Professional Documents
Culture Documents
Chapter03 E7 PDF
Chapter03 E7 PDF
of
McGraw-Hill/Irwin
Inc.
3-2
McGraw-Hill/Irwin
Inc.
3-4
These
three
processes
are
departmental overhead rates.
used
in
developing
McGraw-Hill/Irwin
Inc.
3-6
among
Work-in-Process
Inventory,
Inventory, and Cost of Goods Sold.
Finished-Goods
McGraw-Hill/Irwin
Inc.
3-8
SOLUTIONS TO EXERCISES
EXERCISE 3-23 (10 MINUTES)
1.
Process
2.
Job-order
3.
4.
Process
5.
Process
6.
Job-order
7.
Process
8.
9.
Process
10.
Job-order
Predeterm
ned
i overhead
rate=
budgeted
overhead
budgeted
production
volume
$100,000
+($.10)(20,0
000)
= $.60perchicken
200,000
(c
)
$100,000
+($.10)(30,0
000)
= $.43perchicken(rounded)
300,000
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
Overheadrate =
$100,000
+($.10)(40,0
000)
= $.35perchicken
400,000
5,480
Finished-Goods Inventory.....................
Work-in-Process Inventory..............
5,480
4,600
680
200
5,480
191,000
McGraw-Hill/Irwin
Inc.
3-10
124,000
Raw material used in January............................... $201,00
0
Direct labor..........................................................
300,000
Total prime costs incurred in January.................... $501,00
0
2
.
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
235,000
Subtotal............................................................... $916,00
0
Deduct: Work-in-process inventory, January 31.....
251,000
Cost of goods manufactured................................. $665,00
0
4
.
665,000
Cost of goods available for sale............................ $790,00
0
Deduct: Finished-goods inventory, January 31.......
117,000
Cost of goods sold................................................ $673,00
0
Since the company accumulates overapplied or
underapplied overhead until the end of the year, no
adjustment is made to cost of goods sold until December
31.
5
.
January................................................................ 175,000
Overapplied overhead as of January 31.................
$
5,000
The balance in the Manufacturing Overhead account on
January 31 is a $5,000 credit balance.
NOTE: Actual selling and administrative expense, although
given in the exercise, is irrelevant to the solution.
McGraw-Hill/Irwin
Inc.
3-12
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
3
.
manufactu
ring
cost
work-inprocess
+ inventory,
$2,500,000 +
Jan.1
.75X
work-inprocess
inventory,
Dec. 31
cost of
=
goods
manufactur
ed
= $2,425,000
.25X = $2,500,000
$2,425,000
X = $300,000
McGraw-Hill/Irwin
Inc.
3-14
TB78
Date
Started
4/1
Descrip
tion
teddy bears
Date
Completed
4/15
Number of Units
Completed
Date
4/1
4/5
1,000
Direct Material
Requisition Number Quantity
101
400
108
500
Unit Price
$.80
.30
Cost
$320
150
Direct Labor
Time Card Number
Hours
Various time cards
500
Rate
$12
Cost
$6,000
Date
4/1
4/8
Date
4/15
Manufacturing Overhead
Activity Base
Quantity Application
Rate
Direct-labor hours
500
$2
Cost Summary
Cost Item
Total Direct Material
Total Direct Labor
Total Manufacturing Overhead
Total Cost
Unit Cost
Date
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
Cost
$1,000
Amount
$ 470
6,000
1,000
$7,470
$ 7.47
Shipping Summary
Units
Units Shipped
Remaining
In Inventory
Cost Balance
4/30
700
McGraw-Hill/Irwin
Inc.
3-16
300
$2,241*
$7.47 = $2,241
$
30,000
Add: Purchases of raw material.......
278,000
Raw material available for use......... $308,00
0
Deduct: Raw-material inventory,
33,000
December 31........................................
Raw material used...........................
$275,00
0
Direct labor..........................................
120,000
Manufacturing overhead
Total manufacturing costs....................
Add: Work-in-process inventory,
January 1..............................................
Subtotal...............................................
Deduct: Work-in-process inventory,
December 31........................................
Cost of goods manufactured.................
