f. What is cost of goods sold for 20X5?
g. What is gross margin (or gross profit) for 20X5? h. What is operating income for 20X5?
Solutions
Expert Solution
| XYZ Company | ||
| Cost of Goods manuafactured | ||
| Amount | ||
| Direct Material | ||
| Beginning Raw Material Inventory | $ 3,84,000.00 | |
| Add: Purchases | $ 31,36,000.00 | |
| Total raw material available | $ 35,20,000.00 | |
| Less: Ending Raw Material | $ -2,75,200.00 | |
| Raw Material used in Production | $ 32,44,800.00 | |
| Direct Labor | $ 21,76,000.00 | |
| Indirect Manuafcturing Overhead | ||
| Sandpaper | $ 32,000.00 | |
| Material Handling cost | $ 3,20,000.00 | |
| Coolant and Lubricants | $ 22,400.00 | |
| Leasing cost-Plant | $ 3,84,000.00 | |
| Indirect Manufacturing labor | $ 2,75,200.00 | |
| Depreciation-Equipment | $ 2,24,000.00 | |
| Property Taxes-Equipment | $ 32,000.00 | |
| Fire Insurance -Equipment | $ 16,000.00 | $ 13,05,600.00 |
| Total Manufacturing Cost | $ 67,26,400.00 | |
| Add: Work in Process January 1st, | $ 96,000.00 | |
| Total | $ 68,22,400.00 | |
| Less: Work in Process Ending Dec 31st | $ -64,000.00 | |
| Cost of goods manufactured | $ 67,58,400.00 | |
| XYZ Company | ||
| Cost of goods sold | ||
| Amount | ||
| Beginning Finished goods Inventory=(A) | $ 6,72,000.00 | |
| Add: Cost of goods manufactured=(B) | $ 67,58,400.00 | |
| Cost of goods avaialable for sale(C)=(A)+(B) | $ 74,30,400.00 | |
| Less: Ending Finished goods Inventory=(D) | $ 12,80,000.00 | |
| Cost of goods sold (E )=(C)-(D) | $ 61,50,400.00 | |
| XYZ Company | ||
| Income Statement | ||
| Sales Revenue=(A) | $ 1,28,00,000.00 | |
| Less: Cost of goods sold=(B) | $ 61,50,400.00 | |
| Gross Profit=(C )=(A)-(B) | $ 66,49,600.00 | |
| Selling and Administraitve Expenses | ||
| Sales Commission | $ 6,40,000.00 | |
| Sales Salaries | $ 5,76,000.00 | |
| Advertising cost | $ 4,80,000.00 | |
| Administrative cost | $ 8,00,000.00 | |
| Total Selling and Administrative Expense=(D ) | $ 24,96,000.00 | |
| Net Operating Income=(E )-(F) | $ 41,53,600.00 | |
| a) Direct Material used during 20X5= | $ 32,44,800.00 | |
| b) Manufacturing cost added to Work in Process | $ 67,26,400.00 | |
| c) Prime cost includes only Direct Material and Direct Labor cost=($3244800+$2176000) | $ 54,20,800.00 | |
| d) Conversion cost includes Direct Labor and Manufacturing overhead cost=($2176000+$1305600) | $ 34,81,600.00 | |
| e) Cost of goods manufactured | $ 67,58,400.00 | |
| f) Cost of goods sold | $ 61,50,400.00 | |
| g) Gross Margin | $ 66,49,600.00 | |
| h) Net Operating Income | $ 41,53,600.00 |
ekkarill92 answered 1 year agoRelated Solutions
Verde Company reported operating costs of $40,000,000 as of December 31, 20x5, with the following environmental...
Verde Company reported operating costs of $40,000,000 as of
December 31, 20x5, with the following environmental costs:
Testing for contamination
$ 440,000
Inspecting products
760,000
Treating toxic waste
1,600,000
Obtaining ISO 14001 certification
880,000
Designing processes
720,000
Cleaning up oil spills
2,880,000
Maintaining pollution equipment
1,080,000
Cleaning up contaminated soil
4,120,000
Required:
1. Prepare an environmental cost report,
classifying costs by quality category and expressing each as a
percentage of total operating costs. Round percentages to two
decimal places, if...
Environmental Cost Report Verde Company reported operating costs of $32,000,000 as of December 31, 20x5, with...
Environmental Cost Report
Verde Company reported operating costs of $32,000,000 as of
December 31, 20x5, with the following environmental costs:
Testing for contamination
$ 480,000
Inspecting products
544,000
Treating toxic waste
992,000
Obtaining ISO 14001 certification
480,000
Designing processes
416,000
Cleaning up oil spills
2,016,000
Maintaining pollution equipment
864,000
Cleaning up contaminated soil
3,872,000
Required:
1. Prepare an environmental cost report,
classifying costs by quality category and expressing each as a
percentage of total operating costs. Round percentages to two...
A company with fixed manufacturing costs of $500,000 produces 100,000 units in 2020 and 125,000 units...
