Академический Документы
Профессиональный Документы
Культура Документы
Exercises
E-1
1- Identify the conversion cost per unit
Conversion cost = Direct labor + factory Over head
= 20 + (15+6) = 41 /- units
2- Identify the prime cost
Prime cost= direct material + Direct labor
= 32 + 20 = 52 /-units
3- Determine the estimated total variable cost per unit
= 32+20+15+3 = $70
4- Total cost for production 12,000 units and sale 8,000 units:
(($32 + $20 +$15 + $6 + $4) 12,000) + ($3 8,000)
= $924,000 + $24,000
= $948000
E-2
Determine Mercado Companys expected operating income or loss
for 19B.
Sale decease to 15%
Rs
19950,000 15%
1950,000 2992500
16957500
7623000
9835350
1745835
Net loss
(500850)
Sales
19A
11571000
1950,000
19B
16957500
Crockett Company
Cost of Goods Sold Statement
For The Year Ended On Dec, 31B
Rs.
Rs.
Direct Material
Material Opening
Add: purchases (Net)
Add: Freight in
2432000
Material available for use
2608000
Less: Material Ending
196000
Direct Material used
2412000
Add: Direct Labor
3204000
Add: Factory Overhead
188560O
Total current manufacturing cost
7501600
Add: Work - in process opening
129800
Cost of goods available for manufacturing
7631400
Less: Work - in process ending
136800
Cost of goods manufactured
7494600
Add: Finished goods opening
620,000
176000
2400,000
32000
Dr. Rs.
Cr.
Rs.
1- Work - in process
24500
Factory overhead
4500
Material
_____________________________
2- Payroll
44000
Accrued payroll
Income tax withheld
FICA tax at 7.5%
Accrued payroll
33700
Cash
___________________________
3- Work- in process
30,000
Factory Overhead
6000
Marketing expenses
8000
Payroll
Factory overhead
4932
Marketing expenses
1096
Unemployment Insurance
Federal unemployment
FICA Tax payable
Working
Total cost =2376+352+3500 = 6028
FOH (direct & indirect labour)
=6028+36000/44000 = 4932
Marketing expenses
=60288000/44000= 1096
29000
33700
7000
33000
33700
44000
2376
352
3500
4- Factory overhead
7500
Voucher payable
7500
____________________________________
5- Work - in process
22932
Factory overhead applied
22932
____________________________________
6- Finished goods
60,000
Work - in process
60,000
____________________________________
7- Material
50,000
Voucher P/A
50,000
____________________________________
8- Cost of goods sold
20,000
Finished goods
20,000
Account Receivable
26000
Sales
_____________________________________
26000
E-5
Dr
Date
(a)
Particulars
Material
Cr
Rs.
120,000
Account payable
(b)
Payroll
120,000
90,000
6750
15750
Accrued payroll
675000
Work in process
45,000
Factory overhead
9,000
Marketing expenses
15,000
Administrative expenses
21,000
Payroll
(c)
Material
90,000
26250
Account payable
(d)
Rs.
26250
Factory overhead
6156
Marketing expenses
1710
Administrative expenses
2394
State unemployment
2790
Federal unemployment
720
FIACA Tax
6750
(working)
Total cost = 10260
W.I.P = 10260(54000)/90,000
=6156
Mark. Exp = 10260(15000)/90,000
=1710
Admin exp = 1026(21000)/90,000
=2394
(e)
Work in process
60,000
Factory overhead
15,000
Marketing expenses
4,500
79500
Material
(f)
Account payable
900
Material
(g)
900
Account payable
75000
Accrued payroll
67500
142500
Cash
(h)
Factory overhead
1000
Accumulated Depreciation
1000
-Machinery
(i)
Factory overhead
9600
Account payable
(j)
Finished goods
9600
126000
Work in process
126000
(k)
96000
Finished goods
96000
Account receivable
150,000
Sales
(l)
150,000
38056
Account payable
E-6
Dr
Date
(a)
38056
Particulars
Rs.
Work in process
18500
Factory overhead
2800
Material
(b)
Finished goods
51000
Material
51000
32000
Account payable
(d)
Rs.
21300
Cr
Payroll
32000
50,000
3750
8750
2500
Accrued payroll
35000
(working)
Let total payroll = 100
Accrued payroll = 100- 7.5- 17.5-5
=70%
Accrued payroll
35,000
Cash
(e)
35000
27500
9000
Marketing expenses
8500
Administrative expenses
5,000
Payroll
(f)
50,000
5000
Marketing expenses
1165
Administrative expenses
685
3750
400
p/a
2700
State unemployment tax
p/a
(working)
Total = 6850
F-O-H = 685036500/50,000
=5,000
Marketing exp = 68508500/50,000
= 1165
Admin exp = 68505,000/50,000
= 685
(g)
Factory overhead
11300
Accumulated Depreciation-
9450
Equip
600
Prepaid insurance
1250
Account payable
(h)
Work in process
28100.50
Factory overhead applied
(i)
Account receivable
28100.50
92120
Sales
(j)
92120
65800
(92120100/140)Finished goods
Cash A/C
65800
76000
Account receivable
76000
E-7
Tuornton Company
Cost of goods manufactured statement
For the month of October, 19A
Direct Material
Rs.
