ACC 241 Study Guide - Quiz Guide: Variable Cost, Financial Statement, Gross Margin
Document Summary
Get access
Related Documents
Related Questions
Weighted Average Process Costing: | |||||||
Minot Processing Company manufactures one product on acontinuous basis in two departments, Processing and Finishing. Allmaterials are added at the beginning of work on the product in theProcessing Department. During December 2009, the following eventsoccurred in the Processing Department: | |||||||
Units started | 16,000 units | ||||||
Units completed and transferred to Finishing Department | 15,000 units | ||||||
Costs assigned to processing:Raw materials (one unit of rawmaterials for each unit of product started) | $142,900.00 | ||||||
Manufacturing supplies used | 18,000 | ||||||
Direct labor costs incurred | 51,000 | ||||||
Supervisors' salaries | 12,000 | ||||||
Other production labor costs | 14,000 | ||||||
Depreciation on equipment | 6,000 | ||||||
Other production costs | 18,000 | ||||||
Additional information follows: | |||||||
Minot uses weighted average costing and applies manufacturingoverhead to Work-in-Process at the rate of 100 percent of directlabor cost. | |||||||
Ending inventory in the Processing Department consists of 3,000units that are one-third converted. | |||||||
Beginning inventory contained 2,000 units, one-half converted,with a cost of $34,500 ($24,500 for materials and $10,000 forconversion). | |||||||
(a) Prepare a cost of production report for theProcessing Department for December. | |||||||
Minot Processing Company: Processing Department Cost of Production Report For the Month Ending December 31, 2009 | |||||||
Summary of units in process: | |||||||
Beginning | |||||||
Units started | |||||||
In process | |||||||
Completed | |||||||
Ending | |||||||
Equivalent units in process: | Materials | Conversion | Total | ||||
Units completed | |||||||
Plus equivalent units in ending inventory | |||||||
Equivalent units in process | |||||||
Total cost to be accounted for and cost per equivalent unit in process: | |||||||
Beginning work-in-process | $ | $ | $ | ||||
Current costs | |||||||
Total cost in process | $ | $ | $ | ||||
Equivalent units in process | + | + | |||||
Cost per equivalent unit in process | $ | $ | $ | ||||
Accounting for total costs: | |||||||
Transferred out | $ | ||||||
Ending work-in-process: | |||||||
Materials | $ | ||||||
Conversion | |||||||
Total cost accounted for | $ | ||||||
(b) Prepare an analysis of all changes inWork-in-Process. | |||||||
Work-in-process: | |||||||
Beginning | $ | ||||||
Current manufacturing costs: | |||||||
Direct materials | $ | ||||||
Direct labor | |||||||
Applied overhead | |||||||
Total | $ | ||||||
Cost of goods manufactured | |||||||
Ending | $ | ||||||
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 20Y9, the following tentative trial balance as of December 31, 20Y8, is prepared by the Accounting Department of Regina Soap Co.:
Cash | $103,800 | ||
Accounts Receivable | 181,700 | ||
Finished Goods | 38,200 | ||
Work in Process | 25,400 | ||
Materials | 41,800 | ||
Prepaid Expenses | 3,100 | ||
Plant and Equipment | 538,700 | ||
Accumulated Depreciation—Plant and Equipment | $231,600 | ||
Accounts Payable | 136,900 | ||
Common Stock, $10 par | 350,000 | ||
Retained Earnings | 214,200 | ||
$932,700 | $932,700 |
Factory output and sales for 20Y9 are expected to total 25,000 units of product, which are to be sold at $110 per unit. The quantities and costs of the inventories at December 31, 20Y9, are expected to remain unchanged from the balances at the beginning of the year.
Budget estimates of manufacturing costs and operating expenses for the year are summarized as follows:
Estimated Costs and Expenses | ||||
Fixed (Total for Year) | Variable (Per Unit Sold) | |||
Cost of goods manufactured and sold: | ||||
Direct materials | _ | $28 | ||
Direct labor | _ | 8.5 | ||
Factory overhead: | ||||
Depreciation of plant and equipment | $25,000 | _ | ||
Other factory overhead | 7,800 | 5 | ||
Selling expenses: | ||||
Sales salaries and commissions | 89,800 | 14 | ||
Advertising | 75,000 | _ | ||
Miscellaneous selling expense | 6,500 | 2 | ||
Administrative expenses: | ||||
Office and officers salaries | 59,000 | 7 | ||
Supplies | 3,000 | 1 | ||
Miscellaneous administrative expense | 1,600 | 1.5 |
Balances of accounts receivable, prepaid expenses, and accounts payable at the end of the year are not expected to differ significantly from the beginning balances. Federal income tax of $242,200 on 20Y9 taxable income will be paid during 20Y9. Regular quarterly cash dividends of $1 per share are expected to be declared and paid in March, June, September, and December on 35,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $145,000 cash in May.
Required:
1. Prepare a budgeted income statement for 20Y9.
Regina Soap Co. | |||
Budgeted Income Statement | |||
For the Year Ending December 31, 20Y9 | |||
Sales | $ | ||
Cost of goods sold: | |||
Direct materials | $ | ||
Direct labor | |||
Factory overhead | |||
Cost of goods sold | |||
Gross profit | $ | ||
Operating expenses: | |||
Selling expenses: | |||
Sales salaries and commissions | $ | ||
Advertising | |||
Miscellaneous selling expense | |||
Total selling expenses | $ | ||
Administrative expenses: | |||
Office and officers salaries | $ | ||
Supplies | |||
Miscellaneous administrative expense | |||
Total administrative expenses | |||
Total operating expenses | |||
Income before income tax | $ | ||
Income tax expense | |||
Net income | $ |
Feedback
Use information from the expected sales, cost of goods, and selling and administrative expenses.
Learning Objective 4, Learning Objective 5.
2. Prepare a budgeted balance sheet as of December 31, 20Y9.
Regina Soap Co. Budgeted Balance Sheet December 31, 20Y9 | |||
---|---|---|---|
Assets | |||
Current assets: | |||
Cash | |||
Accounts receivable | |||
Inventories: | |||
Finished goods | |||
Work in process | |||
Materials | |||
Prepaid expenses | |||
Total current assets | |||
Property, plant, and equipment: | |||
Plant and equipment | |||
Accumulated depreciation | |||
Total property, plant, and equipment | |||
Total assets | |||
Liabilities | |||
Current liabilities: | |||
Accounts payable | |||
Stockholders' Equity | |||
Common stock | |||
Retained earnings | |||
Total stockholders’ equity | |||
Total liabilities and stockholders’ equity |