Cost Acct Answer Key
Cost Acct Answer Key
Cost Acct Answer Key
COST ACCOUNTING
2014 EDITION
DE LEON
Chapter 1
TRUE/FALSE
1. TRUE 6. FALSE
2. TRUE 7. TRUE
3. FALSE 8. FALSE
4. TRUE 9. TRUE
5. TRUE 10.TRUE
MULTIPLE CHOICE
1. B 6. D 11. D
2. C 7. A 12. B
3. A 8. A 13. B
4. C 9. B 14. A
5. C 10.D 15. D
Problem 2
1. Manufacturing 6. Manufacturing
2. Selling 7. Administrative
3. Manufacturing 8. Seling
4. Selling 9. Administrative
5. Administrative 10.Selling
I, P 50,000/800 =P 62.50
j. P 48,000/400 =P 120
k. P 60,000/500 =P 120
l. P 96,000/800 =P 120
m. P 125 + P 120 = P 245
n. P 100 + P 120 = P 220
o. P 62.50 + P 120 = P 182.50
Problem 8 –
a. c - fixed (total amount is constant)
b. a – variable (4,480/3,200 = 1.40; 6,300/4,500 = 1.40 per unit is constant)
c. d - mixed ( 3,950/3,200 = 12.34; 5,250/4,500 = 1.16) total amount and amount per unit
varies in relation to units sold)
Problem 10
1. Direct materials P 60.00
Direct labor 30.00
Variable manufacturing overhead 9.00
Total variable manufacturing cost per unit P 99.00
True/False Questions
1. False 6. True 11. False 16. True
2. False 7. False 12. False 17. False
3. True 8. True 13. True 18. True
4. False 9. False 14. False 19. False
5. False 10. True 15. False 20. True
Multiple choice
1. B 11. C 21. A
2. C 12. D 22. C
3. B 13. C 23. A
4. C 14. B 24. C
5. D 15. A 25. D
6. A 16. B 26. B
7. D 17. B 27. A
8. D 18. A 28. B
9. B 19. D 29. C
10. C 20. B 30. B
Problem 1
1. A
2. A
3. A, C
4. A
5. A
6. B
7. A
8. A, C
9. A
10. A
11. A
12. C
13. A
14. A
15. C
Donna Company
Cost of Goods Sold Statement
For the month of May, 2014
b. Payroll 75,000
Withholding taxes payable 11,200
SSS Premiums payable 2,400
Phil Health contributions payable 375
Pag-ibig funds contributions payable 1,620
Accrued payroll 59,405
c. Materials 20,000
Accounts payable 20,000
a. Materials 200,000
Accounts payable 200,000
b. FOControl 35,000
Accounts payable 35,000
c. Payroll 210,000
W/Taxes payable 18,520
SSS Premium payable 8,400
Phil Health contributions payable 1,125
PFC payable 6,300
Accrued payroll 175,655
e. FO Control 14,200
Selling expense control 2,375
Adm. Expense control 1,350
SSS prem. Payable 10,500
MC payable 1,125
PFC payable 6,300
j. Cash 405,000
Accounts receivable 405,000
3. Income Statement
Sales 539,000
Less: Cost of goods sold 387,200
Gross profit 151,800
Less: Operating expenses
Selling 27,375
Administrative 16,350 43,725
Net income 108,075
4 Balance sheet
Cash 110,000 Accounts payable 25,000
Accounts receivable 194,000 Accrued payroll 8,655
Finished goods 60,000 W/tax payable
18,520
Work in process 45.000 SSS Prem. payable 18,900
Materials 30,000 Medicare Cont. payable 2,250
PFC payable 12,600
Common stock 200,000
_______ Retained earnings 153,075
Total 439,000 439,000
Problem 7
1. Cost of goods manufactured 800,000
Work in process, December 31 87,000
Cost of goods put into process 887,000
Total manufacturing costs ( 790,000)
Work in process, January 1 97,000
4. Sales 980,000
Cost of goods sold ( 599,500)
Net income 380,500
Multiple choice
THEORIES PROBLEMS
1. A 1. B 11. B 21. A
2. C 2. A 12. C 22. B
3. B 3. D 13. C 23. B 116,000
4. C 4. B 14. D 24. B
5. B 5. D 15. B 25. A
6. B 6. C 16. B 26. D
7. C 7. B 17. B 27. D
8 C 8. B 18. B 28. B
