Escolar Documentos
Profissional Documentos
Cultura Documentos
8. Debits (increases) to factory overhead are the recording of actual overhead costs,
such as indirect materials, indirect labor, factory rent, and factory insurance. Credits
(decreases) represent the allocation of factory overhead to jobs or job lots.
9. Assuming that the overapplied or underapplied overhead is immaterial, it is closed to
the Cost of Goods Sold account. However, if the amount is materialmeaning it
would change business decisions that rely on the informationthen the amount of
overapplied or underapplied overhead is allocated to goods in process, finished
goods, and cost of goods sold (using an allocation base such as direct labor).
10. This production run should be accounted for as a job lot (batch). Although individual
iPods could be viewed as individual jobs, the costs of tracking this detailed
information would outweigh the benefits. Determining the cost of the batch should
provide management and employees with sufficient information about this product
for all decision making purposes.
11. A predetermined factory overhead rate must be calculated for at least two reasons:
(1) Not all costs are known in advance, yet the costs must be applied to products
during the current period. (2) A predetermined rate is used to spread indirect costs
to products and/or services throughout an accounting period, where overhead costs
are not incurred uniformly throughout the period and production may not be uniform
throughout the period. For instance, property taxes on the factory building of $20,000
may be paid in July, but some of that $20,000 must be allocated to all items produced
during the year, January through December. A predetermined rate is necessary,
because we must estimate the rate at the beginning of the year, based on estimated
costs and activity, before the period begins.
12. Each patient in a hospital can be viewed as a job. In this case, a job order cost
sheet would be used to capture cost of direct materials (supplies, medicine, and so
forth), direct labor, and hospital overhead.
13. Each of the 30 luxury motorcycles will likely be accounted for as an individual job.
Although similar in many respects, each would have custom features that would
impact costs. As the luxury motorcycles are shipped to dealers each will have a
separate invoice detailing the cost associated with producing that motorcycle. Also,
the price of a custom-made motorcycle is probably large enough (in the area of
$20,000 to $50,000) that each would be accounted for individually.
14. GeekSquad employees can use job cost sheets to accumulate the costs (e.g. labor
and materials) used on each job. Managers can use this job cost information to
monitor whether the GeekSquad is meeting its target costs and producing reasonable
profits. This information can be used to adjust the prices of certain services and/or
cease providing certain services if the costs cannot be controlled to yield a
reasonable profit.
QUICK STUDIES
Quick Study 19-1 (5 minutes)
Manufactured as a job:
1, 4, 5
2, 3, 6
$2,500
2,000
1,200
900
600
$ 4,500
2,700
2,970
$10,170
25,000
25,000
Factory Overhead..................................................
Raw Materials Inventory.................................
6,000
6,000
16,000
16,000
75,000
75,000
46,000
29,000
75,000
= 25%
234,000
25,000
25,000
EXERCISES
Exercise 19-1 (10 minutes)
1.
2.
G
E
3.
4.
D
F
5.
6.
A
C
7.
$25,000
(13,000)
$ 12,000
59,000
56,000
$127,000
2. Direct labor cost incurred in the month equals the total direct labor
costs accumulated on the three jobs less the amount of direct labor cost
assigned to Job 102 in May:
Job 102 .........................................................
Less prior costs............................................
Job 103 .........................................................
Job 104 .........................................................
Total direct labor..........................................
$14,000
(3,600)
$ 10,400
26,700
40,000
$ 77,100
3. The predetermined overhead rate equals the ratio between the amount
of overhead assigned to the jobs divided by the amount of direct labor
cost assigned to them. Since its assumed the rate is constant across
months in this exercise, and the same rate is used for all jobs within a
period, the ratio for any one of them equals the rate that was applied.
This table shows the ratio for jobs 102 and 104:
Overhead.......................................................
Direct labor...................................................
Ratio..............................................................
Job 102
$ 7,000
14,000
50%
Job 104
$20,000
40,000
50%
Job 102
$ 25,000
14,000
7,000
$ 46,000
Job 103
$ 59,000
26,700
13,350
$ 99,050
Total
$ 84,000
40,700
20,350
$145,050
$750,000
$500,000
150%
2.
Direct materials........................................................................
Direct labor...............................................................................
Overhead ($3,280 x 150%).......................................................
Total cost of Job No. 13-56.....................................................
$15,250
3,280
4,920
$23,450
Overhead costs
Direct material costs
$480,000
= $1,200,000
= 40%
$ 90,000
(40,000)
(16,000)
$ 34,000
2.
3.
4.
5.
6.
