You are on page 1of 22

CHAPTER 16 MANAGEMENT ACCOUNTING: A BUSINESS PARTNER

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

23

SOLUTIONS TO EXERCISES
Ex. 161 a. b. c. d. e. f. g. Management accounting Manufacturing overhead None (These are prime costs.) None (The statement describes direct manufacturing costs.) Work in Process Inventory Cost of finished goods manufactured Period costs

Ex. 162

a. Direct materials b. Either direct labor or manufacturing overhead (If every automobile produced is subject to the same testing before it is released to dealers, this cost is an element of direct labor. If testing is on a sample basis, it might be appropriate to consider this a part of manufacturing overhead.) c. Manufacturing overhead d. Direct materials e. Direct labor f. Manufacturing overhead g. Manufacturing overhead h. Manufacturing overhead

Ex. 163

a. b. c. d. e. f. g. h.

Indirect product cost Direct product cost Period cost Period cost Indirect product cost Period cost Indirect product cost Period cost

Ex. 164

Work in process inventory, beginning of the year ................................................... Manufacturing costs applied to production: Direct materials used.......................................................................... $ 245,000 Direct labor ......................................................................................... 120,000 Manufacturing overhead ................................................................... 300,000 Total manufacturing costs ................................................................................. Total cost of all goods in process during the year .................................................... Less: Cost of finished goods manufactured .............................................................. Work in process inventory, end of the year .............................................................

$ 35,000

665,000 $ 700,000 675,000 $ 25,000

24

The McGraw-Hill Companies, Inc., 2005

Ex. 165

a.

NuTronics, Inc. Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 2005 Work in process, January 1, 2005 ...................................................................... Manufacturing costs assigned to production: Direct materials used ................................................................... $ 210,000 Direct labor ................................................................................... 120,000 Manufacturing overhead ............................................................. 192,000 Total manufacturing costs ........................................................................... Total cost of all goods in process during the year ............................................. Less: Work in process inventory, December 31, 2005 ...................................... Cost of finished goods manufactured .................................................................

$ 12,000

522,000 $ 534,000 8,000 $ 526,000

b. $26.30 per unit ($526,000 cost of finished goods manufactured, divided by 20,000 units)

Ex. 166

a. Direct materials inventory, Jan. 1 ...................................................................... $ 8,700 Direct materials purchased ............................................................................. 25,750 Less: Direct materials used in production ..................................................... (26,000) Direct materials inventory, Jan. 31 .................................................................... $ 8,450

Work in process inventory, Jan. 1 ...................................................................... $ 76,500 Direct materials used ....................................................................................... 26,000 Direct labor used .............................................................................................. 42,000 Manufacturing overhead applied ................................................................... 32,400 Less: Finished goods transferred out ............................................................. (69,000) Work in process inventory, Jan. 31 .................................................................... $107,900 Finished goods inventory, Jan. 1......................................................................... $ 53,000 Cost of finished goods transferred in ............................................................. 69,000 Less: Cost of goods sold ................................................................................... (89,000) Finished goods inventory, Jan. 31....................................................................... $ 33,000 b. Manufacturing overhead, Jan. 1......................................................................... $ 0 Indirect materials purchased .......................................................................... 3,500 Supervisor salaries ........................................................................................... 12,000 Indirect labor costs .......................................................................................... 3,000 Depreciation...................................................................................................... 4,500 Factory utilities................................................................................................. 7,800 Factory insurance............................................................................................. 4,200 Property taxes on factory ................................................................................ 3,000 Less: Manufacturing overhead applied ......................................................... (32,400) Manufacturing overhead, Jan. 31....................................................................... $ 5,600

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

25

c. Operating income for the month of January: Revenues ........................................................................................................... $165,000 Cost of goods sold ............................................................................................. (89,000) Gross profit ....................................................................................................... 76,000 Operating expenses: Sales commissions .................................................................... $16,500 Advertising expense ................................................................. 6,300 (22,800) Operating income ................................................................................................. $ 53,200

Ex. 167

The answer to this question depends upon ones interpretation of the word manipulate. It is common practice to manipulate managerial reports in order to make them more useful for decision making purposes. However, if reports are manipulated in order to change their underlying meaning (e.g., for personal gain or to exploit others), such behavior is unethical.

26

The McGraw-Hill Companies, Inc., 2005

SOLUTIONS TO PROBLEMS
20 Minutes, Easy

PROBLEM 161 AQUA-MARINE

a.