9. D 9. B 19. B 29. A
10.D 10. C 20. D 30. A
Chapter 4 -
True or False
1. False 6. True 11. False 16.True
2. True 7. False 12. False 17. False
3. True 8. False 13. False 18. False
4. False 9. True 14. False 19. True
5. True 10.False 15. False 20. False
1 Journal entries
1. Materials 28,000
Accounts payable 28,000
3. Materials 800
Work in process 500
FO Control 300
4. Accounts payable 1,000
Materials 1,000
5. Payroll 39,000
Withholding taxes payable 3,025
SSS Premiums payable 1,600
Phil Health contributions payable 375
Pag-ibig funds contributions payable 1,200
Accrued payroll 32,800
8 FO Control 15,000
Accum Depr. 3,000
Prepaid ins. 950
Accounts payable 11,050
Job 401
Direct materials Direct labor Factory overhead
3,000 2,500 2,000
5,500 10,400 8,320
8,500 12,900 10,320
Job 402
Direct materials Direct labor Factory overhead
5,600 3,000 2,400
7,000 12,500 10,000
12,600 15,500 12,400
Page 3
Job 403
Direct materials Direct labor Factory overhead
9,500 10,500 8,400
( 500)
b. Payroll 220,000
Withholding taxes payable 31,000
SSS premiums payable 7,000
Phil Health cont. payable 440
Pag-ibig funds cont. payable 6,600
Accrued payroll 174,960
Job 103
( x) 2,000 x 5.20 10,400
(Y) 5,000 x 3.75 18,750
29,150
g. Cash 494,000
Sales discount 26,000
Accounts receivable 520,000
JOB 101
DIRECT MATERIALS DIRECT LABOR FACTORY OVERHEAD
5,000 4,000 2,000
103,200 44,000 22,500
108,200 44,000 24,500
JOB 102
DIRECT MATERIALS DIRECT LABOR FACTORY OVERHEAD
1,200 2,000 800
JOB 103
DIRECT MATERIALS DIRECT LABOR FACTORY OVERHEAD
21,.950 36,000 27,000
STOCKCARDS
MATERIAL X
RECEIVED ISSUED BALANCE
4,000 @ 5.00 20,000
20,000 @ 5.20 104,000 4,000 @ 5.00 20,000
20,000 @ 5/20 104,000
4,000 @ 5.00 20,000
18,000 @ 5.20 93,000 2,000 @ 5.20 10,400
MATERIAL Y
RECEIVED ISSUED BALANCE
8,000 @ 3.00 24,000
24,000 @ 3.75 90,000 8,000 @ 3.00 24,000
24,000 @ 3.75 90,000
8,000 @ 3.00 24,000
21,000 @ 3.75 78,750 3,000 @ 3.75 11,250
Entries
1. Materials 145000
Accounts payable 145,000
7. FO Control 330,000
Various accounts 330,000
4. Sales 900,000
Cost of goods sold (665,000)
Gross profit 235,000
1. Materials 15.000
Purchases 140,000
Materials used - direct 131,000
Indirect 14,000 (145,000)
Materials, December 31 10,000
Actual 160,000
Applied (166,800)
Over applied ( 6,800)
Or
Finished goods, beg. 43,000
Cost of goods manufactured 5,000,000
Finished goods, end ( 300 x P400) ( 120,000)
Cost of goods sold 4,923,000
Problem 15
Or Job 6 5,850
Job 7 9,600
Job 8 4,500
Total Work in process, February 28 19,950
Or Job 6 12,350
Job 9 2,500
Job 10 6,000
Total Work in process, March 31 20,850
Or Job 2 3,600
7. Job 1 5,400
Job 3 4,800
Cost of goods sold – January 10,200
8. Job 2 ` 3,600
Job 5 3,550
Cost of goods sold – February 7,150
9. Job 7 13,400
Job 8 8,700
Cost of goods sold – March 22,100
Problem 16
Accounts payable___ _
2) 2,000 Beg. 25,000
1) 30,000
Requirement No. 2
a. FO Applied ( 20,000 x 80%) 16,000
1. A 11. B 21. C
2. A 12, A 22. C
3. C 13. C 23. C
4. D 14. D 24. B
5. A 15. A 25. A
6. B 16. D 26. D
7. B 17. C 27. B
8. A 18. C 28. B
9. A 19. D 29. D
10. B 20. C 30. B
Chapter 5
TRUE/FALSE
1. True 6. True
2. True 7. True
3. False 8. True
4. True 9. True
5. True 10. False
Purchases 444,000
Mat. In RIP beg (23,400-2,400) 21,000