27,000
183,000
210,000
(41,000)
169,000
(6,000)
$ 163,000
$ 500,000
(74,000)
$ 426,000
$
9,000
163,000
426,000
234,300
832,300
(20,600)
$ 811,700
$
70,000
811,700
(33,000)
$ 848,700
$1,500,000
(848,700)
$ 651,300
$
6,000
74,000
95,500
175,500
234,300
$ 58,800
183,000
183,000
2.
163,000
163,000
3.
Factory Overhead.......................................
Raw Materials Inventory.......................
6,000
6,000
4.
Factory Payroll............................................
Cash.......................................................
500,000
500,000
5.
426,000
426,000
6.
Factory Overhead.......................................
Factory Payroll......................................
74,000
74,000
7.
Factory Overhead.......................................
Other Accounts.....................................
95,500
95,500
8.
234,300
234,300
9.
811,700
811,700
10.
848,700
848,700
Cash.............................................................
Sales.......................................................
1,500,000
1,500,000
......................................................................
To record sale of jobs.
11.
Factory Overhead.......................................
Cost of Goods Sold..............................
58,800
58,800
$1,700,000
$ 500,000
340%
2. & 3.
Overhead
Incurred........ 1,710,000 Applied*............. 1,666,000
Underapplied
44,000
4.
Dec. 31
44,000
44,000
$1,500,000
$1,250,000
120%
2. & 3.
Factory Overhead
Incurred............
Underapplied. . .
1,660,000 Applied*.........
1,644,000
16,000
4.
Dec. 31
16,000
16,000
11
Overhead rate = Total overhead costs applied / Total direct labor costs
= $1,200,000 / $2,000,000 = 60%
2.
Total cost of goods in process inventory............................
Deduct: Direct labor...............................................................
Deduct: Factory overhead ($13,000 x 60%).........................
Direct materials.......................................................................
$ 54,000
(13,000)
( 7,800)
$ 33,200
$337,435
(137,435)
$200,000
3.
We also know that the total of direct labor costs (X) and factory
overhead costs (0.6X) equals $200,000. Thus, to get the individual
amounts we need to solve: [X + 0.6X = $200,000]. The solution is:
Direct labor costs = $125,000
Factory overhead costs = $125,000 x .6 = $75,000
=
=
Finished Goods
Cost
Total
per Unit Units
Cost
Direct materials...
$20.00 10,000
$200,000
$24.00 12,000
$288,000
Direct labor..........
14.00 10,000
140,000
18.00 12,000
216,000
Overhead (125%
of labor)..............
17.50 10,000
175,000
22.50 12,000
270,000
Total......................
$51.50
$515,000
$64.50
$774,000
3.
Step 1
$1,070,000
580,000
725,000
2,375,000
0
2,375,000
(515,000)
$1,860,000
Step 2
$
0
1,860,000
1,860,000
(774,000)
$1,086,000
13
Labor type
Architects.....................
Staff...............................
Clerical..........................
Estimated
hours
300
300
600
Hourly rate
$400
65
20
Total cost
$ 120,000
19,500
12,000
151,500
242,400
$ 393,900
2. Troy should first determine an estimated selling price, based on its cost
and desired profit for this job
Total estimated cost........................................................... $ 393,900
Desired profit.....................................................................
90,000
Estimated selling price..................................................... $ 483,900
This $483,900 price may or may not be the bid. Troy must consider past
experiences and competition. It might make the bid at the low end of
what it believes the competition will bid. By bidding at about $450,000,
the profit on the job will only be $56,100 ($450,000 $393,900). While
this may allow Troy to get the job, it must consider several other factors.
Among them:
a. How accurate are its estimates of costs? If costs are understated,
the bid may be too low. This will cause profits to be lower than
anticipated. If costs are overestimated, it may bid too high and
lose the job.
b. How accurate is the estimate of the competitions probable
bidding range? If it has underestimated the low end, it may be
unnecessarily underbidding. If it has overestimated the low end, it
may lose the job.
c. Is it willing to meet the expected low bid of the competition? In the
example above, would it be acceptable to earn only $56,100 on this
job (about a 12% gross profit ratio), rather than the normal $90,000
(20% gross profit ratio)? Can it earn a better profit on another job?
There is no exact answer to these questions, but Troy must consider
these and other factors before it submits the bid.
PROBLEM SET A
Problem 19-1A (80 minutes)
Part 1
Total manufacturing costs and the costs assigned to each job
306
From March
Direct materials.............
Direct labor....................
Applied overhead*.........
Beginning goods
in process..................
For April
Direct materials.............
Direct labor ...................
Applied overhead*.........
Total costs added
in April.........................
Total costs.....................
307
308
April Total
9,000
19,000
12,350
$ 17,000
5,000
3,250
40,350
25,250
75,000
31,000
20,150
160,000
74,000
48,100
$ 65,000
100,000
65,000
300,000
205,000
133,250
126,150
$166,500
282,100
$307,350
230,000
$230,000
638,250
$703,850
$ 65,600
Part 2
Journal entries for April
a.