Computations of amounts: $7 2 8 0 00 1 1 2 $ 6 5 0 0

(1) Average per-unit manufacturing cost: Cost of finished goods manufactured Number of completed units manufactured Average cost per unit ($728,000 112 units) (2) Ending materials inventory: Direct materials purchased Less: Direct materials used in production Materials inventory, end of year Ending work in process inventory: Manufacturing costs charged to work in process: Direct materials used Direct labor assigned to production Manufacturing overhead Total manufacturing costs Less: Cost of finished goods manufactured Work in process inventory, end of year Ending finished goods inventory: Average per-unit manufacturing cost [part (1) ] Number of finished goods in inventory (112 manufactured, less 100 sold) Ending inventory of finished goods (12 units $6,500 per unit)

$2 2 5 0 0 0 2 1 6 0 0 0 $ 9 0 00

$2 2 3 $7 7 $

1 0 5 6 2 3

6 0 0 6 8 8

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

6 5 0 0 1 2 $ 7 8 0 0 0

(3) Cost of goods sold: Number of units sold Average per-unit manufacturing cost [part (1) ] Cost of goods sold (100 units $6,500 per unit) Alternative computation: Cost of finished goods manufactured Less: Ending inventory of finished goods [part (2) ] Cost of goods sold

1 0 0 6 5 0 0 $6 5 0 0 0 0

$7 2 8 0 0 0 7 8 0 0 0 $6 5 0 0 0 0

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

27

PROBLEM 161 AQUA-MARINE (concluded)


b. Comments on deducting manufacturing costs from revenue: Nothe entire $775,000 in manufacturing costs is not deducted from the revenue of the current year. Manufacturing costs are product costs, not period costs. Product costs are viewed as the cost of creating inventory, not as expenses of the current period. If the inventory remains on hand at the end of the period, the product costs appear in the balance sheet as the cost of this inventory. When the units are sold, the product costs are deducted from the related sales revenue as the cost of goods sold. This accomplishes the objective of matching revenue with the related costs and expenses of generating that revenue. The disposition of the $775,000 in manufacturing costs incurred during the year is summarized below: Total manufacturing costs incurred during the year ....................................................... Less: Amounts representing inventory at year-end: Materials inventory ......................................................................................... $ 9,000 Work in process inventory .............................................................................. 38,000 Finished goods inventory ................................................................................ 78,000 Manufacturing costs deducted from revenue (cost of goods sold) ...................................... $ 775,000

125,000 $ 650,000

28

The McGraw-Hill Companies, Inc., 2005

15 Minutes, Easy

PROBLEM 162 ROAD RANGER CORPORATION

a.

Total manufacturing costs assigned to work in process: Direct materials used Direct labor applied to production Manufacturing overhead Total manufacturing costs assigned to work in process

7 9 18 $34

5 0 0 5

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

b.

Cost of finished goods manufactured: Cost per completed motor home Number of motor homes completed during the year Cost of finished goods manufactured (50 units $60,000 per unit)

6 0 0 0 0 5 0 $30 0 0 0 0 0

c.

Cost of goods sold: Cost per completed motor home Number of completed motor homes sold Cost of goods sold (48 units $60,000 per unit)

6 0 0 0 0 4 8 $28 8 0 0 0 0

d.

Gross profit on sales: Sales ($95,000 average sales price 48 units sold) Less: Cost of goods sold (c) Gross profit on sales

$45 6 0 0 0 0 28 8 0 0 0 0 $16 8 0 0 0 0

e.

(1) Ending inventory of work in process: Total manufacturing costs assigned to work in process (a) Less: Cost of finished goods manufactured (b) Ending inventory of work in process (2) Ending inventory of finished goods: Cost of finished goods manufactured (b) Less: Cost of goods sold (c) Ending inventory of finished goods (Alternative computation of ending inventory of finished goods: Finished units on hand, 2, times unit cost, $60,000, equals $120,000)

$34 5 0 0 0 0 30 0 0 0 0 0 $ 4 5 0 0 0 0

$30 0 0 0 0 0 28 8 0 0 0 0 $ 1 2 0 0 0 0

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

29

20 Minutes, Easy

PROBLEM 163 SUPERIOR LOCKS, INC.

a. b.

