Exercise CH 2
Exercise CH 2
3
Summary of manufacturing costs flows and their classification
4
Summary of merchandising cost flows and their cost classification
5
6
Recording of Costs and Schedule of Costs of Products.
Cost of Goods Sold Schedule
Example 1
Direct materials:
Beginning raw materials inventory . . . . . . . . $ 60,000
Add: Purchases of raw materials . . . . . . . . . . . 400,000
Raw materials available for use . . . . . . . . . . . . 460,000
Deduct: Ending raw materials inventory . . . . … 50,000
Raw materials used in production . . . . . . . . . . . . . . . . $ 410,000
Direct labor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 60,000
Manufacturing overhead:
Insurance, factory . . . . . . . . . . . . . . . . . . . . . . …... 6,000
Indirect labor . . . . . . . . . . . . . . . . . . . . . . . . . . . .100,000
Machine rental . . . . . . . . . . . . . . . . . . . . . . . . … . .50,000
Utilities, factory. . . . . . . . . . . . . . . . . . . . . . . . . ... .75,000
Supplies factory. . . . . . . . . . . . . . . . . . . . . . . . … . .21,000
7
Depreciation, factory . . . . . . . . . . . . . . . . . . . . . . 90,000
Property taxes, factory . . . . . . . . . . . . . . . . . . . . . 8,000
Total overhead costs . . . . . . . . . . . . . . . . . . . . . . . . ….. . . . .
350,000
Total manufacturing costs:. ……….. . . . . . . . . . . . . . . . ….. . .
820,000
Add: Beg work in process inventory . . . . . 90,000 ……..
…...90,000
Deduct: End WIP inventory . . . . . . . . . …………………..…..
60,000
Cost of goods manufactured . . . . . . . . . . …... . . . . . . . . . . $
850,000
+ Beginning Finished Goods Inventory . . . . . . . . . . . . . . . . .
125,000
- Ending Finished Goods Inventory . . . . . . . .
8
Illustration:
Prepare Cost of Goods Sold statement and Income statement
The following information has been taken from the accounting
records of AAA Corporation for last year:
Selling expenses . . . . . . . . . . . . . . . . . . . . . . . . . . $ 140,000
Raw materials inventory, January 1 . . . . . . . . ….. . . $ 90,000
Raw materials inventory, December 31 . . . . . . ….. $ 60,000
Purchases of raw materials . . . . . . . . . . . . . . . … . $ 750,000
Utilities, factory . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 36,000
Direct labor cost . . . . . . . . . . . . . . . . . . . . . . . . . . $ 150,000
Depreciation, factory . . . . . . . . . . . . . . . . . . . . . . $ 162,000
Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,500,000
Insurance, factory . . . . . . . . . . . . . . . . . . . . . . . . . $ 40,000
Supplies, factory . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 15,000
9
Administrative expenses . . . . . . . . . . . . . . . . . . …. $ 270,000
Indirect labor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 300,000
Maintenance, factory . . . . . . . . . . . . . . . . . . . . .. . ... $ 87,000
Work in process inventory, January 1 . . . . . . ….. . . $ 180,000
Work in process inventory, December 31 . . . …. . . .$ 100,000
Finished goods inventory, January 1 . . . . . . . . ……. . $ 260,000
Finished goods inventory, December 31. . . . …... . . $ 210,000
Required:
1. Prepare a schedule of cost of goods manufactured.
2. Compute the cost of goods sold.
3. Prepare an income statement.
10
1. Cost of Goods Manufactured
AAA Corporation
Schedule of Cost of Goods Manufactured
For the Year Ended December 31
Direct materials:
Raw materials inventory, January 1 . . . . . . . . .. . . . . . .$ 90,000
Add: Purchases of raw materials . . . . . . . . .. . . . . . . . . 750,000
Raw materials available for use. . . . . . . . . .. .. . . . . . . . 840,000
Deduct: Raw materials inventory, December 31 . . . . . 60,000
Raw materials used in production . . . . . . . . . . . . . ………... . . $
780,000
Direct labor . . . . . . . . . . . . . . . . . . . . . . . . . . . . …. . . . . …… ...
