In: Accounting
The following calendar year-end information is taken from the
December 31, 2017, adjusted trial balance and other records of
Leone Company.
Advertising expense | $33,700 | Direct labor | $680,700 | |
---|---|---|---|---|
Depreciation expense—Office equipment | 11,300 | Income taxes expense | 262,500 | |
Depreciation expense—Selling equipment | 10,700 | Indirect labor | 57,100 | |
Depreciation expense—Factory equipment | 37,500 | Miscellaneous production costs | 11,100 | |
Factory supervision | 146,200 | Office salaries expense | 70,000 | |
Factory supplies used | 9,500 | Raw materials purchases | 992,000 | |
Factory utilities | 42,000 | Rent expense—Office space | 28,000 | |
Inventories | Rent expense—Selling space | 27,500 | ||
Raw materials, December 31, 2016 | 168,300 | Rent expense—Factory building | 78,000 | |
Raw materials, December 31, 2017 | 192,000 | Maintenance expense—Factory equipment | 36,700 | |
Work in process, December 31, 2016 | 15,800 | Sales | 4,486,400 | |
Work in process, December 31, 2017 | 25,000 | Sales salaries expense | 393,700 | |
Finished goods, December 31, 2016 | 167,100 | |||
Finished goods, December 31, 2017 | 144,800 |
Prepare the company’s 2017 schedule of cost of goods
manufactured.
Solution
LEONE COMPANY | ||
Cost of Goods Manufactured | ||
For year ended December 31 2017 | ||
Direct Material | ||
Raw material Inventory december 31 2016 | $ 168,300.00 | |
Raw material Purchased | $ 992,000.00 | |
Raw material available for use | $ 1,160,300.00 | |
Less: Raw material Inventory December 31 2017 | $ 192,000.00 | |
Direct Material Used | $ 968,300.00 | |
Direct labor | $ 680,700.00 | |
Factory Overheads | ||
Facrtory Supervision | $ 146,200.00 | |
Factory Supplies Used | $ 9,500.00 | |
Indirect labor | $ 57,100.00 | |
Rent- Factory Building | $ 78,000.00 | |
Maintenance - Factory Equipment | $ 36,700.00 | |
Depreciation - Factory Equipment | $ 37,500.00 | |
Miscelanious Production Cost | $ 11,100.00 | |
Factory Utilities | $ 42,000.00 | |
Total factory overheads | $ 418,100.00 | |
Total manufacturing Cost | $ 2,067,100.00 | |
Add: Work in progess december 31 2016 | $ 15,800.00 | |
Total cost of Work in process | $ 2,082,900.00 | |
Less: Work in progress december 31 2017 | $ 25,000.00 | |
Cost of Goods Manufactured | $ 2,057,900.00 |