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 |
$ |
16,000 |
|
Work in process |
40,000 |
||
Finished goods |
102,000 |
||
Purchases of raw material during March |
114,000 |
||
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.
|
Solution:
Cost of goods manufactured = Cost of goods Sold + Ending Finished goods inventory - beginning Finished Goods inventory
= $345,000 +$105,000 - $102,000 = $348,000
Ending WIP = Beginning WIP *90% = $40,000*90% = $36,000
Total Manufacturing costs = Cost of goods manufactured +Ending WIP - Begining WIP = $348000+ $36000 - $40000 = $344,000
MARCO POLO MAP COMPANY | ||
Schedule of cost of goods manufactured | ||
For the month of March | ||
Particulars | Amount | |
Direct Material: | ||
Raw Material Inventory, March 1 | $16,000.00 | |
Add: Purchases during march | $1,14,000.00 | |
Raw Material Available for use | $1,30,000.00 | |
Less: Raw Material Inventory, March 31 | $26,000.00 | |
Raw Material Used | $1,04,000.00 | |
Direct Labor [($344000 -$104000)/150%] | $1,60,000.00 | |
Manufacturing Overhead Applied ($160000*50%) | $80,000.00 | |
Total Manufacturing costs | $3,44,000.00 | |
Add: Opening WIP | $40,000.00 | |
Subtotal | $3,84,000.00 | |
Less: ending WIP | $36,000.00 | |
Cost of goods manufactured | $3,48,000.00 |