Chap 002
Chap 002
Chap 002
39
41
Job-order costing
b.
Job-order costing
c.
Process costing
d.
Job-order costing
e.
Process costing*
f.
Process costing*
g.
Job-order costing
h.
Job-order costing
i.
Job-order costing
j.
Job-order costing
k.
Process costing
l.
Process costing
39.00
Mary Rosas
31.50
Total
Cost
$320
576
$896
Rate
$12.00
Rate
$14.00
Amount
$39.00
Job
Number
ES34
Amount
$31.50
Job
Number
ES34
$966.5
0
c.
d.
Raw Materials..........................
Accounts Payable..............
86,000
Work in Process.......................
Manufacturing Overhead.........
Raw Materials....................
72,000
12,000
Work in Process.......................
Manufacturing Overhead.........
Wages Payable..................
105,000
3,000
Manufacturing Overhead.........
Various Accounts...............
197,000
86,000
84,000
108,000
197,000
12,600
$23.1
0
$291,06
0
$ 63,00
0
62,000
41,00
0
166,00
0
41,00
0
207,00
0
38,00
0
$169,00
0
ending..................................................................0
Unadjusted cost of goods sold.................................
162,00
0
Add: Underapplied overhead...................................
8,00
0
Adjusted cost of goods sold.....................................
$170,0
00
(b)
(c)
(e)
Work in Process
67,000
134,000
178,000
379,000 379,000 (f)
Manufacturing Overhead
(b)
6,000 178,000 (e)
(c)
18,000
(d) 126,000
(g)
28,000
28,000
(a)
(f)
Raw Materials
75,000
73,000 (b)
Finished Goods
379,000
379,000 379,000 (f)
$13,50
0
21,600
$40,000
35,100
$4,900
With this information, we can now complete the job cost sheet
for the Krimmer Corporation Headquarters project:
Costs of subcontracted work
Direct staff costs
Studio overhead
Total cost to January 31
$ 4,900
13,500
21,600
$40,00
0
$840,000
200,000 units
$840,000
$240,000 direct labor cost
$840,000
$600,000 direct materials cost
Direct materials
Direct labor
Manufacturing
overhead:
Applied at $4.20 per
unit, 350% of direct
labor cost, or 140% of
direct materials cost
Total cost
Number of units
produced
Estimated unit product
cost
Quarter
First
Second
Third
Fourth
$240,00 $120,00
$ $180,00
0
0 60,000
0
96,000 48,000 24,000 72,000
40,000
20,000
60,000
$8.40
$8.40
$8.40
$8.40
(d)
(e)
105,00
0
130,00
0
(c)
(f)
6,000
(Overapplie
d overhead)
0
49,000
300,00
0
Bal. 26,000
$
Raw materials used in production......................... 33,000
Direct labor............................................................. 40,000
Manufacturing overhead cost applied to
work in process..................................................... 50,000
Total manufacturing cost.........................................123,000
Add: Work in process, beginning............................. 6,000
129,000
Deduct: Work in process, ending............................. 7,500
$121,50
Cost of goods manufactured...................................
0
$432,000
=$7.20 per DLH
60,000 DLHs
Company B:
Predetermined= Estimated total manufacturing overhead cost
overhead rate Estimated total amount of the allocation base
=
$270,000
=$3.00 per MH
90,000 MHs
Company C:
Predetermined= Estimated total manufacturing overhead cost
overhead rate Estimated total amount of the allocation base
=
$384,000
=160% of materials cost
$240,000 materials cost
2. Manufacturing Overhead.........................................
30,000
30,00
Cost of Goods Sold.............................................
0
1. a. Raw Materials
Accounts Payable
216,00
0
54,000
b. Work in Process
Manufacturing Overhead
Raw Materials
c. Work in Process
315,000
270,000
80,000
110,00
0
Manufacturing Overhead
Wages and Salaries
Payable
190,000
d. Manufacturing Overhead
Accumulated Depreciation
63,000
63,000
e. Manufacturing Overhead
Accounts Payable
85,000
85,000
300,00
0
f. Work in Process
Manufacturing Overhead
300,000
Predetermined= Estimated total manufacturing overhead cost
overhead rate Estimated total amount of the allocation base
=
$4,320,000
=$7.50 per machine-hour
576,000 machine-hours
Work in Process
(b) 216,00
0
(c) 80,000
(f)
300,00
0
(e)
85,000
596,000
596,000
The unit product cost on the job cost sheet would be:
$596,000 8,000 units = $74.50 per unit.
Overhead
Applied
(Maintenance)
(Indirect
materials)
(Indirect labor)
(Utilities)
(Insurance)
(Depreciation)
Balance
Manufacturing
Overhead
21,500 224,000
(a)
15,000
76,000
45,000
12,000
68,000
13,500
Work in Process
(Direct
materials)
(Direct labor)
(Overhead) (a)
650,000
67,000
224,000
Designer-hours
Predetermined overhead rate
Manufacturing overhead
applied
2.