Mat. In RIP end (25,600-3,600) ( 22,000)
Mat. Content of FG 443,000
RIP FG
End 7,800 6,500
Beginning (4,400) (10,800)
Increase (decrease( 3,400 ( 4,300)
RIP FG
End 12,000 13,100
Beginning (15,700) ( 8,800)
Increase (decrease) (3,700) 4,300
= 1,600
= 1,000 units
Page 2
Total ordering cost = No. of orders x ordering cost
= 13 x 200
= P 2,600
Page 3
Problem 6 –
1. FIRST-IN, FIRST-OUT
Received Issued Balance
1,600 x 6.00 9,600`
5 400 x 7.00 2,800 1,600 x 6.00 9,600
400 x 7.00 2.800
9 400 x 8.00 3,200 1,600 x 6.00 9,600
400 x 7.00 2,800
400 x 8.00 3,200
16 800 x 6.00 4,800 800 x 6.00 4,800
400 x 7.00 2,800
400 x 8.00 3,200
2, AVERAGE
Received Issued Balance
1 1,600 x 6.00 9,600
5 400 x 7.00 2,800 2,000 x 6.20 12.400
9 400 x 8.00 3,200 2,400 x 6.50 15,600
16 800 x 6.50 5,200 1,600 x 6.50 10,400
24 600 x 9.00 5,400 2,200 x 7.18 15,800
27 1,000 x 7.18 7,180 1,200 x 7.18 8,620
2. WEIGHTED AVERAGE
A. PERPETUAL
1. FIFO
Received Issued Balance
1 300 x 17.50 5,250
8 200 x 1750 3,500 100 x 17.50 1,750
10 900 x 18.00 16,200 100 x 17.50 1,750
900 x 18.00 16,200
18 100 x 17.50 1,750 400 x 18.00 7,200
500 x 18.00 9,000
20 1,200 x 18,25 21,900 400 x 18.00 7,200
1,200 x 18.25 21,900
25 400 x 18.00 7,200
600 x 18.25 10,950 600 x 18.25 10,950
2. AVERAGE
Received Issued Balance
1 300 x 17.50 5,250
8 200 x 17.50 3,500 100 x 17.50 1,750
10 900 x 18.00 16,200 1,000 x 17.95 17,950
18 600 x 17.95 10,770 400 x 17.95 7,180
20 1,200 x 18.25 21,900 1,600 x 18.175 29,080
25 1000 x 18.175 18,175 600 x 18.175 10,905
The increase in the unit cost is due to the loss absorbed by the remaining
good units computed as follows
Cost (100 x 1,160) = 116,000
Selling price 100,000
Loss 16,000/9900 = 1.62
b. FO Control 240,000
Materials 40,000
Payroll 80,000
FO Applied 120,000
c. Finished goods 1,800,000
Work in process 1,800,000
B)
1. Original cost 2.000 units 1,760,000
Additional cost 232,000
Total costs 1,992,000
Divide by 2,000
Cost per unit 996.00
2. Charged to all production (FO rate should be 150% of direct labor cost)
a. Work in process 2,500,000
Materials 1.000,000
Payroll 600,000
FO Applied (20,000 x 150%) 900,000
b. FO Control 125.000
Materials 50,000
Payroll 30,000
FO Applied (30,000 x 150%) 45.000
Problem 15 -
Material Yearly Usage Unit cost Percent Total cost Percent
1x4 5,250 P 2.00 13.1 (5,250/40,100) P 10,500 21,2
1x5 6,000 1.75 15.0 (6,000/40,100) 10,500 21.2
1x8 5,500 1.85 13.7 10,175 20.6
63.0% - A
Multiple choice
THEORIES PROBLEMS
1, a 1. a 6. c 11. c 16. a 21. c
2, b 2 c. 7. b 12. d 17. b 22. d
3, d 3. b 8. a 13. d 18. d 23. a
4, c 4. b 9. a 14. b 19. c 24. a
5, b 5. a 10. c 15. b 20. b 25. d
Requirement A
1. Work in Process 473,200
FO Applied ( 84,500 x 5.60) 473,200
2. FO Control 470,800
Misc. Accounts 470,800
3. FO Applied 473,200
Cost of Goods Sold 2,400
FO Control 470,800
Since the problem is silent, the total variance (overapplied will be closed to Cost
of goods sold.
Requirement B
Cost of goods sold 350,000/473,200 x 2,400 =1,775
2. Step method
P1___ P2___ S1____ S2___
Direct cost P 90,000 P 60,000 P 20,000 P 32,000
Allocated cost
S1 2,000 2,000 ( 20,000) 16,000
S2 30,000 18,000 ( 48,000)
Total P122,000 P 80,000
Base 50,000 MHrs. 20,000 DLHrs
FO rate P 2.44/MHr P 4.00/DLHr.
