Você está na página 1de 33

Chapter 19

Job Order Cost Accounting


QUESTIONS
1. Factory overhead is not identified with specific units (jobs) or batches (job lots).
Therefore, to assign costs, estimates of the relation between factory overhead cost
and job or job lot are necessary. Also, since job order cost accounting is a perpetual
system, we need to estimate a predetermined overhead rate to compute (perpetual)
inventory costs. This estimated amount also helps job order companies determine
prices on a timely basis.
2. Several other factors (allocation bases) are possible and reasonable. These common
factors often include direct materials or machine hours.
3. The job order cost sheet captures information on cost and quantity of direct material
and direct labor, and on the amount of factory overhead applied to the respective job
or job lot. Management and employees use this information to monitor costs during
production and to estimate total cost of production.
4. Each job is assigned a subsidiary ledger account. This account serves as the
posting account (accumulates all increases and decreases) during production for
direct material, direct labor, and applied factory overhead. The collection of job cost
sheets for all of the jobs in process make up a subsidiary ledger controlled by the
Goods in Process Inventory account in the general ledger.
When a job is finished, its job cost sheet is completed and moved from the file of jobs
in process to the file of finished jobs awaiting delivery to customers. This latter file
acts as a subsidiary ledger controlled by the Finished Goods Inventory account. In
this way, management and employees can obtain the costs, direct and indirect,
associated with any job or job lot at any time.
5. A debit (increase) to Goods in Process Inventory for direct materials, a debit
(increase) to Factory Overhead for indirect materials, and a credit (decrease) to Raw
Materials Inventory.
6. The materials requisition slip is designed to track the movement of materials from
raw materials to production. It also serves as an internal control document because
without the slip the inventory department should not release inventory to production.
7. The clock card is used to record the number of hours each employee works and is
used to compute total payroll. The time ticket is used to record how much time an
employee spends on each job. Time tickets are also used to determine the amount of
overhead to charge to jobs when overhead is based on direct labor.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

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.

McGraw-Hill Companies, 2009


2

Fundamental Accounting Principles, 19th Edition

QUICK STUDIES
Quick Study 19-1 (5 minutes)
Manufactured as a job:

1, 4, 5

Manufactured as a job lot:

2, 3, 6

Quick Study 19-2 (15 minutes)


JOB COST SHEET
Direct materials cost
Q-4698......................................................................
Q-4725......................................................................
Direct labor cost
W-3393......................................................................
W-3479......................................................................
W-3559......................................................................
Overhead ($2,700 X 110%)...........................................
Total cost....................................................................

$2,500
2,000
1,200
900
600

$ 4,500

2,700
2,970
$10,170

Quick Study 19-3 (15 minutes)


Raw Materials Inventory.......................................
Cash.................................................................

25,000
25,000

To record raw material purchases.

Factory Overhead..................................................
Raw Materials Inventory.................................

6,000
6,000

To record raw materials used in production.

Goods in Process Inventory................................


Raw Materials Inventory.................................

16,000
16,000

To record raw materials used in production.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

Quick Study 19-4 (10 minutes)


Factory Payroll......................................................
Cash.................................................................

75,000
75,000

To record factory payroll.

Goods in Process Inventory................................


Factory Overhead..................................................
Factory Payroll................................................

46,000
29,000
75,000

To record direct and indirect labor.

Quick Study 19-5 (10 minutes)


1. Factory overhead, $58,500 / Direct labor, $234,000

= 25%

2. Factory overhead, $58,500 / Direct materials, $292,000 = 20%

Quick Study 19-6 (10 minutes)


Goods in Process Inventory (Job 65A)............... 234,000
Factory Overhead............................................

234,000

To apply overhead to job lot [($350,000$90,000) x 90%].

Quick Study 19-7 (15 minutes)


Cost of Goods Sold...............................................
Factory Overhead*..........................................

25,000
25,000

To assign underapplied overhead.


*Computation of over- or underapplied overhead
Actual overhead............................................ $475,000
Overhead applied ($300,000 x 150%)...........
450,000
Underapplied overhead................................ $ 25,000

McGraw-Hill Companies, 2009


4

Fundamental Accounting Principles, 19th Edition

EXERCISES
Exercise 19-1 (10 minutes)
1.
2.

