During 2021, its first year of operations, XYZ Company produced 25,000 units and sold 19,000 units. During 2022, XYZ Company produced 30,000 units and sold 32,000 units. The following information was taken from XYZ's accounting records for 2021 and 2022: 2021 2022 Direct materials cost per unit ............ $18 $17 Direct labor cost per unit ................ $16 $21 Variable overhead cost per unit ........... $7 $9 Variable selling & admin cost per unit .... $4 $6 Fixed overhead (total cost) ............... $105,000 $144,000 Fixed selling & admin (total cost) ........ $88,000 $96,000 Assume the selling price of XYZ Company's product was $64 per unit for both years. Calculate XYZ Company's 2022 cost of goods sold using variable costing. Assume XYZ Company employs a weighted average inventory cost flow assumption.
Cost of goods sold in year 2022 = $1,462,600 |
Working:
2021 | 2022 | |||
Particulars | Cost per unit | Total | Cost per unit | Total |
Units Produced | 25000 units | 30000 units | ||
Direct Material cost | $18 | $450000 | $17 | $510000 |
Direct Labor Cost | 16 | 400000 | 21 | 630000 |
Variable overhead cost | 7 | 175000 | 9 | 270000 |
Fixed Overhead Cost | 105000 | 144000 | ||
Total Cost of goods produced | 1130000 | 1554000 | ||
Add: Beginning Inventory | 0 | 0 | 6000 units | 271200 |
Cost of goods available for sales | 25000 units | 1130000 | 36000 units | 1825200 |
Less: Closing Stock |
6000 units (25000-19000) |
$271200 (1130000/25000*6000) |
2000 (32000-30000) |
101400 (1825200/36000*2000) |
Cost of goods sold | $858,800 | $1,452,600 |
Please give positive rating .
Get Answers For Free
Most questions answered within 1 hours.