3. Algebraic method
P1___ P2___ S1___ S2____
Direct cost P 90,000 P 60,000 P 20,000 P 32,000
Allocated
S1 3.143 3,143 ( 31,429) 25,143
S2 28,572 17,143 11,429 ( 57,143)
Total P121,715 P80,286
Base 50,000 MHrs. 20,000 DLHrs
FO rate P 2.43/MHr. P 4.0/DLHr.
S1 -= 20,000 + 20% S2
S2 = 32,000 + 80% S1
2. Step method
Machinery Assembly Repair Cafeteria
Direct cost P 52,500 P 48,000 P 14,000 P 11,000
Allocated cost
S1 4,119 6,176 ( 14,000) 3,705
S2 8,455 6,250 ( 14,705)
Total P 65,074 P 60,426
Base 1,500 DLHrs. 1,250 DLHrs
FO rate P 43.38/DLHr P48.34/DLHr.
3.Algebraic method
Services rendered by
Repair Dept. Cafeteria Dept.
Repair 3,500 - 46.67%
Cafeteria 1,800 - 26.47%
Machinery 2,000 - 29.41% 2,300 - 30.67%
Assembly 3,000 - 44.12% 1,700 - 22.66%
6.800 100.00% 7,500 100.00%
Repair = 14,000 + (46.67%Cafeteria)
Cafeteria = 11,000 + 26.47% Repair
S2 = 10,000 + .25(26,667)
= 16,667
76,000 0.80
72,000 units
Total- Per unit
Fixed P 33,840 P 0.47 (33,840/72,000)
Variable 302400 4.20 (72,000 x 4.20)
Total P336,200 P 4.67
1. Actual FO P 15,910
Less: Applied FO 5,400 units x P 4.67 25,218
Underapplied FO (P 9.308)
2. Actual FO P 15,910
Less: Budget allowed on actual hours
Fixed (33,840/12 months) 2,820
Variable ( 5,400 x 4.20) 22,680 25,500
Spending variance – favorable ( P 9,590)
= P1.50/DLHr.
2. High Low
Total 270,000 252,000
Less: Variable
(60,000 x 1.50) 90,000
(48,000 x 1.50) _______ 72,000
Fixed 180,000 180,000
Problem 12
a) Product A Product B
Direct materials ( 50 x P120) P 6,000 (100 x P120) P 12,000
Direct labor 6,000 18,000
Factory overhead (100 x P 25) 2,500 (300 x P 25) 7,500
Total manufacturing cost P 14,500 P 37,500
No. of units 50 100
Cost per unit P 290/unit P 375/unit
TRUE/FALSE
1. True 6. True 11. False
2. False 7. True 12. False
3. True 8. True 13. True
4. True 9. False 14. True
5. True 10. True 15. True
1. a 11. d 21. b
2. b 12. a 22. d
3. c 13. b 23. a
4. c 14. c 24. b
5. c 15. c 25. c
6. c 16. c 26. c
7. c 17. b 27. d
8. a 18. a 28. c
9. d 19. a 29. d
10. d 20. a 30. d
TRUE/FALSE
1. True 6. False
2. False 7. True
3. False 8. True
4. False 9. True
5. False 10. True
CHARGED TO FOC
Other factory costs P 16,800
Overtime 6,000
Total P 22,800 x 1/3
X 2/3
Problem 2
No. Regular OT Overtime Total
Employee Hrs Rate Pay Hours Rate Premium Pay
Austria 86 36.00 3,096 6 18.00 108.00 3,204
Bautista 3.312
2,500 20.83
812 x 10% 81.20
102.03
Reyes 2,400
2,083
b) 317 x 5% 15.85
1. Payroll 15,456
WTax Payable 209.11
SSS Prem. Payable 563.10
Pag-ibig Contributions Payable 439.48
Philhealth Contributions Payable 500.00
Accrued payroll 13,744.31
- - -__
TOTAL 426 760.00 64,750.00 26 305.00 1,975.00 66,725.00
Continuation
Employee Total SSS W/holding Phil. Pag- Total Net Pay
Pay Prem. Tax Health ibig Deduct
Castro 28,800 581.30 7,378.89 350.00 100.00 8,410.19 3,589.81
Ardina 29,500 581.30 6,314.89 362.50 100.00 7,358.69 6,641.31
Briones 28,800 581.30 6,757.77 350.00 100.00 7,789.07 6,010.93
David 27,300 581.30 6,610.89 337.50 100.00 7,629.69 6,170.31
Fajardo 25,925 581.30 6,170.89 312.50 100.00 7,164.69 5,960.31
Castro
David
Total pay 27,300
22,917 5,208.33
4,383 x 32% 1,402.56
6.610.89
Fajardo
Total pay 25.925
22,917 5,208.33
3,008 x 32% 962.56
6,170.89
2. Payroll 66,725
W/holding tax payable 33,233.33
SSS Premiums payable 2,906.50
Phil Health Contributions payable 1,712.50
Pag-ibig funds contributions payable 500.00
Accrued payroll 28,372.67
MULTILE CHOICE
1. b 6. a 11. b
2. b 7. d 12. c
3. a 8. d 13. 692,500
4. b 9. a 14. d
5. a 10. c 15. d
Problem 3 -
Case 1 Materials Conversion
Started 5,000 WD EP WD EP
Page 2
Problem 4 - Bewitched Co.