*
252,000
$647,00
0
39,000
$686,00
0
42,900
$643,10
0
$
42,000
Add: Cost of goods manufactured........................
643,100
Cost of goods available for sale........................... $685,10
0
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
46,200
Cost of goods sold............................................... $638,90
0
McGraw-Hill/Irwin
Inc.
3-18
Raw-Material Inventory
227,000
174,000
53,000
Wages Payable
324,000
Manufacturing Overhead
180,000
Work-in-Process Inventory
18,000
DM
174,000
DL
324,000
MOH
180,000
120,000
576,000
Sales Revenue
195,000
Finished-Goods Inventory
30,000
120,000
132,000
18,000
Accounts Receivable
195,000
2.
XXX
XXX
$
53,000
576,000
18,000
$195,00
0
Gross margin....................................................
........................................................................
McGraw-Hill/Irwin
Inc.
3-20
132,000
$
63,000
2.
Raw material:
Beginning inventory.........................................
Add: Purchases................................................
Deduct: Raw material used...............................
Ending inventory..............................................
$71,000
?
326,000
$81,000
$336,000
Direct labor:
Total manufacturing cost..................................
Deduct: Direct material....................................
Direct labor and manufacturing overhead.........
3.
$686,000
326,000
360,000
$360,
000
$360,
000
$360,
000
Direct labor
$360,
000
1.6
Direct labor
$225,
000
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$
80,00
0
686,0
00
$
30,00
0
$736,
000
McGraw-Hill/Irwin
Inc.
3-22
$
90,00
0
736,0
00
$826,
000
?
$110,
000
$716,
000
Percentage
25%
Finished Goods.................
49,350
35%
40%
Total................................
$141,000
100%
Account
Underapplie
d
Overhead
Work in Process................
$16,000*
Finished Goods.................16,000
Cost of Goods Sold............16,000
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
x
x
x
x
Calculation of
Percentage
35,250
$141,000
49,350
$141,000
56,400
$141,000
Percent
age
25%
35%
40%
Amount
Added
to Account
$4,000
5,600
6,400
*Underapplied overhead=
actual overhead applied
overhead
$16,000 = $157,000 $141,000
Journal entry:
Work-in-Process Inventory...............
4,000
Finished-Goods Inventory................
5,600
Cost of Goods Sold..........................
6,400
Manufacturing Overhead.................
McGraw-Hill/Irwin
Inc.
3-24
16,000
1.
Predeterm
n
i edoverheadrate =
2.
94,000
Indirect material available for use. . . . $142,00
0
Deduct: Ending inventory, December
31
63,000
Indirect material used......................
Actual manufacturing overhead............
actual
Overapp = manufactu
lied
ring
overhea
overhead
d
$
231,000
21,000
82,000
200,000
59,000
30,000
300,000
79,000
$1,002,
000
applied
manufactu
ring
overhead
= $1,002,000 ($13.30
80,000*) = $62,000
3.
Manufacturing Overhead......................
Cost of Goods Sold........................
62,000
62,000
McGraw-Hill/Irwin
Inc.
3-26
Predetermined
overhead rate
(a)
$364,000
10,000
machinehours
(b)
$364,000
20,000
direct
-laborhours
(c)
$364,000
$280,000
*
Actual
manufactu
ring
overhead
in
the
budgeted
manufactur
ingoverhead
budgeted
levelofcostdriver
given
$14
applied
overapplied or
manufactu = underapplied
ring
overhead
overhead
(a)
$340,000 (11,000)
($36.40)
= $60,400 overapplied
overhead
(b)
$340,000 (18,000)
($18.20)
= $12,400 underapplied
overhead
(c)
$340,000
($270,000)(130%)
= $11,000 overapplied
overhead
$15
Work-in-Process Inventory.....................
Manufacturing Overhead.................
2.
Work-in-Process Inventory.....................
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
340,0
00
340,000
400,4
00
Manufacturing Overhead.................
EXERCISE 3-37 (10 MINUTES)
400,400
3,500
euros
6,000
euros
9,600
euros
19,100
euros
Memorandum
Date:
Today
To:
President
From:
I.M. Student
Subje
ct:
McGraw-Hill/Irwin
Inc.