Purchases of direct materials Cost of direct materials used: Materials inventory, beginning of year Purchases of direct materials Cost of materials available for use Less: Materials inventory, end of year Cost of direct materials used Direct labor costs assigned to production Year-end liability for direct wages payable Total manufacturing costs: Direct materials used (part b ) Direct labor costs Manufacturing overhead Total manufacturing costs Cost of finished goods manufactured Ending inventory of work in process: Work in process inventory, beginning of year Total manufacturing costs (part e) Cost of all goods in process during the year Less: Cost of finished goods manufactured Work in process inventory, end of year Cost of goods sold: Beginning inventory of finished goods Cost of finished goods manufactured Cost of goods available for sale Less: Ending inventory of finished goods Cost of goods sold Total inventory at year-end: Materials Work in process (part g) Finished goods Total inventory

$ 2 6 9 0 0 0

1 3 2 6 9 $ 2 8 2 1 7 $ 2 6 5

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

c. d. e.

$ 1 3 4 0 0 0 $ 2 7 0 0

$ 2 1 2 $ 6

6 3 1 1

5 4 4 3

0 0 4 4

0 0 0 0

0 0 0 0

f. g.

$ 6 1 4 4 0 0

1 9 0 6 1 3 4 $ 6 3 2 4 6 1 4 4 $ 1 8 0

0 0 0 0 0

0 0 0 0 0

h.

4 6 6 1 4 $ 6 6 0 5 3 $ 6 0 7

0 4 4 4 0

0 0 0 0 0

0 0 0 0 0

i.

1 1 5 8

7 8 3 8

0 0 4 4

0 0 0 0

0 0 0 0

30

The McGraw-Hill Companies, Inc., 2005

20 Minutes, Easy

PROBLEM 164 GRONBACK CORPORATION

a. b.

Purchases of direct materials Direct materials used: Materials inventory, beginning of year Purchases of direct materials Cost of direct materials available for use Less: Materials inventory, end of year Cost of direct materials used Direct labor payrolls paid during the year Direct labor costs assigned to production Direct materials used (part b ) Direct labor costs assigned to production Manufacturing overhead applied to production Total manufacturing costs charged to work in process Cost of finished goods manufactured: Work in process inventory, beginning of year Total manufacturing costs (part e) Cost of all goods in process during the year Less: Work in process inventory, end of year Cost of finished goods manufactured Cost of goods sold: Beginning inventory of finished goods Cost of finished goods manufactured (part f) Cost of goods available for sale Less: Ending inventory of finished goods Cost of goods sold Total inventory at year-end: Materials inventory Work in process inventory Finished goods inventory Total inventory

345000

$ $ $ $ $ $

16 345 361 13 348

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

c. d. e.

206000 210000 3 2 3 9 4 1 9 5 8 0 9 7 0 0 0 0 0 0 0 0 0 0 0 0

f.

$ $ $

21 957 978 27 951

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

g.

1 9 $1 0 1 $ 9

0 5 5 1 3

6 1 7 8 9

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

h.

1 2 11 15

3 7 8 8

0 0 0 0

0 0 0 0

0 0 0 0

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

31

35 Minutes, Medium

PROBLEM 165 HILLSDALE MANUFACTURING

a.

(1) Direct materials purchased (2) Direct materials used: Materials inventory, beginning of year Purchases of direct materials Cost of direct materials available for use Less: Materials inventory, end of year Cost of direct materials used (3) Payments of direct labor payrolls (4) Direct labor cost assigned to production (5) Total manufacturing costs: Direct materials used [part a(2) ] Direct labor cost Manufacturing overhead Total manufacturing costs (6) Cost of finished goods manufactured: Work in process inventory, beginning of year Total manufacturing costs [part a(5) ] Cost of all goods in process during the year Less: Work in process inventory, end of year Cost of finished goods manufactured (7) Cost of goods sold: Beginning inventory of finished goods Cost of finished goods manufactured [part a(6) ] Cost of goods available for sale Less: Ending inventory of finished goods Cost of goods sold (8) Total inventory: Materials inventory Work in process inventory Finished goods inventory Total inventory