310,000
310,000
Factory Payroll......................................................
Cash.................................................................
224,000
224,000
Factory Overhead..................................................
Raw Materials Inventory.................................
25,000
25,000
Factory Overhead..................................................
Factory Payroll................................................
19,000
19,000
15
25,000
25,000
Factory Overhead..................................................
Cash.................................................................
13,000
13,000
Factory Overhead..................................................
Accumulated DepreciationFactory Equip.
41,000
41,000
b.
300,000
300,000
205,000
205,000
133,250
133,250
c.
473,850
473,850
d.
166,500
166,500
e.
Cash.......................................................................
Sales.................................................................
................................................................................
400,000
400,000
f.
Factory Overhead*................................................
Cost of Goods Sold.........................................
10,250
10,250
$133,250
Indirect materials...........................
Indirect labor..................................
Factory rent....................................
Factory utilities..............................
Factory equip. depreciation..........
Overapplied overhead...................
$25,000
19,000
25,000
13,000
41,000
123,000
$ 10,250
17
$ 300,000
205,000
$25,000
19,000
25,000
13,000
41,000
123,000
628,000
65,600
693,600
(230,000)
10,250
$ 473,850
Part 4
Gross profit on the income statement for the month ended April 30
Sales
Cost of goods sold ($166,500 - $10,250)...........................................
Gross profit.........................................................................................
$ 400,000
(156,250)
$ 243,750
$ 155,000*
230,000
307,350
$ 692,350
$ 170,000
310,000
(300,000)
(25,000)
$ 155,000
Part 5
McGraw-Hill Companies, 2009
18
19
11,200
11,200
b.
Dec. 31
17,000
17,000
c.
Dec. 31
25,500
25,500
d.
Dec. 31
Factory Overhead..............................................
Raw Materials Inventory.............................
2,400
2,400
e.
Dec. 31
Factory Overhead..............................................
Factory Payroll............................................
1,000
1,000
Part 2
Revised Factory Overhead account
Ending balance from trial balance........................................
Applied to Jobs 402 and 404.................................................
Additional indirect materials.................................................
Additional indirect labor........................................................
Underapplied overhead.........................................................
Dec. 31
$ 26,000 debit
(25,500) credit
2,400 debit
1,000 debit
$ 3,900 debit
3,900
3,900
21
Cash
Accounts receivable.....................................................
Raw materials inventory *............................................
Goods in process inventory **....................................
Finished goods inventory ...........................................
Prepaid rent ..................................................................
Accounts payable ........................................................
Notes payable ..............................................................
Common stock .............................................................
Retained earnings .......................................................
Sales .............................................................................
Cost of goods sold ($112,000 + $3,900)..........................
Factory payroll..............................................................
Factory overhead..........................................................
Operating expenses.....................................................
Totals.............................................................................
* Raw materials inventory
Balance per trial balance................................................
Less: Amounts recorded for Jobs 402 and 404..........
Less: Indirect materials.................................................
Ending balance................................................................
Credit
$ 40,000
34,000
8,400
53,700
12,000
4,000
$ 8,500
11,500
40,000
84,000
178,000
115,900
0
0
54,000
$322,000
_______
$322,000
$22,000
(11,200)
(2,400)
$ 8,400
Direct materials..........
Direct labor.................
Overhead....................
Total cost....................
Job 402
$ 4,100
2,000
3,000
$ 9,100
Job 404
$ 7,100
15,000
22,500
$44,600
Total
$11,200
17,000
25,500
$53,700
$178,000
(115,900)
62,100
(54,000)
$ 8,100
$ 40,000
34,000
$ 8,400
53,700
12,000
74,100
4,000
$152,100
$
8,500
11,500
20,000
Common stock.......................................................
Retained earnings ($84,000 + $8,100).....................
Total stockholders' equity.....................................
40,000
92,100
132,100
$152,100
Part 5
This $2,400 error would cause the costs for Job 404 to be understated. Since Job
404 is in process at the end of the period, goods in process inventory and total
assets would both be understated on the balance sheet. In addition, the over- or
underapplied overhead would change by $2,400. That is, if overhead is
underapplied by, say, $3,900, this amount would decrease by $2,400 when the
error is corrected. Since underapplied overhead is charged directly to cost of
goods sold, then cost of goods sold would decrease by $2,400 and net income
McGraw-Hill Companies, 2009
Solutions Manual, Chapter 19
23
$ 50,000
12,100
24,200
$ 86,300
$ 19,800
37,500
75,000
$132,300
$ 33,000
10,800
21,600
$ 65,400
$ 22,600
39,400
78,800
$140,800
$ 6,800
3,200
6,400
$ 16,400
Part 2
a.