G
E

3.
4.

D
F

5.
6.

A
C

7.

Exercise 19-2 (25 minutes)


1. The cost of direct materials requisitioned in the month equals the total
direct materials costs accumulated on the three jobs less the amount of
direct materials cost assigned to Job 102 in May:
Job 102 .........................................................
Less prior costs............................................
Job 103 .........................................................
Job 104 .........................................................
Total materials used (requisitioned)..........

$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%

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

Exercise 19-2 (Continued)


4. The cost transferred to finished goods in June equals the total costs of
the two completed jobs for the month, which are Jobs 102 and 103:
Direct materials.......................
Direct labor..............................
Overhead..................................
Total transferred cost.............

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

Exercise 19-3 (15 minutes)


1.
Rate =

Estimated overhead costs


Estimated direct labor

$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

Exercise 19-4 (20 minutes)


1.
Rate =

Overhead costs
Direct material costs

$480,000
= $1,200,000

= 40%

2. Total cost of job in process (given).......................................


Less materials cost of job in process (given).......................
Less overhead applied (40,000 x 40%)..................................
Direct labor cost.......................................................................

$ 90,000
(40,000)
(16,000)
$ 34,000

McGraw-Hill Companies, 2009


6

Fundamental Accounting Principles, 19th Edition

Exercise 19-5 (30 minutes)


1.

2.

3.

4.

5.

6.

Cost of direct materials used


Beginning raw materials inventory...................................
Plus purchases....................................................................
Raw materials available......................................................
Less ending raw materials inventory................................
Total raw materials used....................................................
Less indirect materials used..............................................
Cost of direct materials used.............................................
Cost of direct labor used
Total factory payroll............................................................
Less indirect labor..............................................................
Cost of direct labor used....................................................
Cost of goods manufactured
Beginning goods in process inventory............................
Plus direct materials...........................................................
Plus direct labor..................................................................
Plus overhead applied (55% of DLC)................................
Total cost of goods in process..........................................
Less ending goods in process inventory.........................
Cost of goods manufactured.............................................
Cost of goods sold
Beginning finished goods inventory.................................
Plus cost of goods manufactured.....................................
Less ending finished goods inventory.............................
Cost of goods sold..............................................................
Gross profit
Sales.....................................................................................
Cost of goods sold..............................................................
Gross profit..........................................................................
Overapplied or underapplied overhead
Indirect materials................................................................
Indirect labor.......................................................................
Other overhead costs.........................................................
Total actual overhead incurred..........................................
Overhead applied................................................................
Overapplied overhead........................................................

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

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

Exercise 19-6 (30 minutes)


1.

Raw Materials Inventory.............................


Cash.......................................................

183,000
183,000

To record materials purchases.

2.

Goods in Process Inventory......................


Raw Materials Inventory.......................

163,000
163,000

To assign direct materials to jobs.

3.

Factory Overhead.......................................
Raw Materials Inventory.......................

6,000
6,000

To record indirect materials.

4.

Factory Payroll............................................
Cash.......................................................

500,000
500,000

To record factory payroll.

5.

Goods in Process Inventory......................


Factory Payroll......................................

426,000
426,000

To assign direct labor to jobs.

6.

Factory Overhead.......................................
Factory Payroll......................................

74,000
74,000

To record indirect labor.

7.

Factory Overhead.......................................
Other Accounts.....................................

95,500
95,500

To record other factory overhead.

8.

Goods in Process Inventory......................


Factory Overhead.................................

234,300
234,300

To apply overhead to jobs.

9.

Finished Goods Inventory..........................


Goods in Process Inventory................

811,700
811,700

To record completion of jobs.

10.

Cost of Goods Sold....................................


Finished Goods Inventory....................

848,700
848,700

To record cost of sales of jobs.

Cash.............................................................
Sales.......................................................

1,500,000
1,500,000

McGraw-Hill Companies, 2009


8

Fundamental Accounting Principles, 19th Edition

......................................................................
To record sale of jobs.

11.

Factory Overhead.......................................
Cost of Goods Sold..............................

58,800
58,800

To allocate (close) overapplied overhead to


cost of goods sold.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

Exercise 19-7 (25 minutes)


1.

