In: Accounting
Problem 8-57 (Static) Prepare a Production Cost Report and Adjust Inventory Balances: Weighted-Average Method (LO 8-3, 4)
The records of Fremont Corporation’s initial and unaudited accounts show the following ending inventory balances, which must be adjusted to actual costs.
Units | Unaudited Costs | |||
Work-in-process inventory | 120,000 | $ | 793,152 | |
Finished goods inventory | 20,000 | 337,560 | ||
As the auditor, you have learned the following information. Ending work-in-process inventory is 40 percent complete with respect to conversion costs. Materials are added at the beginning of the manufacturing process, and overhead is applied at the rate of 80 percent of the direct labor costs. There was no finished goods inventory at the start of the period. The following additional information is also available.
Costs | |||||||
Units | Direct Materials | Direct Labor | |||||
Beginning inventory (80% complete as to labor) | 80,000 | $ | 240,000 | $ | 546,000 | ||
Units started | 400,000 | ||||||
Current costs | 1,560,000 | 2,208,000 | |||||
Units completed and transferred to finished goods inventory | 360,000 | ||||||
Required:
a. Prepare a production cost report for Fremont using the weighted-average method. (Hint: You will need to calculate equivalent units for three categories: materials, labor, and overhead.)
b. Show the journal entry required to correct the difference between the unaudited records and actual ending balances of Work-in-Process Inventory and Finished Goods Inventory. Debit or credit Cost of Goods Sold for any difference.
c. Please interpret solution in 4-5 sentences
Answer-
A)
FREMONT CORPORATION | |||||
Production Cost Report—Weighted-Average | |||||
Physical Units | Total Costs | Materials | Labor | Overhead | |
Flow of Production Units | |||||
Units to be accounted for: | |||||
Beginning WIP inventory | 80000 | ||||
Units started this period | 400000 | ||||
Total units to be accounted for | 480000 | ||||
Units accounted for: | |||||
Units completed and transferred out: | |||||
From beginning inventory | 80000 | ||||
Started and completed currently | (360000-80000)= 280000 | ||||
Total transferred out | 360000 | 360000 | 360000 | 360000 | |
Units in ending WIP inventory | (480000-360000)= 120000 | (120000*100%)= 120000 | (120000*40%)= 48000 | (120000*40%)= 48000 | |
Total units accounted for | 480000 | 480000 | 408000 | 408000 | |
Costs to be accounted for: | |||||
Costs in beginning WIP inventory | $1222800 | $240000 | $546000 | (546000*80%)= $436800 | |
Current period costs | 5534400 | 1560000 | 2208000 | (2208000*80%)= 1766400 | |
Total costs to be accounted for | $6757200 | $1800000 | $2754000 | $2203200 | |
Cost per equivalent unit: | |||||
Materials | $3.75 | ||||
Labor | $6.75 | ||||
Overhead | $5.40 | ||||
Costs accounted for: | |||||
Costs assigned to units transferred out: | |||||
Materials | $1350000 | (360000*$3.75)= 1350000 | |||
Labor | 2430000 | (360000*$6.75)= 2430000 | |||
Overhead | 1944000 | (360000*$5.40)= 1944000 | |||
Total costs of units transferred out | $5724000 | $1350000 | $2430000 | $1944000 | |
Costs assigned to ending WIP inventory: | |||||
Materials | $450000 | (120000*$3.75)= 450000 | |||
Labor | 324000 | (48000*$6.75)= 324000 | |||
Overhead | 259200 | (48000*$5.40)= 259200 | |||
Total ending WIP inventory | $1033200 | $450000 | $324000 | $259200 | |
Total costs accounted for | $6757200 | $1800000 | $2754000 | $2203200 |
Cost per equivalent unit:
Materials= $1800000/480000= $3.75
Labor= $2754000/408000= $6.75
Overhead= $2203200/408000= $5.40
B) Difference in Work in process= Unaudited accounts balance-Actual balances
Work in process= $793152-1033200= $-240048
Finished goods= $337560-($3.75+6.75+5.40)*20000= $19560
Event | Account titles and explanation | Debit | Credit |
1 | Work in process | $240048 | |
Finished goods | $19560 | ||
Cost of goods sold (240048-19560) | $220488 | ||
(To record difference between the unaudited records and actual ending balances of Work-in-Process Inventory and Finished Goods Inventory) |
C)
Income | Understated |
Work in process inventory | Understated |
Finished goods inventory | Overstated |
If the adjustment (B) is not made than it will also not effect the cost of goods sold by which the company's income will be understated.
As the unaudited ending work in process inventory is less than the actual ending work in process inventory and if the adjustment (B) is not made the company's work in process inventories must be understated.
As the unaudited ending finished goods inventory is greater than the actual ending finished goods inventory and if the adjustment (B) is not made the company's finished goods inventories must be overstated.