A.
Gizelle Company
Cost of Goods Sold Statement
As of May 31
Raw Materials Inventory 78,000.00
Add: Purchases 14,500.00
Total Raw Materials Available for Use 92,500.00
Less: Raw Materials, Inventory End. 120,000.00
Raw Material Used 80,500.00
Direct Labor 23,500.00
Factoru Overhead 50,000.00
Total Manufacturing Cost 154,000.00
Add: Work in Process Beg. 2,000.00
Total Cost Placed in Process 156,000.00
Less: Work in Process End. 4,000.00
Cost of Goods Manufactured 152,000.00
Add: Finished Goods Inventory Beg. 20,000.00
Total Goods Available for Sale 172,000.00
Les: Finished Goods Inventory End. 7,000.00
Cost of Goods Sold - Normal 165,000.00
Add: Under Applied FOH 5,000.00
Cost of Good Sold - Actual 170,000.00
ABC Company
Statement of Cost of Goods Manufactured and Sold
As of January 31
B.
Raw Materials Inventory 15,000.00
Add: Purchases 35,000.00
Total Raw Materials Available for Use 50,000.00
Less: Raw Materials, Inventory End. 6,000.00
Raw Material Used 20,000.00
Direct Labor 44,000.00
Factoru Overhead 22,000.00
Total Manufacturing Cost 86,000.00
Add: Work in Process Beg. -
Total Cost Placed in Process 86,000.00
Less: Work in Process End. 126,000.00
Cost of Goods Manufactured 40,000.00
Add: Finished Goods Inventory Beg. 10,000.00
Total Goods Available for Sale 50,000.00
Les: Finished Goods Inventory End. 30,000.00
Cost of Goods Sold - Actual 20,000.00
Add: Under Applied FOH 2,000.00
Cost of Good Sold - Actual 22,000.00
C.
Raw Materials Inventory 22,500.00
Add: Purchases 135,900.00
Total Raw Materials Available for Use 158,400.00
Less: Raw Materials, Inventory End. 27,000.00
Raw Material Used 131,400.00
Direct Labor 52,500.00
Factoru Overhead 37,500.00
Total Manufacturing Cost 221,400.00
Add: Work in Process Beg. 44,100.00
Total Cost Placed in Process 265,500.00
Less: Work in Process End. 46,500.00
Cost of Goods Manufactured 219,000.00