Predetermined overhead rate


Estimated overhead costs...............................................

$1,700,000

Estimated direct labor costs...........................................

$ 500,000

Rate ($1,700,000 / $500,000)............................................

340%

2. & 3.
Overhead
Incurred........ 1,710,000 Applied*............. 1,666,000
Underapplied

44,000

*Overhead applied to jobs = 340% x $490,000 = $1,666,000

4.
Dec. 31

Cost of Goods Sold...........................................


Factory Overhead........................................

44,000
44,000

To allocate underapplied overhead.

McGraw-Hill Companies, 2009


10

Fundamental Accounting Principles, 19th Edition

Exercise 19-8 (35 minutes)


1.

Predetermined overhead rate


Estimated overhead costs................................................

$1,500,000

Estimated direct labor costs.............................................

$1,250,000

Rate ($1,500,000 / $1,250,000)...........................................

120%

2. & 3.
Factory Overhead
Incurred............
Underapplied. . .

1,660,000 Applied*.........

1,644,000

16,000

*Overhead applied to jobs = 120% x $1,370,000 = $1,644,000

4.
Dec. 31

Cost of Goods Sold...................................


Factory Overhead................................

16,000
16,000

To allocate underapplied overhead.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

11

Exercise 19-9 (30 minutes)


1.

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

Total cost of finished goods inventory................................


Deduct: Direct materials.......................................................
Direct labor and factory overhead costs..............................

$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

McGraw-Hill Companies, 2009


12

Fundamental Accounting Principles, 19th Edition

Exercise 19-10 (35 minutes)


1. Overhead rate

=
=

Total estimated overhead cost_


Total estimated direct labor cost
$750,000 / $600,000 = 125%

2. Cost of the two ending inventories


Goods in Process
Cost
Total
per Unit Units
Cost

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

Cost of goods manufactured


Direct materials cost.................................................................
Direct labor cost........................................................................
Factory overhead cost applied................................................
Total manufacturing costs.......................................................
Add beginning goods in process............................................
Total cost of goods in process................................................
Less ending goods in process................................................
Cost of goods manufactured...................................................

$1,070,000
580,000
725,000
2,375,000
0
2,375,000
(515,000)
$1,860,000

Step 2

Cost of goods sold


Beginning finished goods........................................................
Add cost of goods manufactured............................................
Goods available for sale
Less ending finished goods.....................................................
Cost of goods sold....................................................................

$
0
1,860,000
1,860,000
(774,000)
$1,086,000

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

13

Exercise 19-11 (35 minutes)


1.

Estimated cost of the architectural job

Labor type
Architects.....................
Staff...............................
Clerical..........................

Estimated
hours
300
300
600

Hourly rate
$400
65
20

Total labor cost..................................................................


Overhead @ 160% of direct labor cost............................
Total estimated cost..........................................................

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.

McGraw-Hill Companies, 2009


14

Fundamental Accounting Principles, 19th Edition

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

*Equals 65% of direct labor cost.

Part 2
Journal entries for April
a.

Raw Materials Inventory.......................................


Accounts Payable...........................................

310,000
310,000

To record materials purchases.

Factory Payroll......................................................
Cash.................................................................

224,000
224,000

To record factory payroll.

Factory Overhead..................................................
Raw Materials Inventory.................................

25,000
25,000

To record indirect materials.

Factory Overhead..................................................
Factory Payroll................................................

19,000
19,000

To record indirect labor.


McGraw-Hill Companies, 2009
Solutions Manual, Chapter 19

15

Problem 19-1A (Continued)


a.
[continued from prior page]
Factory Overhead..................................................
Cash.................................................................

25,000
25,000

To record factory rent.

Factory Overhead..................................................
Cash.................................................................

13,000
13,000

To record factory utilities.

Factory Overhead..................................................
Accumulated DepreciationFactory Equip.

41,000
41,000

To record other factory overhead.

b.

Goods in Process Inventory................................


Raw Materials Inventory.................................

300,000
300,000

To assign direct materials to jobs.

Goods in Process Inventory................................


Factory Payroll................................................

205,000
205,000

To assign direct labor to jobs.