200,000
200,000
b.
Factory Payroll......................................................
Cash.................................................................
130,000
130,000
c.
Factory Overhead..................................................
Cash.................................................................
16,000
16,000
d.
132,200
20,000
152,200
25
103,000
27,000
130,000
f.
178,000
178,000
g.
359,400
359,400
h.
Accounts Receivable............................................
Sales.................................................................
................................................................................
550,000
550,000
218,600
218,600
i.
Factory Overhead..................................................
Accum. DepreciationFactory Building......
Accum. DepreciationFactory Equipment. .
Prepaid Insurance...........................................
Property Taxes Payable.................................
152,000
68,500
37,500
11,000
35,000
j.
28,000
28,000
(b)
Bal.
Factory Payroll
130,000 (e)
0
(c)
(d)
(e)
(i)
Bal.
Factory Overhead
16,000 (f)
178,000
20,000 (j)
28,000
27,000
152,000
9,000
(h)
Bal.
130,000
Part 4
Reports of Job Costs*
Goods in Process Inventory
Job 137................................
$ 65,400
Job 140................................
16,400
Balance................................
$ 81,800
Finished Goods Inventory
Job 139................................
Balance................................
$140,800
$140,800
$ 86,300
132,300
$218,600
27
$1,800,000
= [50 x 2,000 x $30] =
$1,800,000
$3,000,000 = 60%
Applied
Overhead (60%)
201................................................................
$ 604,000
$ 362,400
202................................................................
573,000
343,800
203................................................................
318,000
190,800
204................................................................
726,000
435,600
205................................................................
324,000
194,400
206................................................................
27,000
16,200
Total..............................................................
$2,572,000
$1,543,200
Job No.
$1,554,900
1,543,200
$ 11,700
Part 2
Dec. 31
11,700
11,700
Global Company
Direct Materials
Date
Requisition
Number
#35
#36
Amount
16,875
6,480
Job No.
Direct Labor
Time
Ticket
Number
Amount
#1-10
45,000
102
Rate
May ---
80%
Amount
36,000
SUMMARY OF COSTS
Dir. Materials.........
23,355
Dir. Labor..............
45,000
Overhead..............
36,000
Total cost of Job. .
104,355
Total
23,355
Total
45,000
FI
N I S H E D
Kaddo Company
Direct Materials
Date
Requisition
Number
#37
#38
Amount
8,750
3,420
Job No.
Direct Labor
Time
Ticket
Number
Amount
#11-30
32,500
103
Rate
May ---
80%
Amount
26,000
SUMMARY OF COSTS
Dir. Materials.........
Dir. Labor..............
Overhead..............
______
Total cost of Job. .
.
Total
Total
29
Material M
Received
Date
Receiving
Report
Units
Issued
Unit
Price
Total
Price
Requisition
Balance
Unit
Price
Units
Total
Price
May
1
#426
250
125
31,25
0
#35
135
125
#37
70
125
16,87
5
8,750
Units
Unit
Price
Total
Price
200
125
25,000
450
125
56,250
315
125
39,375
245
125
30,625
Total Price
Units
Unit
Price
95
90
8,550
185
113
75
90
90
90
16,650
10,170
6,750
Material R
Received
Date
Receiving
Report
Units
Issued
Unit
Price
Total
Price
Requisition
Balance
Unit
Price
Units
Total
Price
May
1
#427
90
90
8,100
#36
#38
72
38
90
90
6,480
3,420
Paint
Received
Date
Receiving
Report
Units
Issued
Unit
Price
Total
Price
Requisition
Units
Balance
Unit
Price
Total
Price
May
1
#39
15
40
600
Units
Unit
Price
Total
Price
55
40
2,200
40
40
1,600
39,350
39,350
d.
Factory Payroll.......................................................
Cash...................................................................
87,125
87,125
Factory Overhead...................................................
Cash...................................................................
51,000
51,000
e.
104,355
104,355
f.
Accounts Receivable.............................................
Sales..................................................................
200,000
200,000
104,355
104,355
h.
35,525
600
36,125
i.
77,500
9,625
87,125
j.
62,000
62,000
31
Accounts Receivable
(d)
(d)
87,125
51,000
138,125
(f)
Sales
(f)
200,000
(f)
(d)
(h)
(i)
Factory Overhead
51,000 (j)
62,000
600
9,625
775
200,000
(h)
(i)
(j)
(d)
39,350
87,125
600
Indirect Labor
(c)
9,625
Miscellaneous Overhead
(d)
51,000
$ 30,625
6,750
1,600
$ 38,975
$ 51,000
600
9,625
61,225
62,000
$ 775
33