Statement of Cost of Goods Manufactured for a Manufacturing Company
Cost data for Disksan Manufacturing Company for the month ended January 31 are as follows:
| Inventories | January 1 | January 31 | ||
| Materials | $169,750 | $144,290 | ||
| Work in process | 112,040 | 95,230 | ||
| Finished goods | 88,270 | 96,670 | ||
| Direct labor | $305,550 | |
| Materials purchased during January | 325,920 | |
| Factory overhead incurred during January: | ||
| Indirect labor | 32,590 | |
| Machinery depreciation | 19,690 | |
| Heat, light, and power | 6,790 | |
| Supplies | 5,430 | |
| Property taxes | 4,750 | |
| Miscellaneous costs | 8,830 | |
a. Prepare a cost of goods manufactured statement for January.
| Disksan Manufacturing Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended January 31 | |||
| Work in process inventory, January 1 | $112,040 | ||
| Direct materials: | |||
| Materials inventory, January 1 | $ | ||
| Purchases | 325,920 | ||
| Cost of materials available for use | $ | ||
| Less materials inventory, January 31 | 144290 | ||
| Cost of direct materials used | $ | ||
| Direct labor | 305550 | ||
| Factory overhead: | |||
| Indirect labor | $32,590 | ||
| Machinery depreciation | 19,690 | ||
| Heat, light, and power | 6,790 | ||
| Supplies | 5,430 | ||
| Property taxes | 4,750 | ||
| Miscellaneous costs | 8,830 | ||
| Total factory overhead | 78,080 | ||
| Total manufacturing costs incurred during January | |||
| Total manufacturing costs | $ | ||
| Less work in process inventory, January 31 | 95230 | ||
| Cost of goods manufactured | $ | ||
b. Determine the cost of goods sold for
January.
$
___________________________________________________________________________________________________________________________________________________
Manufacturing Income Statement, Statement of Cost of Goods Manufactured
Several items are omitted from the income statement and cost of goods manufactured statement data for two different companies for the month of December.
| On Company |
Off Company |
|||
| Materials inventory, December 1 | $66,090 | $83,930 | ||
| Materials inventory, December 31 | (a) | 94,840 | ||
| Materials purchased | 167,870 | (a) | ||
| Cost of direct materials used in production | 177,120 | (b) | ||
| Direct labor | 249,160 | 188,840 | ||
| Factory overhead | 77,330 | 94,000 | ||
| Total manufacturing costs incurred in December | (b) | 543,030 | ||
| Total manufacturing costs | 630,500 | 745,300 | ||
| Work in process inventory, December 1 | 126,890 | 202,270 | ||
| Work in process inventory, December 31 | 107,070 | (c) | ||
| Cost of goods manufactured | (c) | 537,990 | ||
| Finished goods inventory, December 1 | 111,690 | 94,000 | ||
| Finished goods inventory, December 31 | 116,980 | (d) | ||
| Sales | 974,170 | 839,300 | ||
| Cost of goods sold | (d) | 543,030 | ||
| Gross profit | (e) | (e) | ||
| Operating expenses | 126,890 | (f) | ||
| Net income | (f) | 186,320 | ||
Required:
1. Determine the amounts of the missing items, identifying them by letter. Enter all amounts as positive numbers.
| Letter | On Company | Off Company |
| a. | $ | $ |
| b. | $ | $ |
| c. | $ | $ |
| d. | $ | $ |
| e. | $ | $ |
| f. | $ | $ |
2. Prepare On Company's statement of cost of goods manufactured for December.
| On Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended December 31 | |||
| Work in process inventory, December 1 | $ | ||
| Direct materials: | |||
| Materials inventory, December 1 | $ | ||
| Purchases | |||
| Cost of materials available for use | $ | ||
| Less materials inventory, December 31 | |||
| Cost of direct materials used in production | $ | ||
| Direct labor | |||
| Factory overhead | |||
| Total manufacturing costs incurred during December | |||
| Total manufacturing costs | $ | ||
| Less materials inventory, December 31 | |||
| Cost of goods manufactured | $ | ||
3. Prepare On Company's income statement for December.
| On Company | ||
| Income Statement | ||
| For the Month Ended December 31 | ||
| Sales | $ | |
| Cost of goods sold: | ||
| Finished goods inventory, December 1 | $ | |
| Cost of goods manufactured | ||
| Cost of finished goods available for sale | $ | |
| Less finished goods inventory, December 31 | ||
| Cost of goods sold | ||
| Gross profit | $ | |
| Operating expenses | ||
| Net income | $ | |
Thank you so much for your help!!
In: Accounting
Statement of Cost of Goods Manufactured for a Manufacturing Company
Cost data for Sandusky Manufacturing Company for the month ended January 31 are as follows:
| Inventories | January 1 | January 31 | ||
| Materials | $208,750 | $187,880 | ||
| Work in process | 139,860 | 125,880 | ||
| Finished goods | 108,550 | 127,760 | ||
| Direct labor | $375,750 | |
| Materials purchased during January | 400,800 | |
| Factory overhead incurred during January: | ||
| Indirect labor | 40,080 | |
| Machinery depreciation | 24,220 | |
| Heat, light, and power | 8,350 | |
| Supplies | 6,680 | |
| Property taxes | 5,850 | |
| Miscellaneous costs | 10,860 | |
a. Prepare a cost of goods manufactured statement for January.
| Sandusky Manufacturing Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Month Ended January 31 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Factory overhead: | |||
| $ | |||
| Total factory overhead | |||
| Total manufacturing costs incurred during January | |||
| Total manufacturing costs | $ | ||
| Cost of goods manufactured | $ | ||
b. Determine the cost of goods sold for
January.