Goods in Process Inventory................................


Factory Overhead............................................

133,250
133,250

To apply overhead to jobs.

c.

Finished Goods Inventory (306 & 307).................


Goods in Process Inventory..........................

473,850
473,850

To record jobs completed ($166,500 + $307,350).

d.

Cost of Goods Sold (306)......................................


Finished Goods Inventory..............................

166,500
166,500

To record cost of sale of job.

e.

Cash.......................................................................
Sales.................................................................
................................................................................

400,000
400,000

To record sale of job.

f.

Factory Overhead*................................................
Cost of Goods Sold.........................................

10,250
10,250

To assign overapplied overhead.


*Overhead applied to jobs................
Overhead incurred

$133,250

McGraw-Hill Companies, 2009


16

Fundamental Accounting Principles, 19th Edition

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

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

17

Problem 19-1A (Continued)


Part 3
LEMMON COMPANY
Manufacturing Statement
For Month Ended April 30
Direct materials used.......................................................
Direct labor used..............................................................
Factory overhead
Indirect materials...........................................................
Indirect labor..................................................................
Factory rent....................................................................
............................................................................................
Factory utilities..............................................................
Depreciation of equipment............................................
Total manufacturing costs...............................................
Add goods in process, March 31 (306 & 307).................
Total cost of goods in process........................................
Deduct goods in process, April 30 (308)........................
Add overapplied overhead*.............................................
Cost of goods manufactured (306 & 307).......................

$ 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

*Alternatively, overapplied overhead can be listed among factory overhead items.

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

Presentation of inventories on the April 30 balance sheet


Inventories
Raw materials .....................................................................................
Goods in process (Job 308)...............................................................
Finished goods (Job 307)...................................................................
Total inventories ................................................................................
* Beginning raw materials inventory...........
Purchases..................................................
Direct materials used................................
Indirect materials used.............................
Ending raw materials inventory...............

$ 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

Fundamental Accounting Principles, 19th Edition

Overhead is overapplied by $10,250, meaning that individual jobs or batches of


jobs are over-costed. Thus, profits at the job (and batch) level are understated.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

19

Problem 19-2A (75 minutes)


Part 1
a.
Dec. 31

Goods in Process Inventory.............................


Raw Materials Inventory.............................

11,200
11,200

To record direct materials costs for


Jobs 402 and 404 ($4,100 + 7,100).

b.
Dec. 31

Goods in Process Inventory.............................


Factory Payroll............................................

17,000
17,000

To record direct labor costs for


Jobs 402 and 404 ($2,000 + $15,000).

c.
Dec. 31

Goods in Process Inventory.............................


Factory Overhead........................................

25,500
25,500

To allocate overhead to Jobs 402 and 404


at 150% of direct labor cost assigned.

d.
Dec. 31

Factory Overhead..............................................
Raw Materials Inventory.............................

2,400
2,400

To add cost of indirect materials


to actual factory overhead.

e.
Dec. 31

Factory Overhead..............................................
Factory Payroll............................................

1,000
1,000

To add cost of indirect labor to


actual factory overhead.

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

Cost of Goods Sold...........................................


Factory Overhead........................................

$ 26,000 debit
(25,500) credit
2,400 debit
1,000 debit
$ 3,900 debit

3,900
3,900

To remove $3,900 of underapplied overhead


from the Factory Overhead account and add
McGraw-Hill Companies, 2009
20

Fundamental Accounting Principles, 19th Edition

it to cost of goods sold.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

21

Problem 19-2A (Continued)


Part 3
MEAD BAY COMPANY
Trial Balance
December 31, 2009
Debit

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

** Goods in process inventory

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

McGraw-Hill Companies, 2009


22

Fundamental Accounting Principles, 19th Edition

Problem 19-2A (Continued)


Part 4
MEAD BAY COMPANY
Income Statement
For Year Ended December 31, 2009
Sales........................................................................................
Cost of goods sold.................................................................
Gross profit.............................................................................
Operating expenses...............................................................
Net income..............................................................................