Started 15,000
3. In process, end
Materials ( 1,500 x 4.44444) 6,667
L & OH ( 1,200 x 10) 12,000
18,667
Problem 5 - ABM Company
Department 1 Department 2
Materials Conversion Materials Conversion
Actual EP EP Actual EP EP
Note - Equivalent production and unit costs are the same as lost – Normal discovered at the
end. The difference is only on the allocation of the cost.
Page 5
Cost charged to the department
Cost from prec. Dept. 230,400 5.12
Cost added in the dept.
Materials 180,000 4.00 135,000 3.00
Labor 78,000 2.00 82,800 2.00
Overhead 15,600 0.40 41,400 1.00
Total added 273,600 6.40 259,200 6.00
Total costs 273,600 6.40 489,600 11.12
Costs accounted for as follows:
Completed ( 36,000 x 6.40) 230,400 (30,000 x 11.12) 433,680
IP end
Cost from prec. Dept. (6,000 x 5.12) 30,720
Mat. ( 9,000 x 4) 36,000 (6,000 x 3.00) 18,000
Labor (3,000 x 2) 6,000 (2,400 x 2.00) 4,800
OH ( 3,000 x 0.40) 1,200 43,200 (2,400 x 1.00) 2,400 55,920
273,600 489,600
Problem 10
Received 5,000
Completed 3,800 100% 3,800 100% 3,800
Problem 1
1) FIFO
Units in process, beg. 10,000
Units started 50,000
60,000
Units completed & transferred (40,000)
IP beg. 10,000 70% 7,000
Started & completed 45,000 100% 45,000 100% 45,000
Units in process, end 5,000 100% 5,000 60% 3,000
60,000 50,000 55,000
2) AVERAGE
Units in process, beg. 10,000
Units started 50,000
60,000
Problem 2
1) FIFO
Units in process, beg. 3,000
Units started 50,000
53,000
Units completed & transferred (45,000)
IP beg. 3,000 25% 750
Started & completed 42,000 100% 42,000 100% 42,000
Units in process, end 8,000 100% 8,000 60% 4,800
53,000 50,000 47,550
PAGE 2
2) AVERAGE
Units in process, beg. 3,000
Units started 50,000
53,000
Problem 3
1)
Units in process beg. 300
Units started 2,000
2.300
Units comp. & transf. (1,700)
IP beg. 300 40% 120 70% 210
Started & completed 1,400 100% 1,400 100% 1,400
Units in process, end 600 40% 240 20% 120
2,300 1,760 1,730
2)
540
Unit cost - Materials 3,714/1760 = 2.110227
Conversion 2,258/1730 = 1.305202
6,512 3.415429
Problem 4 -
1) FIFO
Units in process, beg 8,000
Units started 14,000
22,000
Units Completed ( 17,000)
IP beg. 8,000 70% 5,600 70% 5,600
Started & completed 9,000 100% 9,000 100% 9,000
Units in process, end 5,000 80% 4,000 40% 2,000
22,000 18,600 16,600
Page 3
48,240
Unit cost Materials 126,852/18,000 = 6.82
Conversion 219,120/16,600 = 13.20
394,212 20.02
IP end
Materials ( 4,000 x 6.82) 27,280
Conversion ( 2,000 x 13.20) 26,400 53,680
394,212
2) AVERAGE
Units completed 17,000 100% 17,000 100% 17,000
Units IP end 5,000 80% 4,000 40% 2,000
22,000 21,000 19,000
Page 4
4) IP end
Materials ( 20,000 x 14) 280,000
Conversion (8,000 x 6) 48,000 328,000
5,228,000
A) AVERAGE
1) Units IP beg. 15,500
Units started 36,000
51,500
Units completed 48,000 100% 48,000 100% 48,000
Units IP ed 3,500 100% 3,500 45% 1,575
51,500 51,500 49,575
4) IP end
Materials ( 3,500 x 1.20) 4,200
Conversion ( 1,575) x 2.00) 3,150 7,350
160,950
Page 5
B) FIFO
1) Units IP beg 15,500
Units started 36,000
51,500
Units completed (48,000)
IP beg. 15,500 - 35% 5,425
Started & completed 32,500 100% 32,500 100% 32,500
Units IP end 3,500 100% 3,500 45% 1,575