$
Check My Work
In: Accounting
n calculating unit cost in a process costing system, "conversion cost" is defined as the sum of:
|
Direct and indirect material costs. |
||
|
Direct and indirect labor costs. |
||
|
Direct labor and factory overhead costs. |
||
|
Indirect labor and factory overhead costs. |
||
|
Indirect material and factory overhead costs. |
Units accounted for includes units completed and transferred out plus:
|
Beginning inventory. |
||
|
Units to account for. |
||
|
Ending inventory. |
||
|
Units started. |
Matrix Inc. calculates cost for an equivalent unit of production using both the weighted-average and the FIFO methods.
| Data for July: | |
| Work-in-process inventory, July 1 (36,000 units): | |
| Direct materials (100% completed) | $122,400 |
| Conversion (50% completed) | 76,800 |
| Balance in work in process inventory, July 1 | $199,200 |
| Units started during July | 90,000 |
| Units completed and transferred | 102,000 |
| Work-in-process inventory, July 31: | |
| Direct materials (100% completed) | 24,000 |
| Conversion (50% completed) | |
| Cost incurred during July: | |
| Direct materials | $180,000 |
| Conversion costs | 288,000 |
The cost of goods completed and transferred out under the
weighted-average method is calculated to be:
|
$96,000. |
||
|
$476,400. |
||
|
$571,200. |
||
|
$484,000. |
||
|
$468,200. |
Talamoto Co. manufactures a single product that goes through two processes — mixing and cooking. The following data pertains to the Mixing Department for September.
| Work-in-process Inventory Sept. 1 | 28,000 | units |
| Conversion complete | 70% | |
| Work-in-process inventory Sept. 30 | 16,000 | units |
| Conversion complete | 50% | |
| Units started into production in Sept. | 72,000 | |
| Units completed and transferred out | ? | units |
| Costs | ||
| Work-in-process inventory Sept.1 | $120,000 | |
| Material P | 110,000 | |
| Material Q | 165,000 | |
| Conversion | ||
| Costs added in September | ||
| Material P | $180,000 | |
| Material Q | 165,000 | |
| Conversion | 354,800 |
Material P is added at the beginning of work in the Mixing
Department. Material Q is also added in the Mixing Department, but
not until units of product are forty percent completed with regard
to conversion. Conversion costs are incurred uniformly during the
process.
Total equivalent units for Material P under the weighted-average
method are calculated to be:
|
100,000 equivalent units. |
||
|
92,000 equivalent units. |
||
|
84,000 equivalent units. |
||
|
72,000 equivalent units. |
||
|
68,000 equivalent units. |
In: Accounting
Miller Co. has a weighted average cost of capital of 7.5%. It's cost of equity is 10% and the average yield to maturity on its bonds is 5%. If the tax rate is 35%, what is Miller's market value debt-equity (D/E) ratio? [Choose closest]
A. 0.370
B. 1.00
C. 0.588
D. 1.70
In: Finance
Some particulars for a project are as follows:
|
Capital Cost ($ Mn) |
1000 |
|
Annual Operating cost ($ Mn/yr) |
10% of Capital Cost |
|
Annual Benefits ($Mn/yr) |
400 |
|
Useful Life (years) |
20 |
|
Interest/Discount rate (percent) |
10 |
a) What is the Life Cycle Cost (LCCs) of the project – expressed in present value and future value terms?
b) What is the Life Cycle Cost (LCCs) of the project – with year
10 as the base year? c) What is the NPV of the project with year 15
as the base year?
d) What is the Pay-back (PB) period for this project?
e) What is Equivalent Annual Cost (EAC) for this project?
f) At what discount rate will this project become unviable?
In: Finance
1. A proposed cost-saving project requires a device with an installed cost of $540,000. The project will last for five years. The device has a CCA rate of 20%. The required initial net working capital investment is $20,000, the marginal tax rate is 37%, and the required return on the project is 11%. The device has an estimated salvage value of $95,000 at the end of Year 5, and the net working capital investment will also be recovered at the end of Year 5. What level of pre-tax cost savings do we require for this project to be profitable?
In: Finance
|
Fama's Llamas has a weighted average cost of capital of 11 percent. The company's cost of equity is 16 percent, and its pretax cost of debt is 9 percent. The tax rate is 31 percent. What is the company's target debt-equity ratio? (Do not round your intermediate calculations.) multiple choices
|
In: Finance
In: Civil Engineering
I. Explain the meaning of capital structure, cost of capital, and weighted average cost of capital (WACC).
II. Describe how capital structure and cost of capital affect the way that a company is valued by investors.
III. Utilize vocabulary and explanations suitable for a non-expert in finance to understand the communication.
In: Finance
1. A proposed cost-saving project requires a device with an installed cost of $540,000. The project will last for five years. The device has a CCA rate of 20%. The required initial net working capital investment is $20,000, the marginal tax rate is 37%, and the required return on the project is 11%. The device has an estimated salvage value of $95,000 at the end of Year 5, and the net working capital investment will also be recovered at the end of Year 5. What level of pre-tax cost savings do we require for this project to be profitable?
In: Finance