$178,000
(115,900)
62,100
(54,000)
$ 8,100

MEAD BAY COMPANY


Balance Sheet
December 31, 2009
Assets
Cash.........................................................................
Accounts receivable..............................................
Inventories
Raw materials inventory.......................................
Goods in process inventory.................................
Finished goods inventory.....................................
Prepaid rent............................................................
Total assets.............................................................
Liabilities and Equity
Accounts payable...................................................
Notes payable.........................................................
Total liabilities........................................................

$ 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

Total liabilities and equity.....................................

$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

would increase by $2,400yielding a $2,400 increase in retained earnings on the


balance sheet.

McGraw-Hill Companies, 2009


24

Fundamental Accounting Principles, 19th Edition

Problem 19-3A (70 minutes)


Part 1
JOB COST SHEETS
Job No. 136
Materials
Labor
Overhead
Total cost
Job No. 137
Materials
Labor
Overhead
Total cost

$ 50,000
12,100
24,200
$ 86,300

Job No. 138


Materials
Labor
Overhead
Total cost

$ 19,800
37,500
75,000
$132,300

$ 33,000
10,800
21,600
$ 65,400

Job No. 139


Materials
Labor
Overhead
Total cost

$ 22,600
39,400
78,800
$140,800

Job No. 140


Materials
Labor
Overhead
Total cost

$ 6,800
3,200
6,400
$ 16,400

Part 2
a.

Raw Materials Inventory.......................................


Accounts Payable...........................................

200,000
200,000

To record materials purchases.

b.

Factory Payroll......................................................
Cash.................................................................

130,000
130,000

To record factory payroll.

c.

Factory Overhead..................................................
Cash.................................................................

16,000
16,000

To record other factory overhead.

d.

Goods in Process Inventory................................


Factory Overhead..................................................
Raw Materials Inventory.................................

132,200
20,000
152,200

To record direct & indirect materials.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

25

Problem 19-3A (Continued)


e.

[continued from prior page]

Goods in Process Inventory................................


Factory Overhead..................................................
Factory Payroll................................................

103,000
27,000
130,000

To record direct & indirect labor.

f.

Goods in Process Inventory................................


Factory Overhead............................................

178,000
178,000

To apply overhead to jobs


[($12,100 + $37,500 + $39,400) x 200%].

g.

Finished Goods Inventory....................................


Goods in Process Inventory..........................

359,400
359,400

To record completion of jobs


($86,300 + $132,300 + $140,800).

h.

Accounts Receivable............................................
Sales.................................................................
................................................................................

550,000
550,000

To record sales on account.

Cost of Goods Sold...............................................


Finished Goods Inventory..............................

218,600
218,600

To record cost of sales ($86,300 + $132,300).

i.

Factory Overhead..................................................
Accum. DepreciationFactory Building......
Accum. DepreciationFactory Equipment. .
Prepaid Insurance...........................................
Property Taxes Payable.................................

152,000
68,500
37,500
11,000
35,000

To record other factory overhead.

j.

Goods in Process Inventory................................


Factory Overhead............................................

28,000
28,000

To apply overhead to jobs


[($10,800 + $3,200) x 200%].

McGraw-Hill Companies, 2009


26

Fundamental Accounting Principles, 19th Edition

Problem 19-3A (Continued)


Part 3
GENERAL LEDGER ACCOUNTS
Raw Materials Inventory
(a)
200,000 (d)
152,200
Bal.
47,800

(b)
Bal.

Factory Payroll
130,000 (e)
0

Goods in Process Inventory


(d)
132,200 (g)
359,400
(e)
103,000
(f)
178,000
(j)
28,000
Bal.
81,800

(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.

Cost of Goods Sold


218,600
218,600

Finished Goods Inventory


(g)
359,400 (h)
218,600
Bal.
140,800

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

Cost of Goods Sold


Job 136................................
Job 138................................
Balance................................

$ 86,300
132,300
$218,600

*Individual totals reconcile with account balances in part 3.

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

27

Problem 19-4A (35 minutes)


Part 1
a. Predetermined overhead rate
Estimated overhead costs
Estimated direct labor cost

$1,800,000
= [50 x 2,000 x $30] =

$1,800,000
$3,000,000 = 60%

b. Overhead costs charged to jobs


Direct
Labor

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.

c. Overapplied or underapplied overhead determination


Actual overhead cost..................................
Less applied overhead cost.......................
Underapplied overhead..............................