Opening Inventory
16200
Add: purchases
29,000
36200
17000
Rs.
19200
16500
35700
8580
44280
3600
47880
7120
40760
E-8
Pensacola Corporation
Cost goods sold statement
For the year ended.
Direct material
Rs.
Opening inventory
88,000
366,000
6,600
460,600
64,000
Rs.
396600
523600
Prime cost
920200
572800
149300
Work in process
Add: Opening inventory
29800
1522800
38800
1484000
Finished goods
Add: opening inventory
54200
1538200
66000
1472200
Problems
P-1
Mat. Company
Cost of goods manufactured statement
For the month of March,
Direct Material
Rs.
Opening inventory
20,000
Add: purchases
110,000
130,000
26,000
Rs.
104,000
Direct Labour:
Add: Direct Labour cost
Prime cost
160,000
264,000
Factory overhead:
Add: Factory Overhead
80,000
344,000
Work in process:
Add: Opening inventory
40,000
384,000
36,000
348,000
Finished good:
Add: Opening inventory
102,000
450,000
105,000
345000
(Working)
F-O-H = 50% of direct labour
= direct labour50/100
Current manufacturing cost = Direct material + direct labor +
factory Overhead
344,000 = 104,000+ x +(x 50/1000)
344,000 104,000 = x + 50x/100
240,000 = 100x + 50x/100
240,000 100/150 = x
160,000 = x
(a)
(b)
(c)
P-2
Company - A
Rs.
Cost of goods manufactured
380000
Finished goods:
Add: opening inventory
600,000
4400,000
1200,000
3200,000
(Working)
Cost of goods sold = sale -- G.P
= $ 4000,000 -- (40, 00,000 20/100)
= $ 320,000
Company-B
Rs.
Cost of goods available for sale
1490,000
Less: Finished goods closing
190,000
Cost of goods sold
00,000
13,
P 2 (cont.)
Company-C
Rs.
Sales
Less: cost of goods sold
Gross profit
(Working)
$
Cost of goods manufactured
340,000
Add: Finished goods opening
45,000
Cost of goods available for sale
385,000
Less: Finished goods closing
52,000
Cost of goods sold
333,000
429,000
333,000
96,000
P-3
(1)
Material A/C
Bal. b/d
20,000
A/P
65,000
85,000
W-I-P(Bal)
70,000
Bal. c/d
15,000
85,000
W-I-P
6000
6000
6000
W-I-P (Bal)
100,000
Misc: exp
13000
100,000
100,000
Total F-O-H = 100,000
(4)
W-I-P A/C
Bal. b/d
7000
Fin goods
172,000
Material
70000
Payroll(lab)
6000
F-O-H
100,000
Bal. c/d
11000
183000
183000
Cost of goods manufactured = 172000
(5)
Finished goods A/C
Bal. b/d
34000
W-I-P
172000
206,000
C.GS
176000
Bal. c/d
30,000
206,000
Bal. b/d
18000
Bal. c/d
6000
Material
65000
83000
83000
(7)
A/R A/C
Bal. b/d
54000
Sales
500,000
554000
Cash
532000
Bal. c/d
22000
554000
Cash
10,000
Bal. b/d
13000
Bal. c/d
9000
Payment A/C
6000
19000
19000
P-4
Water Lux Company
1- For Purchase Of Material
Dr. Rs
Cr. Rs
Material
91,000
Account payable
91,000
______________________________________
2- For Use Of Material
Work- in- process
84,000
Material
84,000
___________________________________
3- For Direct Labour
Work in process
50,000
Payroll
50,000
________________________________
4- For Factory Overhead
Factory overhead
25,000
Account payable
25,000
________________________________
5- For Finished Goods
Finished goods
157,000
Work in process
157,000
_____________________________
6- For Cost Of Goods Sold
Cost of goods sold
140,000
Finished Goods
140,000
_____________________________
P 4 (Working)
Calculation of purchase, use of material, direct labour, FOH,
Finished goods, cost of goods sold.
Direct Material
Rs.
Opening inventory
17000
Add: purchases
91,000
Cost of material available
108,000
Less: Closing inventory
24,000
84,000
Direct Labour
+Direct labour cost
Prime cost
Factory overhead
+F-O-H
Current Material cost
W-I-P
+ Opening inventory
Cost of goods to be manufactured
-- Closing inventory
Cost of goods manufactured
Finished Goods
+opening inventory
Cost of goods available for sale
-- Closing inventory
Cost of goods sold
140,000
____________________________________________________
50,000
134000
25000
150,000
12000
1, 71,000
141000
1, 57,000
29,000
185,000
45,000
P-5
Prepare T accounts with January 1 Balance.
