In: Accounting
The following information was taken from Macondo Company records for the year 2019.
Raw Materials inventory, 1/12/2019 $ 48,000
Raw Materials inventory, 12/31/209 39,600
Direct labor 139,250
Indirect labor 24,460
Depreciation, factory Machinery 16,000
Raw materials Purchases 96,400
Factory utilities Expense 27,600
Work in process inventory 1/12/2019 19,800
Work in process inventory 12/31/2019 18,600
Finished Goods inventory 1/12/2019 96,000
Finished Goods inventory 12/31/2019 75,900
Factory Property taxes Expense 9,600
Factory Repairs Expense 1,400
Factory Insurance Expense 4,600
Office Utilities Expense 8,650
Plant Manager’s Salary Expnse 58,000
Instructions:
1. Prepare a Cost of Goods Manufactured report for December 31,
2019.
2. Prepare a Cost of Goods Sold report for December 31, 2019
Statement of cost of goods manufactured
Direct materials | ||
Raw materials beginning | $48,000 | |
Add: Purchase of raw materials | $96,400 | |
Raw materials available for use | $144,400 | |
Less: Raw materials, Ending | ($39,600) | |
Direct materials used | $104,800 | |
Direct labor | $139,250 | |
Manufacturing overhead: | ||
Indirect labor | $24,460 | |
Depreciation, Factory machinery | $16,000 | |
Factory utilities | $27,600 | |
Factory property taxes expenses | $9,600 | |
Factory repairs expenses | $1,400 | |
Factory insurance expense | $4,600 | |
Plant managers salary expense | $58,000 | |
Total manufacturing overhead | $141,600 | |
Total manufacturing costs | $385,710 | |
Add: Work in process, Beginning | $19,800 | |
Total cost of work in process | $405,510 | |
Less: Work in process, Ending | ($18,600) | |
Cost of goods manufactured | $386,910 |
Statement of Cost of goods sold
Beginning finished goods | $96,000 |
Add: cost of goods manufactured | $386,910 |
Cost of goods available for sale | $482,910 |
Less : Ending finished goods | ($75,900) |
Cost of goods sold | $407,010 |