Direct materials
Direct labor
Overhead applied
Total cost
Gamm
Beta
a
55
15
$74 $74
Alpha
Beta
$ 3,300 $ 5,400
5,100
7,000
2,220
4,070
$10,620 $16,470
Completed Projects*
Work in Process
27,090
27,090
$ 600
1,500
1,110
$3,210
Overhead
7,900
7,400
Applied overhead
costs
500
Bal
.
(i)
Bal
.
(j)
Raw Materials
35,000
400,000
429,000
(b)
6,000
Finished Goods
65,000 1,250,00
0
1,230,00
0
45,000
Bal
.
(b)
(c)
(h)
Bal
.
(j)
Work in Process
1,230,00
25,000
0
350,000
(i)
375,000
487,500
7,500
Manufacturing Overhead
(b)
79,000 487,500 (h)
(c)
110,000
(d)
35,000
(e)
(g)
Bal
.
98,000
183,000
17,500
17,50
0
Sales
Less cost of goods sold
($1,250,000 + $17,500)
Gross margin
Less selling and administrative expenses:
Sales commissions
$ 95,000
Administrative salaries
80,000
Rent expense
17,000
Advertising expense
150,000
Depreciation expense
20,000
Net operating income
$1,850,000
1,267,500
582,500
362,000
$ 220,500
$ 100,00
0
1,600,000
1,700,000
200,000
$1,500,00
0
Timeless Products
Schedule of Cost of Goods Manufactured
Direct materials:
Raw materials inventory, beginning......................
$ 4,000
Add purchases of raw materials............................
450,000
Total raw materials available................................
454,000
Deduct raw materials inventory,
ending................................................................
39,000
Raw materials used in production...........................
$ 415,000
Direct labor.............................................................
65,000
Manufacturing overhead applied to
work in process..................................................... 518,750
Total manufacturing costs....................................... 998,750
Add: Work in process, beginning............................. 100,000
1,098,750
Deduct: Work in process, ending.............................
45,000
Cost of goods manufactured...................................
$1,053,750
$18,00
0
$45,00
0
22,500 40,500
$ 4,500
$18,000
4,500
22,500
$45,000
Direct materials
Direct labor
Manufacturing overhead
applied
Total cost
Department
Paintin
Molding
g
Total
$ 700 $ 105 $ 805
150
1,840 1,990
1,350
$2,200
2,944 4,294
$4,889 $7,089
Department
Molding Painting
Manufacturing overhead incurred...........................
$320,000 $970,000
Manufacturing overhead applied:
62,000 machine-hours $5.40
per machine-hour...............................................
334,800
$602,000 direct labor cost 160%.......................963,200
Underapplied (or overapplied)
$(14,800) $ 6,800
overhead..............................................................
Cash
5,280
182,000
(m)
190,000
13,280
Raw Materials
7,000
29,600
(b)
31,000
Bal
.
Bal
.
Prepaid Insurance
3,120
2,300
(l)
(g)
820
8,400
Work in Process
15,600
104,000
23,680
35,100
Finished Goods
(j)
46,400
16,780
Plant and Equipment
Bal
.
Accounts Receivable
Bal
13,000
.
190,000
(k)
195,000
Bal
18,000
.
163,000
Manufacturing Overhead
(b)
5,920
46,400 * (i)
(c)
15,000
(d)
23,800
Bal
.
(j)
Bal
.
25,000
104,000
101,400
(k)
27,600
Accumulated Depreciation
Bal
41,000
.
28,000 (d)
69,000 Bal
.
Depreciation Expense
(d)
4,200
(f)
(g)
Bal
.
7,800
1,725
7,845
7,845
(n)
(g)
Insurance Expense
575
Advertising Expense
37,000
Miscellaneous Expense
(h)
7,500
(f)
(k)
(n)
Bal
.
Administrative Salaries
Expense
23,400
Sales
Accounts Payable
117,000
29,000
195,000
(m)
101,400
7,845
(k)
31,000
15,000
109,245
37,000
7,500
2,500
Bal
.
(a)
(c)
(e)
(h)
Bal
.
Retained Earnings
Bal.
38,000
Kleinman Company
Income Statement
For the Year Ended June 30
Sales.......................................................................$195,000
Less cost of goods sold ($101,400 +
$7,845)................................................................. 109,245
Gross margin........................................................... 85,755
Less selling and administrative
expenses:
$
Depreciation expense...........................................
4,200
Advertising expense.............................................
37,000
Bal
.