4 1 0 0 0 0

$ $ $ $ $

2 2 4 1 0 4 3 2 2 6 4 0 6

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

1 8 9 0 0 0 1 9 2 0 0 0

4 1 3 9

0 9 9 9

6 2 3 1

0 0 6 6

0 0 0 0

0 0 0 0

$ $ $

5 9 9 1 9 9 6 9 9 8 7

0 6 6 0 6

0 0 0 0 0

0 0 0 0 0

3 8 9 8 7 $1 0 2 5 2 5 $1 0 0 0

0 6 6 0 6

0 0 0 0 0

0 0 0 0 0

2 6 9 2 5 6 0

0 0 0 0

0 0 0 0

0 0 0 0

32

The McGraw-Hill Companies, Inc., 2005

PROBLEM 165 HILLSDALE MANUFACTURING (concluded)


b. HILLSDALE MANUFACTURING CORP. Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 20__ $ $4 0 6 0 0 0 1 9 2 0 0 0 3 9 3 6 0 0 9 9 1 $9 9 6 9 $9 8 7 6 6 0 6 0 0 0 0 0 0 0 0 5 0 0 0

Work in process inventory, beginning of year Manufacturing costs assigned to production: Direct materials used [part a(2) ] Direct labor Manufacturing overhead Total manufacturing costs Cost of all goods in process during the year Less: Work in process, end of year Cost of finished goods manufactured

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

33

35 Minutes, Strong

PROBLEM 166 TOLEDO TOY CO.

a.

TOLEDO TOY CO. Schedule of the Cost of Finished Goods ManufacturedBaby Buddy For the Year Ended 2005 Work in process inventory, Jan. 1, 2005 Manufacturing costs assigned to production: Direct materials used $3 3 3 6 0 0 Direct labor assigned to production 1 8 0 0 0 0 Manufacturing overhead 2 8 8 0 0 0 Total manufacturing costs Total cost of all goods in process during the year Less: Work in process inventory, Dec. 31 Cost of finished goods manufactured

4 1 0 0

8 0 1 $8 0 5 4 $8 0 1

6 7 7 0

0 0 0 0

0 0 0 0

b.

Unit cost of goods finished in 2005: Cost of finished goods manufactured (part a ) Units manufactured Unit cost ($801,000 60,000 units)

$8 0 1 0 0 0 6 0 0 0 0 $ 1 3 35

c.

Cost of goods sold (62,100 units, FIFO basis): 3,000 units from finished goods inventory at Jan. 1 59,100 units manufactured in 2005 (@ $13.35 per unit) Cost of goods sold

3 9 0 0 0 7 8 8 9 8 5 $8 2 7 9 8 5

d.

Inventory at December 31: Materials: Inventory at Jan. 1 Add: Purchases of direct materials Total direct materials available during the year Less: Direct materials used Materials inventory at Dec. 31 Work in process inventory, Dec. 31 (given) Finished goods: Inventory at Jan. 1 Add: Cost of finished goods manufactured (part a ) Cost of finished goods available for sale Less: Cost of goods sold (part c ) Finished goods inventory, Dec. 31 Total inventory appearing in the year-end balance sheet

1 2 8 3 3 2 0 $3 4 4 8 3 3 3 6

0 0 0 0

0 0 0 0 $ 1 1 2 0 0 4 7 0 0

3 9 0 8 0 1 0 $8 4 0 0 8 2 7 9

0 0 0 8

0 0 0 5 1 2 0 1 5 $ 2 7 9 1 5

34

The McGraw-Hill Companies, Inc., 2005

PROBLEM 166 TOLEDO TOY CO. (concluded)


e. Direct labor is a product cost, and therefore, it becomes attached to the products manufactured. To the extent that units manufactured during 2005 were sold in that year, the direct labor costs incurred in manufacturing those units comprise part of the cost of goods sold. To the extent that manufactured units remain on hand, either as work in process or as finished goods, the direct labor costs represent part of the cost of this inventory.

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

35

35 Minutes, Medium

PROBLEM 167 NEVIS TOOLS

a.