150,000
Utilities, factory . . . . . . . . .. . . . . . . . . . . . . . . . . . . . 36,000
Depreciation, factory . . . . . . .. . . . . . . . . . . . . . . . . 162,000
Insurance, factory . . . . . . . . . . . . . .. . . . . . . . . . . . . . 40,000
Supplies, factory . . . . . . . . . . . .. . . . . . . . . . . . . . . . . 15,000 11
Indirect labor . . . . . . . . . . . . . .. . . . . . . . . . . . . . . . 300,000
Maintenance, factory . . . . . . . . . . . . . . .. . . . . . . . . . .87,000
Total manufacturing overhead costs. . . .. . . . . . . ……………….. .
640,000
Total manufacturing cost . . . . ……………. . . . . . . . . . . . . . . . .
1,570,000
Add: Work in process inventory, January 1 . . . . . . . 180,000
Deduct: Work in process inventory, December 31 . . 100,000
Cost of goods manufactured . . . . . . …………. . . . . . . . . . . . . $
1,650,000
2. Cost of Goods Sold
Cost of goods manufactured . . . . . . …………. . . . . . . . . . . . . $
1,650,000
Add: Finished goods inventory, January 1 . . . . . . . . . . . . . . ….$
260,000
Goods available for sale . . . . . . . . . . . . . . . . . . . . . . ……….. . .
1,910,000
Deduct: Finished goods inventory, December 31 . . ……………. . 12
210,000
3. Income Statement
AAA Corporation
Income Statement
For the Year Ended December 31
Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 2,500,000
Cost of goods sold . . . .. . . . . . . . . . . . . . . . . . . . . . . . 1,700,000
Gross margin . . . . . . . .. . . . . . . . . . . . . . . . . . . . . .. . . 800,000
Selling and administrative expenses:
Selling expenses . . . . . . . . . .. . . .. . . . .. . . $ 140,000
Administrative expenses . . . . . . .. . . . . . . . . 270,000 … 410,000
Net operating income . . . . . . . . .. . . . . . . . . . . . . . . . . $ 390,000
13
Exercise:
Use the following data and compute CGS for Grey company
Direct labor cost . . . . . . . . . . . . . . . . . . . . . . . . . .$70,000
Purchases of raw materials . . . . . . . . . . . . . . . . . $118,000
Indirect labor . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$30,000
Maintenance, factory equipment . . . . . . . . . . . . $6,000
Advertising expense . . . . . . . . . . . . . . . . . . . . . . .
$90,000
Insurance, factory equipment . . . . . . . . . . . . . . . $800
Sales salaries . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
$50,000
Rent, factory facilities . . . . . . . . . . . . . . . . . . . . . .
$20,000
Supplies factory . . Beginning
. . . . . . . . .of. .the
. . .Year
. . . . . . . . .End of the Year
. . $4,200
Raw materials
Depreciation, office equipment $ 7,000 $15,000
. . . . . . . . . . . . . $3,000
Work in process $10,000. . . . . . . . . . . . $19,000 $5,000
Depreciation, factory equipment
Finished goods $20,000 $35,000
14
Solution
Grey Company
Schedule of Cost of Goods Manufactured
Direct materials:
Raw materials inventory, beginning..................$ 7,000
Add: Purchases of raw materials .....................118,000
Raw materials available for use........................125,000
Deduct: Raw materials inventory, ending..........15,000
Raw materials used in production.....................................$110,000
Direct labor............................................................................70,000
Manufacturing overhead:
Indirect labor ...................................................30,000
Maintenance, factory equipment ......................6,000
Insurance, factory equipment ..............................800
Rent, factory facilities.......................................20,000
Supplies factory .................................................4,200
Depreciation, factory equipment ....................19,000
Total overhead costs .............................................................80,000
Total manufacturing costs............................................................260,000
Add: Work in process, beginning .......................10,000
Deduct: Work in process, ending..........................5,000
Cost of goods manufactured .....................................................$265,000
15
Cost of Goods Sold
Cost of goods manufactured .............................. $265,000
Add: Finished goods inventory, beginning ............. $ 20,000
Goods available for sale........................................ 285,000
Deduct: Finished goods inventory, ending ........ 35,000
Cost of goods sold.................................................. $250,000
16
End of Chapter- 2
17