Delaware Chemical Company uses oil to produce two types of plastic products, P1 and P2. Delaware budgeted 28,300 barrels of oil for purchase in June for $71 per barrel. Direct labor budgeted in the chemical process was $221,000 for June. Factory overhead was budgeted at $361,700 during June. The inventories on June 1 were estimated to be:

Question Completion:

The inventories on June 1 were estimated to be:

Oil                        $15,200

P1                            8,500

P2                           8,600  

Work in process  12,900

The desired inventories on June 30 were:

Oil                        $16,100

P1                            9,400

P2                           7,900  

Work in process  13,500

Use the preceding information to prepare a cost of goods sold budget for June 2015

Delaware Chemical Company

The Cost of goods sold budgeted for June 2015 is:

= $2,597,500.

Explanation:

a) Data and Calculations:

Budgeted purchase of barrels of oil for June = $2,009,300 (28,300 * $71)

Budgeted direct labor for June                                 221,000

Budgeted factory overhead for June                        361,700

The inventories on June 1 were estimated to be:

Oil                                 $15,200

P1                                     8,500

P2                                    8,600  

Work in process           12,900

Beginning inventory $45,200

The desired inventories on June 30 were:

Oil                           $16,100

P1                               9,400

P2                              7,900  

Work in process      13,500

Ending inventory $39,700

Cost of goods sold:

Beginning inventory             $45,200

Budgeted purchase          2,009,300

Budgeted direct labor          221,000

Budgeted factory overhead 361,700

Ending inventory                  (39,700)

Cost of goods sold =     $2,597,500

answer; /// i do believe the correct answer is (30,000);