(1) Direct materials purchased (2) Materials inventory, beginning of the year Add: Direct materials purchased Cost of direct materials available for use Less: Materials inventory, end of year Direct materials used (3) Direct labor payrolls paid during the year (4) Direct labor costs assigned to production (5) Direct labor costs assigned to production Less: Direct labor payrolls paid during year Increase in the year-end liability for direct wages payable (6) Direct materials used [part (2) ] Direct labor costs assigned to production Manufacturing overhead applied to production Total manufacturing costs debited to Work in Process Inventory account (7) Work in process inventory, beginning of year Total manufacturing costs debited to work in process inventory [part (6)] Total cost of all goods in process during year Less: Work in process inventory, end of year Cost of finished goods manufactured (8) Beginning inventory of finished goods Add: Cost of finished goods manufactured Cost of goods available for sale Less: Cost of goods sold Ending inventory of finished goods

$ $ $ $ $ $ $ $ $

8 2 8 0 0 0 5 6 8 2 8 8 8 4 6 2 8 2 2 4 0 4 4 0 0 0 0 0 0 0 0 0 0 0

4 7 4 0 0 0 4 8 0 0 0 0 4 8 0 0 0 0 4 7 4 0 0 0 6 0 0 0 2 8 5 5 2 0 6 8 1 8 9 8 0 7 0 8 0 8 0 0 0 0 2 0 2 8 4 6 4 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

8 4 10 $23 $

3 23 5 $23 8 2 $23 6 $ 2 $2 2 $ 1 3 4 3 1 1 6 7 7 0

36

The McGraw-Hill Companies, Inc., 2005

PROBLEM 167 NEVIS TOOLS (concluded)


b. NEVIS TOOLS, INC. Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 2005 Work in process inventory, beginning of year Manufacturing costs assigned to production: Direct materials used [part a(2) ] $ 8 2 2 0 0 0 Direct labor assigned to production [part a(4) ] 4 8 0 0 0 0 Manufacturing overhead costs 10 5 6 0 0 0 Total manufacturing costs Total costs of all goods in process during the year Less: Work in process inventory, end of year Cost of finished goods manufactured

3 1 2 0 0

23 5 8 $23 8 9 2 8 $23 6 0

0 2 8 4

0 0 0 0

0 0 0 0

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

37

25 Minutes, Medium

PROBLEM 168 IDAHO PAPER COMPANY


IDAHO PAPER CO. Schedule of Finished Goods Manufactured For the Year Ended December 31, 20__ $ $3 3 5 0 0 0 3 7 5 0 0 0 6 3 7 5 0 0 $13 4 7 $13 8 7 3 7 $13 5 0 5 5 5 0 0 0 0 0 0 0 0 0 4 0 0 0 0

a.

Work in process inventory, January 1 Manufacturing costs assigned to production: Direct materials used (1) Direct labor Manufacturing overhead Total manufacturing costs Cost of all goods in process during the year Less: Work in process inventory, December 31 Cost of finished goods manufactured

(1) Cost of direct materials used: Materials inventory, January 1 Purchases of direct materials Cost of direct materials available for use Less: Materials inventory, December 31 Cost of direct materials used b. Average unit costs: Cost of finished goods manufactured (part a ) Units manufactured Average unit cost ($1,350,000 45,000 units)

$ $ $

2 5 3 3 0 3 5 5 2 0 3 3 5

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

$13 5 0 0 0 0 4 5 0 0 0 $ 3 0

c.

Cost of goods sold (FIFO basis): 10,000 units @ $21 (beginning inventory of finished goods) 30,000 units @ $30 (from units manufactured in the current year) Cost of goods sold during year (40,000 units)

2 1 0 0 0 0 9 0 0 0 0 0 $11 1 0 0 0 0

d.

Finished goods inventory, Dec. 31 (FIFO basis): 15,000 units (10,000 45,000 40,000) @ $30

4 5 0 0 0 0

38

The McGraw-Hill Companies, Inc., 2005

15 Minutes, Easy

PROBLEM 169 MAYVILLE COMPANY

a.

MAYVILLE COMPANY Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 2005 Work in process inventory, January 1, 2005 Manufacturing costs assigned to production: $ 5 0 0 0 0 Direct materials used (1) Direct labor 2 1 0 0 0 Manufacturing overhead 1 8 0 0 0 Total costs in process Less: Work in process inventory, December 31, 2005 Cost of finished goods manufactured

6 0 0 0 0

8 $1 4 2 $1 2

9 9 9 0

0 0 0 0

0 0 0 0

0 0 0 0

(1) Computation of direct materials used: Direct materials, January 1, 2005 Direct materials purchased Direct materials available Less: Direct materials, December 31, 2005 Direct materials put into production

$ $ $

4 3 7 2 5

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

b.