3-28
Memorandum
Date:
Today
To:
President
From:
I.M. Student
Subje
ct:
6,000
a $6,000
= 100sq.ft.perset 20sets $3persq.ft.
540
b $540
= 3machine
hours 20sets $9permachine
hour.
3,200
c$3,200
= 40direct
-labor
hours
20sets
$4perdirect
-labor
hour.
McGraw-Hill/Irwin
Inc.
3-30
(2 restaura
)
nt
(3 fitness
(a
)
(b
)
(c
)
(d
)
(e
)
(a
)
(b
)
(c
)
(d
)
(e
)
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
club:
(4 bank:
)
McGraw-Hill/Irwin
Inc.
3-32
)
(b
)
(c
)
(d
)
(e
)
(a
)
(b
)
(c
)
(d
)
(e
)
(a
)
(b
)
(c
)
(d
)
(e
)
(6 hospital: (a
)
)
(b
)
(c
)
(d
)
(e
)
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
SOLUTIONS TO PROBLEMS
PROBLEM 3-42 (45 MINUTES)
NOTE:
The 12/31/x1 balances for cash and accounts
receivable, although given in the problem, are irrelevant to the
solution.
1.
58,000
Total manufacturing costs....................
$175,10
0
Add: Work-in-process inventory,
8,100
12/31/x0...............................................
Subtotal...............................................
$183,20
0
Deduct: Work-in-process inventory,
8,300
12/31/x1...............................................
McGraw-Hill/Irwin
Inc.
3-34
$174,90
0
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
obtained
$
14,000
174,900
$188,90
0
15,400
$173,50
0
3,100
$170,40
0
from
the
3.
McGraw-Hill/Irwin
Inc.
3-36
$205,800
170,400
$35,400
$13,800
2,500
1,200
1,700
4,000
23,200
2008 The McGraw-Hill Companies,
Solutions Manual
2.
$12,200
5,100
$7,100
budgeted
manufactur
ingoverhead
budgeted
direct
-laborhours
$240,000
=
= $12perhour
(2,000)
(10)
Predeterm
ned
i overhead
rate=
Journal entries:
(a) Raw-Material Inventory.................
Accounts Payable....................
(b
)
Work-in-Process Inventory.............
33,000
33,000
460
Raw-Material Inventory...........
(c) Manufacturing Overhead...............
Manufacturing-Supplies
Inventory......................................
(d
)
Manufacturing Overhead...............
460
100
8,000
Accumulated Depreciation:
Building........................................
(e
)
Manufacturing Overhead...............
(f)
Work-in-Process Inventory.............
Wages Payable.......................
100
8,000
400
Cash.......................................
400
34,000
34,000
20,400
20,400
(g
)
Manufacturing Overhead...............
(h
)
Manufacturing Overhead...............
910
2,500
Wages Payable.......................
(i)
Finished-Goods Inventory..............
Work-in-Process Inventory......
PROBLEM 3-43 (CONTINUED)
(j)
910
2,500
14,400
14,400
Accounts Receivable......................
Sales Revenue........................
13,500
10,800*
13,500
10,800
*$10,800 = (9/12)($14,400)
Accounts Payable
2,500 Bal.
1/1
136,50 135,0
0
00
1,000 Bal.
12/31
Finished-Goods Inventory
Bal.
12,000
1/1
718,0 710,0
Bal.
00 00
12/31
20,00
0
2008 The McGraw-Hill Companies,
Solutions Manual
Direct
labor
Mfg.
overh
ead
Bal.
12/31
150,0 718,000
00
450,0
00
19,00
0
Manufacturing Overhead
452,5 450,000
00
Sales Revenue
810,000
Wages Payable
2,000 Bal.
1/1
147,0 150,0
00
00
5,000 Bal.
12/31
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
Accounts Receivable
Bal.
1/1
Bal.
12/31
11,00
0
810,0 806,000
00
15,0
00
2.
(a)
80,000*
Work-in-Process Inventory..................
............................Raw-Material Inventory
. 80,000....
Work-in-Process Inventory..................
130,800**
...................................Wages Payable
.....................
130,800
*
Receivable
2008 The McGraw-Hill Companies,
Solutions Manual
Sales Revenue............................