1Cash
Bal b/d
20,000
A/P A/C
199379
Accrued payroll
74820
179379 A/P A/C
104000
Bal c/d
20559
199379
2Account Receivable
Bal b/d
25000
Sales A/C
228800
Cash A/C
179379
Discount A/C
Bal c/d
70760
253800
253800
3Finished Goods
Bal b/d
9500
W/P
188000
CGS
176000
197500
197500
Bal c/d
21500
3661
4W-I-P
Bal b/d
4500
Payroll
60500
Material
82500
FOH applied
47330
F. goods
188000
Bal. c/d
6830
194830
194830
5A/P
Cash
104000
Bal c/d
160000
264000
Bal b/d
15500
Material
92000
FOH A/C
18500
Mark exp
18000
Admin exp
120000
264000
6Material
Bal b/d
10,000 A/P A/C
92000
102000
W/P
82500
FOH
8300
Bal c/d
11200
102000
7Accrued payroll
Cash
74820
Bal b/d
2250
Bal c/d
2250
Payroll
74820
77070
77070
8Machinery
Bal b/d
40,000
40,000
Bal c/d
40,000
40,000
9Depreciation
Bal c/d
10,000
10,000
Bal b/d
10,000
10,000
10Common stock
Bal c/d
60,000
60,000
Bal b/d
60,000
60,000
11Retained Earnings
Bal c/d
21250
21250
Bal b/d
21250
21250
12With Holding
Bal c/d
8170
8170
Payroll A/C
8170
8170
13State unemployment
Bal c/d
2322
2322
Payroll
2322
2322
14F-O-H
A/P A/C
18500
Payroll
12500
FIAC Tax
5475
Material
8300
Bal c/d
44775
44775
44775
15Marketing expense
Payroll
8000
FIAC tax
600
A/P A/C
18000
26600
Bal c/d
26600
26600
16Admin expense
Payroll
5000
FIAC Tax
375
A/P A/C
120,000
125375
Bal c/d
125375
125375
17FIAC Tax
FOH
5475
Bal c/d
6450
Mark exp
600
Admin exp
375
6450
6450
18F-O-H Applied
Bal c/d
47330
47330
W/P
47330
47330
19C.G.S
FG
176000
176000
Bal c/d
176000
176000
20Sales
Bal c/d
228800
228800
Account receivable
228800
228800
21Discount
A/R A/C
3661
3661
Bal c/d
3661
3661
22Payroll
W.H.Tax
8170
W/P
60500
FOH
12500
Mark exp
8000
Accrued payroll
74820
Admin exp
5000
86000
86000
P 5 (cont.)
TRAIL BALANCE
SR
#
A/C
TITLE
Dr
Cr
1-
Cash
20559
2-
A/R A/C
70760
3-
F G A/C
21500
4-
W/P A/C
6830
5-
A/P A/C
6-
Material A/C
7-
8-
Machinery A/C
9-
10,000
10
-
Common stock
60,000
R.E A/C
21250
8170
2322
688
11
12
13
14
-
160,000
11200
2250
40,000
15
16
17
-
Marketing exp
26600
Admin exp
125375
FICA Tax
6450
47330
C.G.S
18
-
Sales A/C
19
-
Payroll A/C
20
-
Discount A/C
FOH A/C
176000
28800
3661
_
44775
21
22
23
547260
547260
P- 5 (cont.)
JOURNAL ENTRIES
Rs
A. Material
A/P
B. F-O-H
Rs
93,000
93,000
18500
A/P
C. Payroll
18500
86000
Withholding tax
8170
2322
688
Accrued payroll
74820
Accrued payroll
Cash
74820
W-I-P
60500
F-O-H
12500
Marketing expenses
Payroll
8000
F-O-H
5475
Marketing expenses
FICA Tax
600
74820
86000
6450
82500
8300
F-O-H
Material
E. W-I-P
90800
47330
F-O-H Applied
F. Finished goods
47330
188000
W-I-P
G. Cost of goods sold
188000
176000
176000
Finished goods
A/R
228800
228800
Sales A/C
H. Cash A/C
179379
Discount (1830402%)
A/R (22880080%)
I. Marketing expenses
Admin expenses
A/P
J. A/P
3661
183040
18000
120,000
300,000
104000
Cash
104000
P-6
MANDMENEYER COMPANY
COST OF GOODS SOLD STATEMENT
FOR THE YEARB ENDED ON 30-11-19B
Direct Material
Opening inventory
+purchases
Cost of material available
-- Closing inventory
Direct material used
17750
Direct Labour
+Direct labour
7500
Prime cost
225250
F-O-H
+F-O-H Applied
5000
Current manufacturing cost
30250
W-I-P
+Opening inventory
4000
Cost of goods to be manufactured
34250
-- Closing inventory
7500
$
4000
1, 80,000
22,000
4250
2800
560002%
Administration expenses
(3920)
1120
560002%
Operating Income
26,930
Less: Other expenses
(560)
56000 1%
NET INCOME
26,370