MAYVILLE COMPANY Income Statement For the Year Ended December 31, 2005 $2 0 0 0 1 1 0 0 $ 9 0 0 6 0 0 $ 3 0 0 0 0 0 0 0 0 0 0 0 0

Sales Less: Cost of goods sold (1) Gross profit on sales Less: Selling and administrative expenses Net income

(1) The companys cost of goods sold figure is based on the following flow of costs through production to finished goods: Finished goods inventory, January 1, 2005 Cost of finished goods manufactured Cost of goods available for sale Less: Finished goods inventory, December 31, 2005 Cost of goods sold $ 4 2 1 2 0 $1 6 2 5 2 $1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

39

15 Minutes, Easy

PROBLEM 1610 RIDGEWAY COMPANY

a.

RIDGEWAY COMPANY Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 2005 Work in process inventory, January 1, 2005 Manufacturing costs assigned to production: Direct materials used (1) $ 2 5 0 0 0 Direct labor 2 2 0 0 0 Manufacturing overhead 1 9 0 0 0 Total costs in process Less: Work in process inventory, December 31, 2005 Cost of finished goods manufactured

$ 2 9 0 0 0

6 $ 9 4 $ 5

6 5 1 4

0 0 0 0

0 0 0 0

0 0 0 0

(1) Computation of direct materials used: Direct materials, January 1, 2005 Direct materials purchased Direct materials available Less: Direct materials, December 31, 2005 Direct materials put into production

$ 6 3 $ 9 7 $ 2

0 5 5 0 5

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

b.

RIDGEWAY COMPANY Income Statement For the Year Ended December 31, 2005 $ 8 5 $ 2 3 $ ( 0 9 1 0 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 )

Sales Less: Cost of goods sold (1) Gross profit on sales Less: Selling and administrative expenses Net loss

(1) The companys cost of goods sold figure is based on the following flow of costs through production to finished goods: Finished goods inventory, January 1, 2005 Cost of finished goods manufactured Cost of goods available for sale Less: Finished goods inventory, December 31, 2005 Cost of goods sold $ 2 5 $ 7 1 $ 5 1 4 5 6 9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

40

The McGraw-Hill Companies, Inc., 2005

40 Minutes, Strong

PROBLEM 1611 RAYMOND ENGINEERING CO.


RAYMOND ENGINEERING CO. Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 20__ $ 1 1 1 $ 4 3 1 7 1 3 $ 3 8 5 0 0 5 1 3 0 0 0 0 5 5 0 0 0 0 0 0 0 0 0 0 0 0

a.

Manufacturing costs assigned to production: Direct materials used (1) Direct labor Manufacturing overhead Total manufacturing costs Less: Work in process Cost of finished goods manufactured

(1) Computation of cost of direct materials used: Purchases of direct materials Less: Materials inventory, end of year Direct materials used

$ 1 8 1 0 0 0 4 6 0 0 0 $ 1 3 5 0 0 0

b.

Cost of finished goods manufactured (part a ) Number of units manufactured (10,000 sold 3,000 in ending inventory) Average cost per unit manufactured ($383,500 13,000 units)

$ 3 8 3 5 0 0 1 3 0 0 0 $ 2 9 50

c.

RAYMOND ENGINEERING CO. Income Statement For the Year Ended December 31, 20__ $6 1 0 6 0 0 $3 8 3 5 0 0 8 8 5 0 0 2 9 5 0 0 0 $3 1 5 6 0 0 $ 7 0 6 0 0 1 3 2 0 0 0 2 0 2 $1 1 3 3 3 $ 7 9 6 0 9 1 0 0 0 0 0 0 0 0

Net sales Cost of goods sold: Cost of finished goods manufactured (part a ) Less: Ending inventory of finished goods Cost of goods sold Gross profit on sales Operating expenses: Selling expenses Administrative expenses Total operating expenses Operating income Income taxes expense ($113,000 30%) Net income

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

41

PROBLEM 1611 RAYMOND ENGINEERING CO. (concluded)