146,950
* $112,250 + $34,700 = $146,950
Cost of Goods Sold.............................
Finished-Goods Inventory............
112,250
3.
112,250
increased
by
$203,000
3.
4.
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
[$5,600,000
Finished-Goods Inventory............15,761,800*
Work-in-Process Inventory....
...................................................15,761,800
*Beginning balance in Work-in-Process Inventory +
additions to the account:
$156,800 + $15,605,000 = $15,761,800
5.
$
65,000
2,860,0
00
1,740,0
00
59,0
00
830,0
00
$5,554,0
00
101,000
101,000
McGraw-Hill/Irwin
Inc.
3-42
7.
$
0
15,761,8
00
$15,761,8
00
351,5
00
$15,410,3
00
101,0
00
$15,309,3
00
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$2,500,
000
300,
000
250,
000
50,
000
100,
Percen
t
Tracea
ble
Tracea
ble
Cost
80%
$2,000,
000
180,
000
225,
000
45,
000
50,
60
90
90
50
costs
Total
.
000
$3,200,
000
000
$2,500,
000
costs)
total
2.
3.
McGraw-Hill/Irwin
Inc.
3-44
Other
operating
costs.
Subtotal
Overhead ($50,000 x
28%).
Total
cost.
Markup
($64,000
x
20%).
Billing
to
Martin
$41,0
00
2,6
00
4,5
00
5
00
1,4
00
$50,0
00
14,0
00
$64,0
00
12,8
00
$76,8
00
5.
6.
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
McGraw-Hill/Irwin
Inc.
3-46
Direct
labor.
Manufacturing overhead (360
x $10)
Assembly Department:
Direct
material
Direct
labor.
Manufacturing
overhead
($58,600 x 55%)..
Total
cost
...
$24,5
00
27,9
00
3,6 $
00
56,00
0
$
6,700
58,6
00
32,2
97,
30
530
$153,
530
3.
4.
5.
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
6.
7.
McGraw-Hill/Irwin
Inc.
3-48
1.
Predeterm
niedoverhead
rate=
2.
Journal entries:
(a Raw-Material Inventory............
)
Accounts Payable..............
7,850
(b Work-in-Process Inventory.......
)
Raw-Material Inventory......
180
(c
)
Manufacturing Overhead..........
7,850
180
30
Manufacturing-Supplies
Inventory.................................
30
(d Manufacturing Overhead..........
)
Cash..................................
800
(e Work-in-Process Inventory.......
)
Wages Payable..................
75,000
(f
)
800
75,000
1,800
(g Raw-Material Inventory............
)
Accounts Payable..............
3,000
(h Accounts Payable.....................
)
Cash..................................
1,700
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
1,800
3,000
1,700
2008 The McGraw-Hill Companies,
3-49
(i
)
Manufacturing Overhead..........
21,000
Wages Payable..................
(j
)
Manufacturing Overhead..........
21,000
7,000
Accumulated Depreciation:
Equipment...............................
(k) Finished-Goods Inventory.........
Work-in-Process Inventory.
PROBLEM 3-49 (CONTINUED)
(l)
Work-in-Process Inventory.......
Manufacturing Overhead....
7,000
1,100
1,100
140,000*
140,000
176,000
139,000
McGraw-Hill/Irwin
Inc.
3-50
176,000
139,000
HURON CORPORATION
SCHEDULE OF COST OF GOODS MANUFACTURED
FOR THE YEAR ENDED DECEMBER 31, 20X2
Direct material:
Raw material inventory, 12/31/x1
Add: Purchases of raw material. .
Raw material available for use. . .
Deduct: Raw-material inventory,
12/31/x2........................................
Raw material used.....................
Direct labor....................................
Manufacturing overhead:
Indirect material........................
Indirect labor.............................
Depreciation on factory building.
Depreciation on factory
equipment.....................................
Utilities.....................................
Property taxes...........................
Insurance..................................
Total actual manufacturing
overhead.......................................
Deduct: Underapplied
overhead*......................................
Overhead applied to work in
process..........................................
Total manufacturing costs..............
Add: Work-in-process inventory,
12/31/x1........................................
Subtotal.........................................
Deduct: Work-in-process inventory,
12/31/x2........................................
