CHAPTER 3 - COST ACCOUNTING CYCLE

Problem 1 - QUEEN MANUFACTURING CORPORATION

1. Direct materials used 950,000
Direct labor 1,100,000
Factory overhead (1,100,000 X 70%) 770,000
Total manufacturing cost 2,820,000
Work in process, January 1 250,000
Cost of goods put into process 3,070,000
Less: Work in process, December 31 100,000
Cost of goods manufactured 2,970,000

2. Cost of goods manufactured 2,970,000

Finished goods, January 1 150,000
Total goods available for sale 3,120,000
Less: Finished goods, December 450,000
Cost of goods sold 2,670,000

3. Sales 3,000,000
Less: Cost of goods sold 2,670,000
Gross profit 330,000
Less: Selling and general expenses 750,000
Gross profit (loss) ( 420,000)

Problem 2 - Marvin Manufacturing Company

Marvin Manufacturing Company

Cost of Goods Sold Statement
For the year ended December 31, 2011

Direct materials used

Materials, January 1 125,000
Purchases 150,000
Total available for use 275,000
Less> Materials, December 31 65,000 210,000
Direct labor 70,000
Factory overhead 105,000
Total manufacturing costs 385,000
Work in process, January 1 90,000
Cost of goods put into process 475,000
Less: Work in process, December 31 120,000
Cost of goods manufactured 355,000
Finished goods, January 1 100,000
Total goods available for sale 455,000
Less: Finished goods, December 31 80,000
Cost of goods sold 375,000
Problem 3 – Donna Company

Donna Company
Cost of Goods Sold Statement
For the month of May, 2011

Direct materials used

Materials, May 1 24,000
Purchases 57,800
Total available 81,800
Less> Material - May 31 15,000 66,800
Direct labor 60,000
Factory overhead 90,000
Total manufacturing costs 216,800
Work in process, May 1 29,200
Cost of goods put into process 246,000
Less: Work in process, May 31 24,000
Cost of goods manufactured 222,000
Finished goods – May 1 50,000
Total goods available for sale 272,000
Less: Finished goods – May 31 22,000
Cost of goods sold 250,000

Problem 4 - Ram Company

1, Entries
a. Materials 150,000
Accounts payable 150,000

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

Work in process 56,000

Factory overhead control 19,000
Payroll 75,000

c. Materials 20,000
Accounts payable 20,000
 d. Factory overhead control 5,595
SSS premiums payable 3,600
Phil Health contributions payable 375
Pag-ibig funds contributions payable 1.620
e. Work in process 85,000
Factory overhead control 11,000
Materials 96,000
f. Accounts payable 4,000
Materials 4,000
g. Accounts payable 148,300
Accrued payroll 59,405
Cash 207.705
h. Factory overhead control 24,900
Miscellaneous accounts 24,900
i. Work in process 67,200
Factory OH Applied (56,000 x 120%) 67,200
j. Finished goods 165.000
Work in process 165,000
k. Accounts receivable 190,000
Sales 190,000
Cost of goods sold 120,000
Finished goods 120,000

2. Statement of cost of goods sold

. Direct materials used
Purchases 170,000
Less: Purchase returns 4,000
Total available for use 166,000
Less: Ind. Mat. used 11,000
Mat.- October 31 70,000 81,000 85,000
Direct labor 56,000
Factory overhead 67,200
Total manufacturing costs 208,200
Less: Work in process, October 31 43,200
Cost of goods manufactured 165,000
Less: Finished goods – March 31 45,000
Cost of goods sold, normal 120,000
Less: OA-FO 6,705
Cost of goods sold, actual 113,295

Actual factory overhead (FO Control ) 60,495

Less: Applied factory overhead 67,200
Over applied factory overhead ( 6,705)
Problem 5 – Darvin Company
1. Entries
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

Work in process 140,000

Factory Overhead control 30,000
Selling expense control 25,000
Adm. expense control 15,000
Payroll 210,000

d. Accrued payroll 175,000

Cash 175,000

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

f. Work in process 185,000

FO Control 35,000
Materials 220,000

g. Work in process 114,200

FO Control 114,200

h. Finished goods 410,000

Work in process 410,000

i. Accounts receivable 539,000

Sales 539,000

Costs of goods sold 385,000

Finished goods 385,000

j. Cash 405,000
Accounts receivable 405,000
 k. Accounts payable 220,000
Cash 220,000

2. Cost of goods sold statement

Direct materials used
Materials, January 1 50,000
Purchases 200,000
Total available 250,000
Less> Mat.- Jan. 31 30,000
Ind. Materials 35,000 65,000 185,000
Direct labor 140,000
Factory overhead 114,200
Total manufacturing costs 439,200
Work in process, January 1 18,000
Cost of goods put into process 457,200
Less: Work in process, January 31 47,200
Cost of goods manufactured 410,000
Finished goods – January 1 35,000
Total goods available for sale 445,000
Less: Finished goods – January 31 60,000
Cost of goods sold 385,000

3. Income Statement
Sales 539,000
Less: Cost of goods sold 385,000
Gross profit 154,000
Less: Operating expenses
Selling 27,375
Administrative 16,350 43,725
Net income 110,275

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 47,200 SSS Prem. payable 18,900
Materials 30,000 Medicare Cont. payable 2,250
PFC payable 12,600
Common stock 200,000
_______ Retained earnings 155,275
Total 441,200 441,200