Finding unknown amounts. An auditor for the Internal Revenue ...

[laurencescou]

Finding unknown amounts.
 
  An auditor for the Internal Revenue Service is trying to reconstruct some partially destroyed records of two taxpayers. For each of the cases in the accompanying list, find the unknowns designated by the letters A through D.
 
   Case 1
  (in thousands) Case 2
  Accounts receivable, 12/31  9,000  3,150
  Cost of goods sold A 30,000
  Accounts payable, 1/1 4,500 2,550
  Accounts payable, 12/31 2,700 2,250
  Finished goods inventory, 12/31 B 7,950
  Gross margin 16,950 C
  Work-in-process inventory, 1/1 0 1,200
  Work-in-process inventory, 12/31 0 4,500
  Finished goods inventory, 1/1 6,000 6,000
  Direct materials used 12,000 18,000
  Direct manufacturing labor 4,500 7,500
  Manufacturing overhead costs 10,500 D
  Purchases of direct materials 13,500 10,500
  Revenues 48,000 47,700
  Accounts receivable, 1/1 3,000 2,100

Question 2

Proration of overhead.
 
  The Ride-On-Wave Company (ROW) produces a line of non-motorized boats. ROW uses a normal-costing system and allocates manufacturing overhead using direct manufacturing labor cost.
 
  The following data are for 2014:
 
  Budgeted manufacturing overhead cost 125,000
  Budgeted direct manufacturing labor cost 250,000
  Actual manufacturing overhead cost 117,000
  Actual direct manufacturing labor cost 228,000
 
  Inventory balances on December 31, 2014, were as follows:
   2014 direct manufacturing
  Account Ending balance labor cost in ending balance
  Work in process  50,700  20,520
  Finished goods 245,050 59,280
  Cost of goods sold 549,250 148,200
 
  Required:
  1. Calculate the manufacturing overhead allocation rate.
  2. Compute the amount of under- or overallocated manufacturing overhead.
  3. Calculate the ending balances in work in process, finished goods, and cost of goods sold if under- or overallocated manufacturing overhead is as follows:
  a. Written off to cost of goods sold
  b. Prorated based on ending balances (before proration) in each of the three accounts
  c. Prorated based on the overhead allocated in 2014 in the ending balances (before proration) in each of the three accounts
  4. Which method would you choose? Justify your answer.

[jsm54321]

Answer to Question 1

Let G = given, I = inferred
Step 1: Use gross margin formula Case 1 Case 2
Revenues 48,000 G 47,700 G
Cost of goods sold A 31,050 I 30,000 G
Gross margin 16,950 G C 17,700 I

Step 2: Use schedule of cost of goods manufactured formula
Direct materials used 12,000 G 18,000 G
Direct manufacturing labor costs 4,500 G 7,500 G
Indirect manufacturing costs 10,500 G D 9,750 I
Manufacturing costs incurred 27,000 I 35,250 I
Add beginning work in process, 1/1 0 G 1,200 G
Total manufacturing costs to account for 27,000 I 36,450 I
Deduct ending work in process, 12/31 0 G 4,500 G
Cost of goods manufactured 27,000 I 31,950 I

Step 3: Use cost of goods sold formula
Beginning finished goods inventory, 1/1  6,000 G  6,000 G
Cost of goods manufactured 27,000 I 31,950 I
Cost of goods available for sale 33,000 I 37,950 I
Ending finished goods inventory, 12/31 B 1,950 I 7,950 G
Cost of goods sold 31,050 I 30,000 G
For case 1, do steps 1, 2, and 3 in order.
For case 2, do steps 1, 3, and then 2.

Answer to Question 2

=

2. Overhead allocated = 50 Actual direct manufacturing labor cost
= 50 228,000 = 114,000

Underallocated
manufacturing
overhead = Actual
manufacturing
overhead costs  Allocated plant
overhead costs
= 117,000  114,000 = 3,000

Underallocated manufacturing overhead = 3,000

3a. All underallocated manufacturing overhead is written off to cost of goods sold.

Both work-in-process (WIP) and finished goods inventory remain unchanged.

Account Dec. 31, 2014
Balance
(Before Proration)
(1) Proration of 3,000
Underallocated
Manuf. Overhead
(2) Dec. 31, 2014
Balance
(After Proration)
(3) = (1) + (2)
WIP  50,700  0  50,700
Finished Goods 245,050 0 245,050
Cost of Goods Sold 549,250 3,000 552,250
Total 845,000 3,000 848,000

3b. Underallocated manufacturing overhead prorated based on ending balances:

Account Dec. 31, 2014 Account Balance
(Before Proration)
(1) Account
Balance as a
Percent of Total
(2) = (1)  845,000 Proration of 3,000
Underallocated
Manuf. Overhead
(3) = (2) 3,000
Dec. 31, 2014 Account Balance
(After Proration)
(4) = (1) + (3)
WIP  50,700 0.06 0.06 3,000 =  180
 50,880
Finished Goods 245,050 0.29 0.29 3,000 = 870
245,920
Cost of Goods Sold 549,250 0.65 0.65 3,000 = 1,950
551,200
Total 845,000 1.00 3,000 848,000

3c. Underallocated manufacturing overhead prorated based on 2014 overhead in ending balances:

Account Dec. 31, 2014 Account
Balance
(Before Proration)
(1) Allocated Manuf.
Overhead in
Dec. 31, 2014 Balance
(Before Proration)
(2) Allocated Manuf. Overhead in
Dec. 31, 2014
Balance as a
Percent of Total
(3) = (2)  114,000 Proration of 3,000
Underallocated
Manuf. Overhead
(4) = (3) 3,000
Dec. 31, 2014 Account
Balance
(After Proration)
(5) = (1) + (4)
WIP  50,700  10,260a 0.09 0.09 3,000 =  270
 50,970
Finished Goods 245,050 29,640b 0.26 0.26 3,000 = 780
245,830
Cost of Goods Sold 549,250 74,100c 0.65 0.65 3,000 = 1,950
551,200
Total 845,000 114,000 1.00 3,000 848,000

a,b,c Overhead allocated = Direct manuf. labor cost 50 = 20,520; 59,280; 148,200 50

4. Writing off all of the underallocated manufacturing overhead to Cost of Goods Sold (CGS) is usually warranted when CGS is large relative to Work-in-Process and Finished Goods Inventory and the underallocated manufacturing overhead is immaterial. Both these conditions apply in this case. ROW should write off the 3,000 underallocated manufacturing overhead to Cost of Goods Sold Account.

[laurencescou]

Gracias!

[Jossy]

Excellent