d. Evaluation of Raymonds conclusions: Raymond is in error both about the $66.36 unit cost of production and about the overall unprofitability of the business. In concluding that the business sustained a net loss, Raymond treated product costs as if they were period costs to be offset against the revenue of the year. Actually, a total of $166,000 of the product costs incurred should be assigned to the ending inventories of materials ($46,000), work in process ($31,500), and finished goods ($88,500). The costs associated with these ending inventories are assets at year-end, not expenses of the period. Raymonds erroneous calculation of a net loss may be reconciled to the actual net income of the business as follows: Net loss calculated by Raymond ............................................................................................. $ (53,000) Add: Product costs erroneously deducted as expense .......................................................... 166,000 Actual operating income ......................................................................................................... $ 113,000 Less: Income taxes (ignored by Raymond) ........................................................................... 33,900 Actual net income (see part c) ................................................................................................ $ 79,100 Raymond has made three errors in computing the cost of production. First, he included selling and administrative expenses in his calculations. These costs do not relate to the manufacturing process and, therefore, are not part of the cost to manufacture the valves. Second, included in Raymonds total costs of $663,600 are $77,500 applicable to the ending inventories of materials ($46,000) and of work in process ($31,500). Since these costs do not relate to goods completed during the year, they should not be included in the unit cost of finished goods. Third, Raymond divided his total cost figure by only the 10,000 units sold during the period, rather than by the 13,000 finished units manufactured (10,000 units sold + 3,000 finished units in inventory). The correct average unit cost of finished goods manufactured is $29.50, as computed in part b. This amount compares very favorably with competitors manufacturing costs of approximately $35 per unit.

42

The McGraw-Hill Companies, Inc., 2005

40 Minutes, Strong

PROBLEM 1612 WEST TEXAS GUITAR COMPANY

a. The errors and shortcomings in the illustrated income statement include the following: (1) All manufacturing costs incurred during the first year of operations have incorrectly been included in the cost of goods sold. The portions of these costs that are applicable to the ending inventories of materials, work in process, and finished goods are assets at year-end and should not be deducted from the revenue of this first year. (2) Dividends declared on common stock have been offset against revenue in measuring net income. Dividends are not an expense and do not enter into the computation of net income or net loss. (3) Period expenses are improperly included in the cost of goods sold. As a result, the cost of goods sold is improperly determined and the income statement does not disclose important subtotals, such as gross profit, total operating expenses, and operating income. As a result of deduction from revenue of dividends declared and of manufacturing costs relating to ending inventories of raw materials, goods in process, and finished goods, it is reasonable to conclude that the companys actual net income is higher than the amount shown in the income statement.

b.

(1) Cost of direct materials used: Purchases of direct materials Less: Material inventory, end of year Cost of direct materials used (2) Total manufacturing overhead: Indirect labor Depreciation on machinery Rent ($144,000 60%) Insurance ($16,000 60%) Utilities ($28,000 60%) Miscellaneous manufacturing overhead Total manufacturing overhead

$ 4 6 0 0 0 0 3 8 0 0 0 $ 4 2 2 0 0 0

9 0 0 0 5 0 0 0 8 6 4 0 9 6 0 1 6 8 0 3 4 6 0 $ 2 8 7 4 0

0 0 0 0 0 0 0

Solutions Manual Vol. II, Financial and Managerial Accounting 13/e, Williams et al

43

PROBLEM 1612 WEST TEXAS GUITAR COMPANY (concluded)


c. WEST TEXAS GUITAR COMPANY Schedule of the Cost of Finished Goods Manufactured For the Year Ended December 31, 20__ $ 4 2 2 $ 9 2 2 8 3 1 $ 9 2 2 5 7 4 0 4 0 0 4 4 0 4 0 0 0 0 0 0 0 0 0 0 0 0

Manufacturing costs assigned to production: Direct materials used [part b(1) ] Direct labor Manufacturing overhead [part b(2) ] Total manufacturing costs Less: Work in process inventory, end of year Cost of finished goods manufactured

d.

WEST TEXAS GUITAR COMPANY Income Statement For the Year Ended December 31, 20__ $13 0 0 0 0 0 $9 2 4 4 0 0 1 1 0 4 0 0 $ $ 5 7 6 1 1 2 7 3 6 4 2 8 0 0 0 0 0 0 0 0 $ $ 3 4 9 1 3 7 4 1 9 5 0 0 1 9 0 0 0 0 0 0 0 0 8 1 4 0 0 0 4 8 6 0 0 0

Net sales Cost of goods sold: Cost of finished goods manufactured Less: Ending finished goods inventory Cost of goods sold Gross profit on sales Operating expenses: Rent ($144,000 40%) Insurance ($16,000 40%) Utilities ($28,000 40%) Other operating expenses Total operating expenses Income from operations Income taxes ($137,000 30%) Net income (as corrected)

44

The McGraw-Hill Companies, Inc., 2005

You might also like