In: Accounting
Pack Rite manufactures back packs for schools. The business uses
a perpetual inventory system
and has a highly labour intensive production process, so it applies
manufacturing overhead based
on direct labour hours. Any overhead variance is closed out to Cost
of Goods Sold.
Pack Rite’s pre-determined overhead application rate for 2017 was
computed from the following
data:
Total estimated factory overheads
Total estimated direct labour hours
$4,200,000
35,000
During the first month of 2017, the business recorded the following
transactions.
i) Purchased materials on account, $500,000
ii) Incurred manufacturing wages of $1,065,000
iii) Issued direct materials and used direct labour in
manufacturing
Direct Materials Direct Labour Direct Labour Hours
Job 401 $100,000 $220,000 1,200
Job 402 81,000 190,000 1,000
Job 403 90,000 205,000 1,100
Job 404 150,000 290,250 1,800
iv) Issued indirect materials to production, $80,000
v) Charged indirect manufacturing wages to production,
$159,750
vi) Depreciation expense on factory equipment used on the different
jobs, $300,000
vii) Other overhead costs incurred on jobs 401 to 404 amounted to
$112,750
viii) Applied factory overhead to the various jobs using the
pre-determined factory overhead rate.
ix) Finished Jobs 401 – 403 and transferred to the finished goods
inventory account
x) Shipped Job 401 and 402 and billed customers at a margin of 25%
on cost.
Required:
a) Compute Pack Rite’s predetermined manufacturing overhead
rate.
b) Calculate the total manufacturing cost for each job.
c) Using the total figures, record the transactions in the general
journal.
d) Post the manufacturing overhead transactions to the
Manufacturing Overhead T-account and
state the balance on the account before closing the account. Show
the journal entries necessary
to dispose of this variance.
e) What is the balance in the Cost of Goods Sold account after the
adjustment?
f) Calculate the gross profit earned by Pack Rite for the
month.
g) Open T-accounts for Work in Process Inventory and Finished Goods
Inventory. Post the
appropriate entries to these accounts & determine the ending
account balances. Assume that
the beginning balances were zero.
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||||
Part -a | ||||||
Total Overhead | A | $ 4,200,000 | ||||
Total Direct Labor Hours | B | 35,000 | ||||
Plant-wise Overhead Rate | A/B | $ 120 | ||||
Part -b | ||||||
Job 401 | Job 402 | Job 403 | Job 404 | Total | ||
Direct Material | $ 100,000 | $ 81,000 | $ 90,000 | $150,000 | $ 421,000 | |
Direct Labor | $ 220,000 | $ 190,000 | $ 205,000 | $290,250 | $ 905,250 | |
Overheads: | ||||||
-Job 401 | 1200*120 | $ 144,000 | $ 144,000 | |||
-Job 402 | 1000*120 | $ 120,000 | $ 120,000 | |||
-Job 403 | 1100*120 | $ 132,000 | $ 132,000 | |||
-Job 404 | 1800*120 | $216,000 | $ 216,000 | |||
Total Manufacturing Cost | $ 464,000 | $ 391,000 | $ 427,000 | $656,250 | $1,938,250 | |
Part -c | ||||||
i | Raw Material Inventory | $ 500,000 | ||||
Accounts Payable | $ 500,000 | |||||
ii | Manufacturing Wages | $ 1,065,000 | ||||
Wages Payable | $ 1,065,000 | |||||
iii | Work in process Inventory | $ 421,000 | ||||
Raw Material Inventory | $ 421,000 | From Part -b | ||||
iii | Work in process Inventory | $ 905,250 | ||||
Manfacturing wages | $ 905,250 | From Part -b | ||||
iv | Factory Overhead | $ 80,000 | ||||
Raw Material Inventory | $ 80,000 | |||||
v | Factory Overhead | $ 159,750 | ||||
Manfacturing wages | $ 159,750 | |||||
vi | Factory Overhead | $ 300,000 | ||||
Accumulated Depreciation | $ 300,000 | |||||
vii | Factory Overhead | $ 112,750 | ||||
Other Accounts | $ 112,750 | |||||
viii | Work in process Inventory | $ 612,000 | From Part -b | |||
Factory Overhead | $ 612,000 | |||||
ix | Finished Goods Inventory | $ 1,282,000 | From Part -b | |||
Work in process Inventory | $ 1,282,000 | 464000+391000+427000 | ||||
x | Cost of Goods Sold | $ 855,000 | From Part -b | |||
Finished Goods Inventory | $ 855,000 | 464000+391000 | ||||
x | Cash | $ 1,068,750 | 855000+25% | |||
Sales | $ 1,068,750 | |||||
Part d | ||||||
Manufacturing Overhead Account | ||||||
Debit | Credit | |||||
iv | $ 80,000 | viii | $ 612,000 | |||
v | $ 159,750 | COGS | $ 40,500 | |||
vi | $ 300,000 | |||||
vii | $ 112,750 | |||||
Journal: | Cost of Goods Sold | $ 40,500 | Working Below | |||
Factory Overhead | $ 40,500 | |||||
(to dispose off balance) | ||||||
Part e: | Cost of Goods Sold | |||||
Debit | Credit | |||||
x | $ 855,000 | |||||
Manufacturing Overheads | $ 40,500 | |||||
Balance | $ 895,500 | |||||
Part f | Gross Proft | |||||
Sale | $ 1,068,750 | |||||
Less: Cost of Goods Sold | $ 895,500 | |||||
Gross Profit | $ 173,250 | |||||
Part g | Inventory | |||||
Work in Process Inventory | ||||||
Debit | Credit | |||||
iii | $ 421,000 | ix | $1,282,000 | |||
iii | $ 905,250 | |||||
viii | $ 612,000 | |||||
Balance | $ 656,250 | |||||
Finished Goods Inventory | ||||||
Debit | Credit | |||||
ix | $ 1,282,000 | x | $ 855,000 | |||
Balance | $ 427,000 |