Assignment 7 - Fiyan Wahyu Setyandi - 2002413001 - Manufaktur Lanjutan 2A

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 11

Nama Fiyan wahyu setyandi

Kelas Manufaktur Lanjutan 2 a

Jawaban :

Period cost Product cost DM DL


Advertising Tires Tires
Office utilities Factory Building
expense Depreciation
Wheel Lubricant Wheel Lubricant
Spokes
Salary of employees who
Handlebars put tires on wheels
Salary of factory
manager Spokes
Salary of employees
who put tires on
wheels
Salary of factory
maintanance
employees Handlebars
Keystone Manufacturing Company
Cost of Goods Manufactured Schedule
For the month of March 31,20xx
Work in process inventory, March 1
Direct Material
Raw material inventory, March 1
Material purchases in March
Less: Raw material inventory, March 31
Direct Material Used
Direct Labor
Manufacturing overhead
Total manufactoring costs
Total cost in work in process
Less: work in process, March 31
COGM

a) Prime cost per unit = DM + DL = $6 + $3 = $9 per unit

b) Variable conversion cost per unit = DL + VO = $3 + $1 = $4 per unit


c) Variable manufacturing cost per unit = DM + DL + VO= $6 +$3 + $1 = $10 per unit
d) Total manufacturing cost = Variable manufacturing cost + Fixed cost = ($10 * 500) + $1000 = $6
a) conversion cost per unit = DL + FO = $10 + $21 = $31
b) prime cost per unit = DM + DL = $32 + $10= $42
c) Variable cost per unit = DM + DL + VO = $32 +10 + ($15 + $3) = $60
d)
Manufacturing cost
Direct material $32 12000
Direct Labor $10 12000
Variable overhead $15 12000
Fixed Overhead $6 12000
Total Manufacturing cost
Marketing cost
Variable marketing $3 8000
Fixed marketing $4 8000
Total marketing cost

Total cost
Superior Company
Cost of Goods Manufactured Schedule
For the month of Dec 31,2010
Work in process inventory, Jan 1
Direct Material
Raw material inventory, Jan 1
Raw material purchases
Total raw material for use
Less: Raw material inventory, Dec 31
Direct Material Used
Direct Labor
Manufacturing overhead
Indirect material
Factory manager salary
Factory Insurance
Property taxes, factory building
Indirect labor
Factory machinery rent
Factory utilities
Depreciation, factory building
Total manufacturing overhead
Total manufactoring costs
Total cost work in process
Less: work in process, Dec 31
COGM

Superior Company
COGS of the Income Statement
For the month of Dec 31,2010
Cost of good sold
Finish goods, Jan 1
COGM
Cost of good available for sale
Finish good, Dec 31
COGS

Superior Company
Balance sheet
For the month of Dec 31,2010
Current asset
Cash $ 17,000
Account Receivable (net) $ 120,000
Prepaid Expense $ 13,000
Short term Investments $ 26,000
Total Current assets $ 176,000
MO

Factory Building Depreciation

Salary of factory manager

Salary of factory maintanance


employees
g Company
red Schedule
ch 31,20xx
$ 2,500

$ 12,000
$ 90,000
$ 10,000
$ 112,000
$ 75,000
$ 220,000
$ 407,000
$ 409,500
$ 4,000
$ 405,500

1 = $10 per unit


ost = ($10 * 500) + $1000 = $6000
$384,000
$120,000
$180,000
$72,000
$756,000

$24,000
$32,000
$56,000

$812,000
any
red Schedule
31,2010
$ 80,000

$ 12,000
$ 205,000
$ 217,000
$ 20,000
$ 197,000
$ 350,000

$ 15,000
$ 35,000
$ 14,000
$ 6,000
$ 90,000
$ 40,000
$ 65,000
$ 24,000
$ 289,000
$ 836,000
$ 916,000
$ 50,000
$ 866,000

Superior Company
Income Statement
For the month of Dec 31,2010
Sales (net)
$ 110,000 COGS
$ 866,000 Gross profit
$ 976,000 Op. Expense
$ 120,000 Delivery expenses
$ 856,000 Sales comission
Administrative expense
Total Op. exp

Net Income
mpany
ement
Dec 31,2010
$ 1,500,000
$ 856,000
$ 644,000

$ 100,000
$ 150,000
$ 300,000
$ 550,000

$ 94,000

You might also like