Expert Answer
Preparation of journal entries:
No. | Account Head | Debit | Credit |
a. | Raw Materials | 820,000 | |
Accounts Payable | 820,000 | ||
b. | Work in Process | 720,000 | |
Manufacturing Overhead | 40,000 | ||
Raw Materials | 760,000 | ||
c. | Work in Process | 150,000 | |
Manufacturing Overheads | 220,000 | ||
Sales Commission Expenses | 180,000 | ||
Administrative Salaries Expenses | 400,000 | ||
Salaries and Wages Payable | 950,000 | ||
d. | Sales travel expenses | 34,000 | |
Accounts Payable | 34,000 | ||
e. | Manufacturing Overheads | 86,000 | |
Accounts Payable | 86,000 | ||
f. | Advertising Expenses | 360,000 | |
Accounts Payable | 360,000 | ||
g. | Manufacturing Overheads | 560,000 | |
Depreciation Expenses | 140,000 | ||
Accumulated Depreciation | 700,000 | ||
h. | Manufacturing Overheads | 14,000 | |
Insurance Expenses | 6,000 | ||
Prepaid Insurance | 20,000 | ||
i. | Work in Process | 960,000 | |
Manufacturing Overhead | 960,000 | ||
(Note 1) | |||
j. | Finished Goods | 1,800,000 | |
Work in Process | 1,800,000 | ||
k. | Accounts Receivable | 3,000,000 | |
Sales | 3,000,000 | ||
Cost of goods sold | 1,740,000 | ||
Finished Goods | 1,740,000 |
Note 1:
Manufacturing overhead is applied to production by multiplying actual direct labor or machine hours worked during the year and predetermined overhead rate computed at the beginning of the year. It is shown as follows:
Predetermined Overhead Rate = (Estimated Manufacturing Overhead cost / Estimated total units in the allocation base)
Predetermined Overhead rate = $900,000 / 150,000 machine hours
Predetermined Overhead rate = $6 per machine hour
Manufacturing overhead applied to production = Actual machine hours * Predetermined overhead rate
Manufacturing overhead applied to production = 160,000 hours * $6 per hour
Manufacturing overhead applied to production = $960,000
T-Accounts:
Accounts Receivable | Raw Materials | Finished Goods | |||
(k) 3,000,000 | Bal. 40,000 | (b) 760,000 | Bal. 60,000 | (k) 1,740,000 | |
(a) 820,000 | (j) 1,800,000 | ||||
Work in Process | Accounts Payable | Manufacturing Overhead | |||
Bal. 30,000 | (j) 1,800,000 | (a) 820,000 | (b) 40,000 | (i) 960,000 | |
(b) 720,000 | (d) 34,000 | © 220,000 | |||
© 150,000 | € 86,000 | € 86,000 | |||
(i) 960,000 | (f) 360,000 | (g) 560,000 | |||
(h) 14,000 | |||||
Prepaid Insurance | Accumulated Depreciation | Salaries and Wages Payable | |||
(h) 20,000 | (g) 700,000 | © 950,000 | |||
Sales | Administrative Salary Expenses | Sales Commission Expense | |||
(k) 3,000,000 | © 400,000 | © 180,000 | |||
Advertising Expense | Depreciation Expense | Sales Travel Expense | |||
(f) 360,000 | (g) 140,000 | (h) 34,000 | |||
Cost of goods Sold | Insurance Expense | ||||
(k) 1,740,000 | (d) 6,000 |
Income Statement:
Fine Manufacturing Company | ||
Income Statement | ||
For the Year Ended December 31, 2016 | ||
Sales | 3,000,000 | |
Less: Cost of goods sold* | 1,700,000 | |
Gross Profit | 1,300,000 | |
Less: Selling and administrative expense: | ||
Commission Expense | 180,000 | |
Administrative Salaries Expense | 400,000 | |
Sales Travel Expense | 34,000 | |
Advertising Expense | 360,000 | |
Depreciation Expenses | 140,000 | |
Insurance Expenses | 6,000 | 1,120,000 |
Net Operating Income | 180,000 |
*Cost of goods sold = $1,740,000 – $40,000 over applies manufacturing overheads