A company with fixed manufacturing costs of $500,000 produces
100,000 units in 2020 and 125,000 units in 2021. The company sells
90,000 units each in both years. Other costs and selling price are
unchanged for 2020 and 2021. Assume that there was no beginning
inventory in 2020. Which of the following is true? Variable costing
income will be greater in 2020 than in 2021. The dollar amount of
ending inventory will be greater in 2020 than in 2021. Variable
costing...
1. XYZ Company produces widgets. XYZ Company calculates the following costs for the production of 1...
1. XYZ Company produces widgets.
XYZ Company calculates the following costs for the production of 1
widget.
Direct
materials:
$250
Direct
labor:
$400
Variable overhead: $125
Fixed
overhead:
$200
Variable
selling:
$50
Fixed
selling:
$35
Assuming that XYZ uses a 25% markup on the cost of producing 1
unit, calculate the sales price per unit charged by XYZ.
a. $812.50
b. $1,325
c. $848
d. $1,218.75
Which of the following costs are variable? Cost 10,000 Units 30,000 Units 1. $100,000 $300,000 2....
Which of the following costs are variable?
Cost
10,000 Units
30,000 Units
1.
$100,000
$300,000
2.
40,000
240,000
3.
90,000
90,000
4.
50,000
150,000
only 1
only 2
1 and 2
1 and 4
XYZ Corporation produces two products: Construction Equipment and Laboratory Equipment. The total units manufactured for Construction...
XYZ Corporation produces two products: Construction Equipment
and Laboratory Equipment. The total units manufactured for
Construction Equipment were 50,000 units, while 400,000 units of
Laboratory Equipment were manufactured. The sales price per unit
was $650 and $475, for Construction and Laboratory Equipment,
respectively. The total direct materials cost per unit was $95 and
$75 for Construction and Laboratory Equipment, respectively, while
director labor cost per unit was $75 and $55 for Construction and
Labor Equipment, respectively. Total overhead costs were...
XYZ Corporation produces two products: Construction Equipment and Laboratory Equipment. The total units manufactured for Construction...
XYZ Corporation produces two products: Construction Equipment
and Laboratory Equipment. The total units manufactured for
Construction Equipment were 50,000 units, while 400,000 units of
Laboratory Equipment were manufactured. The sales price per unit
was $650 and $475, for Construction and Laboratory Equipment,
respectively. The total direct materials cost per unit was $95 and
$75 for Construction and Laboratory Equipment, respectively, while
director labor cost per unit was $75 and $55 for Construction and
Labor Equipment, respectively. Total overhead costs were...
Dozier Company produced and sold 1,000 units during its first month of operations. It reported the following costs and expenses for the month:
Dozier Company produced and sold 1,000 units during its first month of operations. It reported the following costs and expenses for the month: Direct materials $ 82,000Direct labor $ 41,500Variable manufacturing overhead$ 20,200 Fixed manufacturing overhead31,900 Total manufacturing overhead $ 52,100Variable selling expense$ 14,600 Fixed selling expense23,200 Total selling expense $ 37,800Variable administrative expense$ 5,300 Fixed administrative expense27,600 Total administrative expense $ 32,900 Required:1. With respect to cost classifications for preparing financial statements:a. What is the total product cost?b. What...
Schedule of Cost of Goods Manufactured Sydney Company reported the following amounts for October: Beginning raw...
Schedule of Cost of Goods Manufactured Sydney
Company reported the following amounts for October:
Beginning raw materials inventory
$ 80,000
Beginning work-in-process inventory
140,000
Beginning finished goods inventory
500,000
Raw
materials purchases
570,000
Wages
paid
310,000
Applied
manufacturing overhead
900,000
Ending
raw materials inventory
100,000
Ending
work-in-process inventory
200,000
Ending
finished goods inventory
450,000
Prepare a schedule of cost of goods manufactured for
October.
A manufacturing company produces 32,000 units per month, 78% are free of defects. The percentage of...
A manufacturing company produces 32,000 units per month, 78%
are free of defects. The percentage of defective units that can be
reworked is 25%. The direct manufacturing costs for each unit is
$8.69. It costs $1.74 to rework a defective unit.
a) Determine the monthly yield.
b) Compute the manufacturing (product) cost per unit.
c) Determine the manufacturing cost per unit if the percentage
of good-quality units is increased from 78% to 96%.
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Explain at least three reasons why there are so many divisions / denominations in the Christian...
- COSC 1436 Programming Assignment : Skill Practice Assignment 3 Your skill practice assignment this week will...
- Waste elimination and process improvement can be applied to virtually any process. Identify a process at...
- Do you think the FASB should continue to require the Statement of Cash Flows or are...
- Here is your chance to analyze an actual co-worker conflict situation and make suggestions on how...
- McKinsey Machines Ltd manufactures a single product A. It has two cost centers namely molding department...
- Threads: Assume a multithreaded application using user level threads mapped to a single kernel level thread...
ADVERTISEMENT