Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

schedule of cost of goods manufactured.

raw material invenary beginning 14000


+purcahse of row materials 315000
total availabe row material 329000
-raw material invenary ending -22000
raw material used in product 307000
- indirect materials -26000
direct materials 281000
direct labour 377000
manufacturing overhead applied 238000
total manufacturing cost 896000
+beginning work in process inventory 27000
923000
-ending work in process inventory -9000
cost of good manufactured 914000

overhead underallocated or overallocated? By how much?


indirect materials 26000
indirect labour 96000
factory utilities 10000
factory depreciation 120000
manufacture overhead cost incurred 252000
manufacture overhead cost applied 238000
overhead underallocated 14000

income statement for the year

sale 1253000
cost of good sale(adjested) -913000
gross marging 340000
selling and add.expencess
administrative salaries -172000
selling cost -147000
depreciation -7000
net oparating income 14000
exp.
estimate toatal manufacturing overhead 231000
estimate total machine hours 33000
estimate overhead rate=est.total 7
manu.overh./est.total ho

actual total machine hours 34000


estimate overhead rate 7
238000
applied overhead =act.total
mac*estimate over head rate

exp.
cost of good sale
beginning finish good inv. 62000
cost of god manufacture 914000
good avalabale for sale 976000
ending finsh good inventery -77000
unadjested cost of good sale 899000
underallocated overhead 14000
adjested cost of good sale 913000

You might also like