Answer:
Zan Corporation
Production Department
Quarters 1st 2nd 3rd 4th Total
1. Raw materials 50,000g 62,000g 54,000g 44,000g 210,000g
Purchased
2. Cost of purchases $60,000 $74,400 $64,800 $52,800 $252,000
3. Total disbursement $38,880 $68,640 $68,640 $57,520 $233,680
4. Direct labor costs $11,500 $18,400 $16,100 $13,800 $59,800
Explanation:
a) Data and Calculations:
Forecast Production
Quarters 1st 2nd 3rd 4th Total
Units to be produced 5,000 8,000 7,000 6,000 26,000
Grams required 40,000g 64,000g 56,000g 48,000g 208,000
Beginning Inventory 6,000g 16,000g 14,000g 12,000g 6,000g
Raw materials purchase 50,000g 62,000g 54,000g 44,000g 210,000g
Ending Inventory 19,200g 16,800g 14,400g 9,600g
Cost of purchases $60,000 $74,400 $64,800 $52,800 $252,000
Beginning Inventory cost 7,200 19,200 16,800 14,400
Total Cost of materials $67,200 $93,600 $81,600 $67,200
Cost of materials used $48,000 $76,800 $67,200 $57,600
Grams required by 1 unit 8 gm
Cost of 1 gm = $1.20
Ending Raw materials
25% of next quarter's 16,000gm 14,000gm 12,000gm 8,000gm
Accounts Payable
Beginning balance $2,880
Cost of purchases $60,000 $74,400 $64,800 $52,800 $252,000
Cash Disbursement for purchases of materials:
Cash Payment: 1st 2nd 3rd 4th Total
60% quarter acquired 36,000 44,640 38,880 31,600
40% in ffg quarter 2,880 24,000 29,760 25,920
Total disbursement $38,880 $68,640 $68,640 $57,520 $233,680
Cost of direct labor:
Each unit requires 0.20 direct labor-hours at $11.50 per hour
Quarters 1st 2nd 3rd 4th Total
Units to be produced 5,000 8,000 7,000 6,000 26,000
Total direct labor-hours 1,000 1,600 1,400 1,200 5,200
Direct labor costs $11,500 $18,400 $16,100 $13,800 $59,800
