In: Accounting
During 2021, its first year of operations, XYZ Company produced 25,000 units and sold 19,000 units. During 2022, XYZ Company produced 30,000 units and sold 32,000 units. The following information was taken from XYZ's accounting records for 2021 and 2022: 2021 2022 Direct materials cost per unit ............ $18 $17 Direct labor cost per unit ................ $16 $21 Variable overhead cost per unit ........... $7 $9 Variable selling & admin cost per unit .... $4 $6 Fixed overhead (total cost) ............... $105,000 $144,000 Fixed selling & admin (total cost) ........ $88,000 $96,000 Assume the selling price of XYZ Company's product was $64 per unit for both years. Calculate XYZ Company's 2022 cost of goods sold using variable costing. Assume XYZ Company employs a weighted average inventory cost flow assumption.
particular |
2021 |
2022 |
units produced |
25,000 units |
30,000 units |
direct material |
4,50,000 |
5,10,000 |
direct labour |
4,00,000 |
6,30,000 |
variable overhead |
1,75,000 |
2,70,000 |
fixed overhead |
1,05,000 |
1,44,000 |
cost of goods sold |
11,30,000 |
15,54,000 |
cost of goods sold per unit |
45.20 |
51.80 |
Weighted average price of 2022 = cost of opening stock + cost of units produced in 2022
Units in beginning of 2022 + units produced in 2022
= (6,000 x 45.20) + (30,000 x 51.80) / 6,000 + 30,000
= 271,200 + 15,54,000 / 36,000
= 50.7 per unit sold
Cost of goods sold of 2022 = units sold in 2022 x weighted average price
= 32,000 x 50.7
= 16,22,400