51,500 36,000 39,500
4) IP end
Materials ( 3,500 x 1.50) 5,250
Conversion ( 1,575 x 2) 3,150 8,400
160,950
Unit cost
Cost from preceding dept. 40,000 + 140,000 = 4.00
50,000 – 5,000
IP end
Cost from prec. Dept ( 10,000 x 4) 40,000.00
Materials ( 10,000 x 2) 20,000.00
Labor ( 5,000 x 5.0375) 25,187.50
Overhead ( 5,000 x 4.30) 21,500.00
106,687.50
B)FIFO
Units IP beg. 10,000
Units received 40,000
50,000
Unit cost
IP beg. 141,000
From preceding dept. 140,000/40,000 – 5,000 = 4.00
Materials 70,000/35,000 = 2.00
Labor 162,500/32,500 = 5.00
Overhead 130,000/32,500 = 4.00
643,500 15.00
Completed & transferred *35000)
IP beg
Cost last month 141,000
Cost added ( 2.500 x 9) 22,500
Received & completed ( 25,000 x 15) 375,000
538,500
IP end
Cost from preceding dept. ( 10,000 x 4) 40,000
Materials (10,000 x 2) 20,000
Labor ( 5,000 x 5) 25,000
Overhead ( 5,000 x 4) 20,000
105,000
IP end
Cost from preceding (3,000 x 4.00) 12,000
Units completed & transferred 8,000 100% 8,000 100% 8,000 100% 8,000
Units IP end 1,500 100% 1,500 75% 1,125 50% 750
Units lost – abnormal 500 100% 500 100% 500 100% 500
10,000 10,000 9,625 9,250
Cost to be accounted for
Cost IP beg Cost added Unit cost
Materials 2,520 72,480 7.50
Labor 1,540 21,560 2.40
Overhead 2,800 43,450 5.00
6,860 137,490 14.90
Page 3
Cost accounted for as following
Completed & transferred ( 8,000 x 14.90) 119,200
Factory Overhead ( 500 x 14.90) 7,450
In process, end
Materials (1,500 x 7.50) 11,250
Labor ( 1,125 x 2.40) 2,700
Overhead ( 750 x 5.00) 3,750 17,700
Total costs as accounted for 144,350
FIFO METHOD
Units completed & transferred
IP beg. 1,000 40% 400 65% 650 75% 750
Started & completed 7,000 100% 7,000 100% 7,000 100% 7,000
Units IP end 1,500 100% 1,500 75% 1,125 50% 750
Units lost – abnormal 500 100% 500 100% 500 100% 500
10,000 9,400 9,275 9,000
Problem 10 -
1) Units IP beg 5,000
Units received 20,000
25,000
Units completed 21,000 100% 21,000 100% 21,000
Units IP end 4,000 ______ 30% 1,200
25,000 21,000 22,200
2) Unit cost
Transferred in 17,750 + 104,000 = 4.87
25,000
Page 10
Problem 12 – Cross Company
2, In process, end
Materials 3,000 x 5 = 15,000
Labor 2,700 x 3.93762 47 = 10,632
Overhead 2,700 x 3.12129871 = 8,427
Share in cost of lost units = 1,536
35,595
3) IP end
Cost from prec. Dept (10,000 x 1.02) P 10,200
Materials ( 10,000 x 0.26) 2,600
Labor ( 4,000 x 0.50) 2,000
Overhead ( 4,00 x 0.40) 1,600
P 16,400
Problem 15 -
1) Units received. 60,000
4) IP end
Cost from prec. Dept ( 9,000 x 3.54) 31,860
Materials ( 9,000 x 1.43) 12,870
Conversion ( 4,500 x 2.38) 10,710
55.440
Unit cost
Cost from preceding dept. 110,000/22,000 = 5.00
M,L,O 30,450 /21,000 = 1.45
6,45
Units completed ( 19,000)
From IP beg. 5,000 1/5 1,000
From units received 14,000 100% 14,000
Units IP end 8,000 ¾ 6,000
27,000 21,000
2) IP end
Cost from preceding ( 8,000 x 5) 40,000
M, L, O ( 6,000 x 1.45) 8,700
48,700
3) IP end
Cost from prec dept. ( 3,500 x 5) 17,500
Materials ( 3,500 x 1) 3,500
Conversion ( 1,400 x 3) 4,200
25,200
Or
Total available for sale
FG beg. 600 units P 76,800
Completed from IP beg. 1,250 161,000
Completed from started 1,500 x 132 198,000