Cost of goods manufactured...........
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$89,000
731,000
$820,000
59,000
$761,000
474,000
$45,000
150,000
125,000
60,000
70,000
90,000
40,000
$580,000
2,500
577,500
$1,812,50
0
-0$1,812,50
0
40,000
$1,772,50
0
McGraw-Hill/Irwin
Inc.
3-52
HURON CORPORATION
SCHEDULE OF COST OF GOODS SOLD
FOR THE YEAR ENDED DECEMBER 31, 20X2
Finished-goods inventory, 12/31/x1.................
Add: cost of goods manufactured....................
Cost of goods available for sale.......................
Deduct: Finished-goods inventory, 12/31/x2.. . .
Cost of goods sold..........................................
Add: Underapplied overhead*..........................
Cost of goods sold (adjusted for underapplied
overhead).......................................................
$
35,000
1,772,500
$1,807,50
0
40,000
$1,767,50
0
2,500
$1,770,00
0
HURON CORPORATION
INCOME STATEMENT
FOR THE YEAR ENDED DECEMBER 31, 20X2
Sales revenue.................................................
Less: Cost of goods sold..................................
Gross margin..................................................
Selling and administrative expenses................
Income before taxes.......................................
Income tax expense........................................
Net income.....................................................
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$2,105,00
0
1,770,000
$
335,000
269,000
$
66,000
25,000
$
41,000
2.
3.
McGraw-Hill/Irwin
Inc.
3-54
$17,000
113,000
$130,000
26,000
$104,000
Direct labor.....................................
Manufacturing overhead applied
(50% of direct labor)
Total manufacturing costs...............
160,000 *
80,000
$344,000
40,000
$384,000
36,000
$348,000
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
3.
$17,000
113,000
$130,000
26,000
$104,000
160,000
$264,000
$160,000
80,000
$240,000
1.
Predeterm
ned
i overhead
rate=
2.
3.
McGraw-Hill/Irwin
Inc.
3-56
Underapplied
overhead
$6,000
$20,000
4.
6,000
6,000
(a
)
Account
Explanation
Amount*
Job P82
only
Job N08
only
$2,500
Percentag
e
12.5%
12,500
62.5%
Job A79
only
5,000
25.0%
$20,000
100.0%
Work in
Process
Finished
Goods
Cost of
Goods
Sold
Total
Account
Work in
Process
Finished
Goods
Cost of Goods
Sold
Total
Underappl
ied
Overhead
$6,000
Calculation
of
Percentage
2,500
20,000
12,500
20,000
5,000
20,000
Percentag
e
12.5%
Amount
Added
to Account
$ 750
6,000
62.5%
3,750
6,000
25.0%
1,500
$6,000
(b Journal entry:
)
Work-in-Process Inventory..................
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
750
Finished-Goods Inventory...................
Cost of Goods Sold..............................
Manufacturing Overhead..............
3,750
1,500
6,000
McGraw-Hill/Irwin
Inc.
3-58
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
McGraw-Hill/Irwin
Inc.
3-60
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
2nd......................................
Predetermin
ed Overhead
Rate
$4 per
hour
5 per hour
3rd.......................................
4 per hour
4th.......................................
5 per hour
Quarter
1st.......................................
Calculations
$100,000/25,
000
$80,000/16,0
00
$50,000/12,5
00
$70,000/14,0
00
2.
Direct material....................
Direct labor.........................
Manufacturing overhead:
20 hrs $4 per hr..........
20 hrs $5 per hr..........
Total cost............................
January
$100
300
April
$100
300
80
____
$480
100
$500
January
$480
48
$528
April
$500
50
$550
3.
Total cost............................
Markup (10%).....................
Price...................................
4.
Predeterm
ned
i rate=
annualbudgeted
manufactur
ingoverhead
annualbudgeted
direct
-laborhours
$300,000
= $4.44perhour(rounded)
67,500
5.
Direct material.....................
Direct labor..........................
McGraw-Hill/Irwin
Inc.
3-62
January
$100.00
300.00
April
$100.00
300.00
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
88.80
88.80
$488.80
$488.80
Total cost.............................
Markup (10%)......................
Price....................................
$488.80
48.88
$537.68
3.
