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)
=============