Total goods available for sale 435,800
Less: FG Inventory 92,400
Cost of goods sold P 343,400
Journal entries
1. Materials 180,000
Accounts payable 180,000
3. Payroll 125,600
Accrued payroll 125,600
Michelle Company
Cost of Goods sold Statement
For the month of June, 2008
TRUE/FALSE
1. T 6. T 11. T
2. F 7. T 12, F
3. F 8. F 13. T
4. T 9. T 14. T
5. T 10.T 15. F
Page 2
Problem 3 – Anchor Company
1. Market value method
Product SV at SO Percentage Share in JC Add’l Cost Total Cost
A 420,000 60% 252,000 88,000 340,000
B 270,000 162,000 30,000 192,000
C 60,000 36,000 12,000 48,000
450,000 130,000 580,000
2. Average unit cost method
Product Units Produced Ave UC Share in JC Add’l Cost Total Cost
A 50,000 4.50 225,000 88,000 313.000
B 40,000 180,000 30,000 210,000
C 10,000 45,000 12,000 57,000
450,000 130,000 580,000
Labor 17,400
Overhead 17,400
Cost of goods manufactured 64,800
Less: Inventory, end 6,480
Cost of goods sold 58,320
Less: Revenue from by-product 1,000 57,320
Gross profit 122,680
Less: Selling and administrative expenses 54,000
Net Income 68,680
Page 3
c) Revenue from by-product shown as other income
Sales
Main product 180,000
Less: Cost of goods sold
Materials 30,000
Labor 17,400
Overhead 17,400
Cost of goods manufactured 64,800
Less: Inventory, end 6,480
Cost of goods sold 58,320
Gross profit 121,680
Less: Selling and administrative expenses 54,000
Net operating income 67,680
Other income – Revenue from by-product 1,000
Net Income 68,680
2. Revenue from by-product shown as deduction from production cost of main product
Sales
Main product 180,000
Less: Cost of goods sold
Materials 30,000
Labor 17,400
Overhead 17,400
Total mfg. cost/cofg manufactured 64,800
Less: Rev. from by-product 1,000
Net manufacturing cost 63,800
Less: Inventory, end 6,380
Cost of goods sold 57,420
Gross profit 122,580
Less: Selling and administrative expenses 54,000
Net income 68,580
Hypothetical MV
2. Product Units Per Unit Total HMV Percentage Share in JC
X 8,000 20-5 120,000 40% 80,000
Y 10,000 25-7 180,000 60% 120,000
300,000 200,000
Hypothetical MV
Products Units Produced Per Unit Total Percentage Share in JC
East 3,000 7.00 – 1,00 18,000 36% 6,480
West 2,000 5.00 10,000 3,600
28,000 10,080
Problem 8
Products Sales value at SO Percentage Share in JC
X 137,500 55.00% 99,000
Y 62,500 25.00% 45,000
Z 50,000 20.00% _36,000
250,000 100.00% 180,000
99,000/180,000= 55% X 250,000 = 137,500
50,000/250,000= 20% X 180,000 = 36,000
100% - 55% - 20% = 25%
IF SV AT SO IS GIVEN WE NEED NOT COMPUTE FOR NRV
2. Sales 180,000
Less: Total cost
Share in material cost 36,000
Share in conversion cost 64,000
Further processing cost 20,000 120,000
Gross margin 60,000
3. Sales 150,000
Less: Total cost
Share in material cost 24,000
b) Net by-product income deducted from costs of goods sold of the main product
Sales 200,000
Less: Cost of goods sold – main product 120,000
Less: By-product income 1,600 118,400
Gross profit 81,600
Less: Marketing and administrative expenses 60,000
Net income 21,600
c) Value of by-product produced, using net realizable value method, treated as a deduction from the
total manufacturing costg.