$54,000
45,000
84,000
17,675
$200,675
direct-labor wages
$204,000
=
= $24.00per hour
direct-labor hours
8,500
McGraw-Hill/Irwin
Inc.
3-64
$10,100
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
5.
$42,925
6.
$12,000
15,000
6,000
6,400
8,100
$47,500
=
=
McGraw-Hill/Irwin
Inc.
3-66
$47,500 $42,925
$4,575 underapplied
1.
Predetermi
nedoverhead
rate=
2.
Journal entries:
(a Raw-Material Inventory............
)
Accounts Payable..............
5,000
(b Raw-Material Inventory............
)
Accounts Payable..............
4,000
(c
)
Work-in-Process Inventory.......
5,000
4,000
11,250*
Raw-Material Inventory......
*(250 sq. ft.
lb.)
11,250
Manufacturing Overhead**.......
Manufacturing-Supplies
Inventory.................................
$10 per
100
100
34,000
Work-in-Process Inventory.......
Manufacturing Overhead....
35,700*
13,000
47,000
35,700
(e Manufacturing Overhead..........
)
Accumulated Depreciation:
Building and
Equipment.......................
(f
)
Manufacturing Overhead..........
12,000
12,000
1,200
Cash..................................
PROBLEM 3-57 (CONTINUED)
1,200
(g Manufacturing Overhead..........
)
Accounts Payable..............
2,100
(h Manufacturing Overhead..........
)
Cash..................................
2,400
(i
)
Manufacturing Overhead..........
3,100
(j
)
8,000
4,000
(l)
1,000
2,100
2,400
Prepaid Insurance..............
(m Finished-Goods Inventory........
)
Work-in-Process Inventory
McGraw-Hill/Irwin
Inc.
3-68
3,100
8,000
4,000
1,000
34,050*
34,050
2008 The McGraw-Hill Companies,
Solutions Manual
$5)
$20).
Manufacturing overhead
(800 $21)....................
Total cost........................
(n
)
$
1,250
16,00
0
16,80
0
$34,0
50
Accounts Receivable...............
26,600*
Sales Revenue...................
*(76
26,600
.
17,025**
17,025
**17,025 = $34,050 2
PROBLEM 3-57 (CONTINUED)
3.
Bal
Accounts Receivable
Bal.
21,0
00
(n)
26,6
00
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
(f)
(h)
(j)
(l)
Accounts Payable
13,00 Bal
0
5,000 (a)
4,000 (b)
2,100 (g)
Wages Payable
8,000 Bal
.
47,00 (d)
0
2008 The McGraw-Hill Companies,
3-69
Bal.
Prepaid Insurance
5,00
0
3,100
(i)
Manufacturing-Supplies
Inventory
Bal.
500
100
Accumulated
Depreciation:
Buildings and Equipment
102,0 Bal
00 .
12,00 (e)
0
4,000 (k)
Manufacturing Overhead
(c)
(c)
(d)
(e)
(f)
(g)
(h)
(i)
Raw-Material Inventory
Bal.
149,0
00
(a)
5,000 11,250
(c)
(b)
4,000
Work-in-Process Inventory
Bal.
91,00
0
(c)
11,25 34,050
(m)
0
(d)
34,00
0
(d)
35,70
0
PROBLEM 3-57 (CONTINUED)
Finished-Goods Inventory
McGraw-Hill/Irwin
Inc.
3-70
100 35,70
0
13,00
0
12,00
0
1,200
2,100
2,400
3,100
(d)
4,000
(l)
1,000
Sales Revenue
2008 The McGraw-Hill Companies,
Solutions Manual
Bal.
220,
000
34,0 17,025
50
(m)
4.
(a)
26,60
0
(n)
(b)
(n)
Overapplied
overhead
$ 100
13,000
12,000
1,200
2,100
2,400
3,100
$33,900
a m i c a n m at i p g un n a p ga u n l l i f u e a
o v o e v r e h r e h
= $33,900 $35,700*
= $1,800 overapplied
*$35,700 = 1,700 direct-labor hours
hour.
(c)
Manufacturing Overhead.............
Cost of Goods Sold................
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$21 per
1,800
1,800
McGraw-Hill/Irwin
Inc.
