In: Accounting
Froya Fabrikker A/S of Bergen, Norway, is a small company that manufactures specialty heavy equipment for use in North Sea oil fields. The company uses a job-order costing system that applies manufacturing overhead cost to jobs on the basis of direct labor-hours. Its predetermined overhead rate was based on a cost formula that estimated $378,000 of manufacturing overhead for an estimated allocation base of 900 direct labor-hours. The following transactions took place during the year: Raw materials purchased on account, $285,000. Raw materials used in production (all direct materials), $270,000. Utility bills incurred on account, $76,000 (85% related to factory operations, and the remainder related to selling and administrative activities). Accrued salary and wage costs: Direct labor (950 hours) $ 315,000 Indirect labor $ 107,000 Selling and administrative salaries $ 195,000 Maintenance costs incurred on account in the factory, $71,000 Advertising costs incurred on account, $153,000. Depreciation was recorded for the year, $89,000 (70% related to factory equipment, and the remainder related to selling and administrative equipment). Rental cost incurred on account, $114,000 (75% related to factory facilities, and the remainder related to selling and administrative facilities). Manufacturing overhead cost was applied to jobs, $ ? . Cost of goods manufactured for the year, $940,000. Sales for the year (all on account) totaled $2,050,000. These goods cost $970,000 according to their job cost sheets. The balances in the inventory accounts at the beginning of the year were: Raw Materials $ 47,000 Work in Process $ 38,000 Finished Goods $ 77,000 Required: 1. Prepare journal entries to record the preceding transactions. 2. Post your entries to T-accounts. (Don’t forget to enter the beginning inventory balances above.) 3. Prepare a schedule of cost of goods manufactured. 4A. Prepare a journal entry to close any balance in the Manufacturing Overhead account to Cost of Goods Sold. 4B. Prepare a schedule of cost of goods sold. 5. Prepare an income statement for the year.
As per policy, only four parts of a question is allowed to answer, so answering 1 - 4,
PREDETERMINED OVERHEAD RATE = total overhead / total direct labor hours = 378000/900 = $420/DLH
1) Journal Entries :
| Date | Accounts Titles | Debit $ | Credit $ |
| 1 | RM | 285000 | |
| AP | 285000 | ||
| (purchase of RM on account0 | |||
| 2 | WIP | 270000 | |
| RM | 270000 | ||
| 3 | MANUF. O/H | 64600 | |
| INCOME SUMMARY (selling & adminis.) | 11400 | ||
| Utility expenses | 76000 | ||
| 4 | WIP | 315000 | |
| MANUF. O/H | 107000 | ||
| INCOME SUMMARY (selling & adminis.) | 195000 | ||
| PAYROLL EXPNESES | 617000 | ||
| 5 | MANUF O/H (maintenance cost) | 71000 | |
| AP | 71000 | ||
| 6 | INCOME SUMMARY | 153000 | |
| Advertising expense | 153000 | ||
| 7 | MANUF O/H | 62300 | |
| INCOME SUMMARY (selling & adminis.) | 26700 | ||
| DEPRECIATION EXP. | 89000 | ||
| 8 | MANUF O/H | 85500 | |
| INCOME SUMMARY (selling & adminis.) | 28500 | ||
| Rent exp | 114000 | ||
| 9 | WIP (950*420) | 399000 | |
| MANUF O/H | 399000 | ||
| 10 | FG INVENTORY | 940000 | |
| WIP | 940000 | ||
| 11 | AR | 2050000 | |
| SALES REV. | 2050000 | ||
| 12 | COGS | 970000 | |
| FG INVENTORY | 970000 | ||
2: t-Accounts :
| Debit Entries | amount $ | Credit Entries | amount $ |
| WIP A/C: | |||
| OB | 38000 | FG INVENTORY | 940000 |
| RM | 270000 | CB | 82000 |
| DL | 315000 | ||
| M O/H | 399000 | ||
| RM A/C: | |||
| OB | 47000 | WIP | 270000 |
| PURCHASES | 285000 | CB | 62000 |
| FG INVENTORY A/C : | |||
| OB | 77000 | COGS | 970000 |
| WIP | 940000 | CB | 47000 |
| MANUF. O/H A/C: | |||
| UTILITY | 64600 | WIP | 399000 |
| INDIRECT LAB | 107000 | ||
| MAINTEN COST | 71000 | ||
| DEP | 62300 | ||
| RENT | 85500 | ||
| OVER- APPLIES | 8600 |
3: schedule of cost of goods manufactured :
| RM USED | 270000 | |
| DL USED | 315000 | |
| M. O/H APPLIED | 399000 | |
| COST OF MANUFACTURING | 984000 | |
| ADD: OPENING WIP | 38000 | |
| TOTAL MANUFACTURING AVAILABLE | 1022000 | |
| LESS: CLOSING WIP | -82000 | |
| COST OF GOODS MANUFACTURED | $940000 |
4) jOURNAL ENTRY:
DEBIT MANUFACTRING OVERHEAD $8600
CREDIT COGS $8600
(OVER APPLIED ENDED TO COGS)
=============