Sales 200,000
Less: Cost of goods sold
Total manufacturing cost 150,000
Less: Value of by-product produced
Total sales value (1,200 x 3) 3,600
d) Value of by-product produced, using the reversal cost method, treated as a deduction from the
total manufacturing cost
MAIN BY-PRODUCT TOTAL
Sales 200,000 2,700 202,700
Less: Cost of goods sold
Share in total mfg. cost 148,580 1,420 150,000
Additional cost - 800 800
Total 148,520 2,220 150,800
Less: Inventory 29,794 118,726 555 1,665 30,349 120,391
Gross profit 81,274 1,035 82,309
Less: Marketing & adm. exp. 60,000 300 60,300
Net income 21,274 735 22,009
Problem 14 –
Ferguson Company (Selling Price should be P 125 for butter and P90 for powder,
Shells – P4.00 and additional processing cost of butter is P 15)
Net Realizable Value
1) Prod Pounds Produced Per unit Total Percentage Share in JC
Butter 20 (125 – 15) 2,200 (5,200/6,250) 1,830.40
Powder 45 90 4,050 83.20% 3,369.60
6,250 5,200.00
Materials
1. Actual price P 1.02 2. Actual qty. 7,200
Std. price ( 1,00) Std.(3,500 x 2) 7,000
Difference .02 Difference 200
X actual qty. 7,200 x Std. price 1.00
MPV 144 U MQV 200 U
Labor
1. Actual rate (33,750/4,500) 7,50 2/ Actual hrs. 4,500
Std. rate ( 8.00) Std. hrs. (3,500 x 1.25) 4,375
Difference ( 0.50) Difference 125
X actual hrs. 4,500 x Std. rate 8.00
LRV (2,250) F LEV 1.000U
Factory overhead
1. Actual overhead 11.250.00
Less: Budget allowed on std. hrs.
Fixed 5,000
Variable (4,375 x 1.50) 6,562.50 11,562.50
Controllable variance ( 312.50) F
Materials
Actual price 1.20 Actual qty. used 1,000,000
Less: Std. price 1.00 Less: Std. qty. 1,000,000
Difference 0.20 Difference 0
X Actual mat. Purchased 2,000,000 x Std. price 1.00_
Mat. Price variance 400,000 U Mat. Usage variance 0
Labor
Actual rate 14.00 Actual hours 60,000
Less: Std. rate 15.00 Less: Std. hours 40,000
Difference ( 1.00) Difference 20,000
X Actual hrs. 60,000 x Std. rate 15.00
Labor rate varianc ( 60,000)F Labor efficiency 300,000
Factory overhead
Actual factory overhead ( 280,000 + 83,000) 363,000
Less: Budget allowed on std. hrs.
Fixed 80,000
Variable (40,000 x 5) 200,000 280,000
Controllable variance 83,000U
Labor
Actual rate 9.15 Actual hours 10,500
Less: Std. price 9.00 Less: Std. hrs. (5,000 x 2) 10,000
Difference 0.15 Difference 500
X Actual hrs.(96,075/9.15) 10.500 x Std. rate 9.00
Labor rate variance 1,575U Labor efficiency 4,500U
144,000 DLHrs.
Total Per Hour
Fixed 288,000 2.00
Variable 360,000 2.50
Total 648,000 4.50
Factory overhead
Actual factory overhead (27,000 + 24,500) 51,500
Less: Budget allowed on std. hrs.
Fixed (288,000/12) 24,000
Variable ( 10,000 x 2.50) 25,000 49,000
Controllable variance 2,500
3. Payroll 96,075
Accrued payroll 96,075
Problem 9
Materials
Actual price (154,000/2,200) 70 Actual qty. used 2.200
Less: Std. price 62.50 Less: Std. qty.(400 x 6) 2,400
Difference 7.50 Difference ( 200)
X Actual mat. Purchased 2,200 x Std. price 62.50
Mat. Price variance 17,025 U Mat. Usage variance (12,500)F
Labor
Actual rate (237,500/5,000 47.50 Actual hours 5,000
Less: Std. rate 45.00 Less: Std.hrs.(400x12) 4,800
Difference 2.50 Difference 200
X Actual hrs. 5,000 x Std. rate 45.00
Labor rate varianc 12,500 U Labor efficiency 9,000 U
Problem 10
1. Std. qty. of materials ( 4,000 x 6) 24,000
Problem 11
1. Actual labor hours 14,000
Less: Std. hours 15,000
Difference (1,000)
X Std. rate 3.00
Labor efficiency variance (3,000) F
Multiple choice
1. C
2. A
3. C
4. C
5. B
6. D
7. D
8. C
9. B
10. 12,000 Unf
11. B
12. B
13. D
14. C
15. C
16. C
17. D
18. C
19. D
20. D
21. B
22. A
23. D
24. D
25. B
26. D
27. 400 CREDIT
28. D
29. 1,000 fav.
30. B
31. C
32. D
33. D
34. Not enough information
35. NOT ENOUGH INFORMATION