3-72
$149,00
0
9,000
$158,00
0
146,750
$
11,250
34,000
$
100
13,000
12,000
1,200
2,100
2,400
3,100
$33,900
1,800
35,700
$
80,950
91,000
$171,95
0
137,900
$ 34,050
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$220,00
0
34,050
$254,05
0
237,025
$
17,025
1,800
$
15,225
McGraw-Hill/Irwin
Inc.
3-74
$26,600
15,225
$11,375
13,000
$
(1,625)
T81
Date
Started
March 5
Descrip
tion
Trombones
Date
Completed
March 20
Number of Units
Completed
Date
3/5
76
Direct Material
Requisition Number Quantity
112
250
Unit Price
$5.00
Cost
$1,250
Direct Labor
Time Card Number
Hours
3-08 through 3-12
800
Rate
$20
Cost
$16,000
Date
3/8 to
3/12
Date
3/8 to
3/12
Manufacturing Overhead
Activity Base
Quantity Application
Rate
Direct-labor hours
800
$21
Cost
$16,800
Cost Summary
Cost Item
Total direct material
Total direct labor
Total manufacturing overhead
Total cost
Unit cost
Date
March
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
Amount
$1,250
16,000
16,800
$34,050
$448.03*
Shipping Summary
Units
Units Shipped
Remaining
In Inventory
38
38
Cost Balance
$17,025
*Rounded
$17,025 = $34,050 2
McGraw-Hill/Irwin
Inc.
3-76
$216,000
$19,000
$70,000
$38,000
$80,000
6.
7.
8.
9.
10
.
$60,000
$150,000
$40,000
$15,000
Zero
Accounts Payable
12,00 Bal.
0
10/31
81,00 70,00
0 0
Bal.
1,000 11/30
Finished-Goods Inventory
Bal.
35,00
10/31
0
150,0 180,0
00 00
Bal.
5,000
11/30
Cost of Goods Sold
180,0
00
Sales Revenue
216,0
00
2008 The McGraw-Hill Companies,
3-77
Wages Payable
1,000 Bal.
10/31
79,5 80,000
00
1,500 Bal.
11/30
Accounts Receivable
Bal.
8,000
10/31
216,0 205,0
00 00
Bal.
19,00
11/30
0
Supporting Calculations:
1.
Sales revenue
120%
120%
= $216,000
McGraw-Hill/Irwin
Inc.
3-78
Ending balance in
accounts receivable
3.
Purchases of raw
material
Addition to accounts
payable
$70,000
4.
November 30
balance in work-inprocess inventory
*Predetermined
overhead rate
budgeted
overhead
budgeted
direct-laborhours
$720,000
= 48,000
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
budgeted
direct
-laborcost
direct
-laborrate
$960,000
= 48,000
$20
5.
Addition to work in
process
for direct labor
November credit to
wages payable
McGraw-Hill/Irwin
Inc.
3-80
November credit to
= wages payable
= ending balance + payments
beginning balance
= $1,500 + $79,500 $1,000
= $80,000
November applied
overhead
= direct labor
hours predetermined overhead
rate
= 4,000*
$15
= $60,000
Direct labor hours
7.
Cost of goods
completed during
November
addition
toworkinprocess
fordirect
labor
direct
-laborrate
$80,000
= 4,000
hours
$20
beginning
ending
additio
= balance in +
balance in
ns
work in
work in
during
process
process
Novem
ber
= $8,000 + ($40,000 + $80,000 +
$60,000) $38,000
= $150,000
8.
9.
October 31 balance
in
raw-material
inventory
November 30
=
balance in
raw-material
inventory
= $40,000
(given)
direct
+ mate purcha
rial
ses
used
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
McGraw-Hill/Irwin
Inc.
3-82
$320,000
200,000
$520,000
$80,000
200,000
$280,000
$800,000
totalbudgeted
overhead
rate
totalbudgeted
direct
-laborhours
$800,000
=
= $20perhour
40,000
Predeterm
ned
i overhead
rate=
2.
Product prices:
Total cost......................................
Markup, 10% of cost......................
Price.............................................
3.