$1,554,900
1,543,200
$ 11,700

Part 2
Dec. 31

Cost of Goods Sold..............................................


Factory Overhead...........................................

11,700
11,700

To assign underapplied overhead.

McGraw-Hill Companies, 2009


28

Fundamental Accounting Principles, 19th Edition

Problem 19-5A (90 minutes)

JOB COST SHEET


Customer's Name

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

Overhead Costs Applied


Date

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

JOB COST SHEET


Customer's Name

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

Overhead Costs Applied


Date

Rate

May ---

80%

Amount

26,000

SUMMARY OF COSTS
Dir. Materials.........
Dir. Labor..............
Overhead..............
______
Total cost of Job. .
.

Total

Total

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

29

Problem 19-5A (Continued)

MATERIALS LEDGER CARD


Item

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

MATERIALS LEDGER CARD


Item

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

MATERIALS LEDGER CARD


Item

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

McGraw-Hill Companies, 2009


30

Fundamental Accounting Principles, 19th Edition

Problem 19-5A (Continued)


GENERAL JOURNAL
a.

Raw Materials Inventory........................................


Accounts Payable............................................

39,350
39,350

To record materials purchases ($31,250 + $8,100).

d.

Factory Payroll.......................................................
Cash...................................................................

87,125
87,125

To record factory payroll.

Factory Overhead...................................................
Cash...................................................................

51,000
51,000

To record other factory overhead.

e.

Finished Goods Inventory.....................................


Goods in Process.............................................

104,355
104,355

To record completion of job.

f.

Accounts Receivable.............................................
Sales..................................................................

200,000
200,000

To record sales on account.

Cost of Goods Sold................................................


Finished Goods Inventory...............................

104,355
104,355

To record cost of sales.

h.

Goods in Process Inventory*................................


Factory Overhead...................................................
Raw Materials Inventory..................................

35,525
600
36,125

To record direct & indirect materials.


*($16,875 + $6,480 + $8,750 + $3,420)

i.

Goods in Process Inventory*................................


Factory Overhead...................................................
Factory Payroll.................................................

77,500
9,625
87,125

To record direct & indirect labor.


*($45,000 + 32,500)

j.

Goods in Process Inventory..................................


Factory Overhead.............................................

62,000
62,000

To apply overhead ($36,000 + 26,000).

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

31

Problem 19-5A (Continued)


GENERAL LEDGER
Cash

Accounts Receivable

(d)
(d)

87,125
51,000
138,125

(f)

Sales
(f)

200,000

(f)

Finished Goods Inventory


(e)
104,355 (f)
104,355
0
Raw Materials Inventory
Bal.
35,750 (h)
36,125
(a)
39,350
38,975

(d)
(h)
(i)

Factory Overhead
51,000 (j)
62,000
600
9,625
775

200,000

Cost of Goods Sold


104,355
Accounts Payable
(a)

(h)
(i)
(j)

(d)

39,350

Goods in Process Inventory


35,525 (e)
104,355
77,500
62,000
70,670
Factory Payroll
87,125 (i)
0

87,125

Factory Overhead Subsidiary Ledger


Indirect Materials
(b)

600

Indirect Labor
(c)

9,625

Miscellaneous Overhead
(d)

51,000

McGraw-Hill Companies, 2009


32

Fundamental Accounting Principles, 19th Edition

Problem 19-5A (Continued)


Computation notes
1. Balance in Raw Materials Inventory
Material M...........................................
Material R...........................................
Paint ..................................................
Total raw materials............................

$ 30,625
6,750
1,600
$ 38,975

2. Balance in Goods in Process Inventory


Materials............................................. $ 12,170
Labor..................................................
32,500
Overhead............................................
26,000
Total goods in process..................... $ 70,670
3. Factory Overhead
Actual Factory Overhead
Miscellaneous overhead................
Indirect materials............................
Indirect labor..................................
Total actual factory overhead........
Factory overhead applied.................
Overapplied overhead.......................

$ 51,000
600
9,625
61,225
62,000
$ 775

McGraw-Hill Companies, 2009


Solutions Manual, Chapter 19

33

Você também pode gostar