273,000
273,000
240,000
80,000
320,000
370,000
100,000
85,000
555,000
107,000
107,000
168,000
168,000
40,850
2,150
43,000
224,000
56,000
280,000
h. Work in Process
Manufacturing Overhead
555,000
555,000
1,170,00
0
1,170,00
0
Work in Process
j. Accounts Receivable
1,560,00
0
1,560,00
0
Sales
Cost of Goods Sold
1,190,00
0
Finished Goods
1,190,00
0
Raw Materials
Bal.
(a)
Bal.
Bal.
(b)
(c)
(h)
Bal.
(j)
Finished Goods
1,190,00
53,000 320,000 (b) Bal.
81,000
0
1,170,00
273,000
(i)
0
6,000
Bal.
61,000
Work in Process
1,170,00
33,400
0 (i) (b)
240,000
(c)
370,000
(d)
555,000
(f)
28,400
(g)
(j)
Manufacturing
Overhead
80,000 555,000 (h)
100,000
107,000
40,850
224,000
Bal
3,150
.
3,150
3,150
Basin Products
Income Statement
For the Year Ended December 31
Sales.......................................................................
Less Cost of Goods Sold ($1,190,000
$3,150).................................................................
Gross margin...........................................................
Less selling and administrative expenses:
$1,560,00
0
1,186,850
373,150
$ 85,00
Salaries expense...................................................0
Advertising expense.............................................
168,000
Insurance expense................................................
2,150
Depreciation expense...........................................
56,000
311,150
Net operating income.............................................. $ 62,000
Cash
22,000
274,50
0
290,000
37,500
Raw Materials
10,500
50,000
(m)
(b)
64,700
(b)
(c)
(d)
Bal
.
Bal
.
Prepaid Insurance
3,100
2,500
(l)
(g)
600
25,200
Videos in Process
17,200
174,00
0
40,000
28,700
Finished Goods
(j)
91,440
3,340
Studio and Equipment
Bal
.
Accounts Receivable
Bal
35,700
.
290,000
(k)
323,000
Bal
68,700
.
40,000
174,000
210,000
(k)
4,000
Accumulated Depreciation
Bal
73,500
.
30,000 (d)
103,500 Bal
.
256,000
Studio Overhead
10,000
91,440
16,000
25,500
Bal
.
(j)
Bal
.
* (i)
Depreciation Expense
(d)
4,500
(f)
(g)
(n)
37,000
1,750
1,190
1,190
Bal.
(g)
Insurance Expense
750
Advertising Expense
45,000
Miscellaneous Expense
(h)
2,900
Sales
323,000
210,000
1,190
(n)
(m)
Accounts Payable
175,000
56,000
64,700
16,000
208,810
45,000
2,900
9,600
(k)
Bal
.
(a)
(c)
(e)
(h)
Bal
.
Retained Earnings
Bal.
94,500
Bal
.
Videoland Corp.
Income Statement
For the Year Ended June 30
Sales of videos........................................................$323,000
Less cost of goods sold ($210,000
$1,190)................................................................. 208,810
Gross margin........................................................... 114,190
Less selling and administrative
expenses:
Depreciation expense...........................................
$ 4,500
Advertising expense.............................................
45,000
Administrative salaries.........................................
35,000
Insurance expense................................................
750
Miscellaneous expense.........................................
2,900
88,150
Net operating income..............................................$ 26,040
$2,820,000
46,000 DLHs
Communicating in Practice
Date:
To:
From:
Subject:
Current date
Instructor
Students Name
Talk with a Controller
Teamwork In Action
1. The types of transactions that are posted to the accounts may
be summarized in T-account form as follows:
Raw Materials
Beginning balance
Purchases
Accounts Payable
Beginning balance
Payments to suppliers
Purchases of raw materials
Work in Process
Beginning balance
Direct materials used (from
Raw Materials)
Direct labor
Manufacturing overhead
applied
Manufacturing Overhead
Actual manufacturing costs
Manufacturing overhead
applied
Overhead overapplied (to
Overhead underapplied (to
COGS)
COGS)
Finished Goods
Beginning balance
Cost of goods manufactured
(from WIP)
Payments
Direct labor*
(above Overhead
applied
)
(plug) Direct
materials
(above Balance 4/30
)
Accounts Payable
40,00 6,000 Balance 4/1
0
42,00 Purchases
0
8,000 Balance 4/30
Work in Process
4,500 89,00 Cost of goods
0 manufactured
31,20
0
15,60
0
43,00
0
5,300
(c)
(plug)
(given)
(f)
Raw Materials
12,00 43,00 Direct
0
0 materials
42,00
0
11,00
0
(above
)
Balance 4/1
Cost of goods
manufactured
(given) Balance 4/30
(f)
Finished Goods
11,00 84,00 Cost of goods
0
0 sold
89,00
0
16,00
0
(above
)
(plug)
(above
)