Basic
System
$1,100
110
$1,210
Advance
d System
$1,500
150
$1,650
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$520,000
20,000
$280,000
20,000
$520,000
20,000
$280,000
20,000
$26 per
direct-
$14 per
direct-
labor
hour
McGraw-Hill/Irwin
Inc.
3-84
labor
hour
5.
System
$400
300
Advance
d
System
$800
300
130
390
210
_ ____
$1,040
70
$1,560
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
System
$1,040
104
$1,144
Advance
d
System
$1,560
156
$1,716
TELETECH CORPORATION
Memorandum
Date:
Today
To:
From:
I. M. Student
Subject:
McGraw-Hill/Irwin
Inc.
3-86
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
Machine setup
Material
receiving....
Inspection.....
Machineryrelated..........
Engineering...
Total
overhead.......
2.
(b)
Activity
Cost Pool
$100,000
(c)
Quantity of
Cost Driver
200 setups
(b) (c)
Cost Rate per
Unit
of Cost Driver
$500
per
setup
60,000 80,000
lbs.
$.75 per lb.
80,000 1,600 inspections $50 per
inspection
420,000 60,000
$7 per machine
machine hrs.
hr.
7,000
$20 per
140,000 engineering hrs. engineering hr
$800,000
Activity
Machine
setup...........
Material
receiving......
Inspection....
Overhead Assigned to
Basic System Line
$25,000(50
setups $500)
22,500(30,000
lbs $.75)
35,000(700
inspections $50)
Machinery140,000(20,000
related......... machine hrs.
$7)
Engineering.. 60,000(3,000 eng.
hrs. $20)
Total
$282,500
overhead.....
McGraw-Hill/Irwin
Inc.
3-88
Overhead Assigned to
Advanced System Line
$ 75,000 (150
setups $500)
37,500 (50,000
lbs $.75)
45,000 (900
inspections
$50)
280,000 (40,000
machine hrs.
$7)
80,000 (4,000 eng
hrs. $20)
$517,500
3.
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$1,100.0
0
1,040.00
Activity-based costing...............
982.50
Advanc
ed
System
$1,500.
00
1,560.0
0
1,617.5
0
McGraw-Hill/Irwin
Inc.
3-90
SOLUTIONS TO CASES
CASE 3-62 (45 MINUTES)
1
.
2
.
$250,
000
$124,0
00
87,000
200,50
0
97,5
00
*Manufactur
ingoverhead
rate=
3
.
509,0
00
$759,
000
$4,500,000
= $5permachine
hour
900,000
hours
The cost of the chairs remaining in CompuFurns finishedgoods inventory on December 31 is $455,600, calculated as
follows:
Units of chairs in finished-goods inventory on December
31:
Finished-goods inventory, 11/30.............
Add: Units completed in December..........
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
Chair Units
19,400
15,000
Units available........................................
Deduct: Units shipped in December.........
Finished-goods inventory, 12/31.............
McGraw-Hill/Irwin
Inc.
3-92
34,400
21,000
13,400
$431,000
$
3,000
10,800
43,200
22,000
79,000
$510,0
00
$510,000
= $34 per unit
15,000
Cost of finished-goods
inventory
4
.
830,000
49,900
879,900
Total........................................................ $4,392,000
Overapplied
overhead
2.
3.
$15 = $1,095,000
McGraw-Hill/Irwin
Inc.
3-94
hours
4.
$15 = $90,000
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
$1,196,
000
(1,185,0
00)
$
11,000
6.
$55,000
4,000
12,000
15,000
$86,000
$
105,000
1,063,0
00
$1,168,
000
$134,00
0
85,000
219,000
$
949,000
925,000
$134,00
0
375,000
267,000
420,000
1,196,0
00
11,000
$1,185,
000
$3,059,
000
60,000
$3,119,
000
150,200
$2,968,
800
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e
Direct material.....
Direct labor..........
Applied overhead:
2,500 hrs. $15
800 hrs. $15. .
Total.............
D12D12002
003
$37,900 $26,000
20,000
16,800
Total
$
63,900
36,800
37,500
37,500
______
$12,000 12,000
$95,400 $54,800 $150,20
0
McGraw-Hill/Irwin
Inc.
Managerial Accounting, 7/e