PRODUCT COST
DM Qt
Unit Cost
Unit DM Cost
DL Hrs
Labor Rate / Hr
Unit DL Cost
$
$
10
25.00
250.00
$
$
20
20.00
400.00
Est. OH Cost
Est. Labor Hrs
POHR
Unit OH Cost
$
$
$
500,000.00
200,000
2.50
50.00
Unit Product Cost
700.00
Selling Price
2,100.00
Journal Entries
Dr.
1 Cash
Common Stock
Cr.
2,500,000
2,500,000
2 Raw Material Inventory
Accounts Payable
3 Work In Process
Raw Material Inventory
4 Work In Process
Wages Payable
5 Work In Process
Manufacturing Overhead
6 Finished Goods
Work In Process
7 Accounts Receivable
Sales Revenue
2,750,000
$
2,750,000
2,500,000
4,200,000
525,000
7,000,000
18,900,000
2,500,000
4,200,000
525,000
7,000,000
18,900,000
Cost of goods sold
Finished Goods
8 Manufacturing Overhead
Cash
Accumulated Depreciation
9 Cost of goods sold
Manufacturing Overhead
10 Selling Expenses
Cash
11 Office Expenses
Cash
6,300,000
$
6,300,000
$
$
350,000
200,000
25,000
945,000
100,000
550,000
25,000
945,000
100,000
Cash
2,500,000
Accts Receivable
18,900,000
350,000
945,000
100,000
18,900,000
1,105,000
Accd Depre.
Accts Payable
200,000
2,750,000
200,000
2,750,000
Sales
18,900,000
18,900,000
$
$
Cost of Goods Sold
6,300,000
25,000
6,325,000
Raw Materials Inv.
2,750,000
2,500,000
PERMANENT ACCOUNTS
WIP Inv.
2,500,000
4,200,000
525,000
7,000,000
250,000
225,000
Wages Payable
4,200,000
4,200,000
Common Stock
2,500,000
2,500,000
Selling Expenses
945,000
945,000
TEMPORARY ACCOUNTS
Office Expenses
100,000
100,000
Finished Goods Inv.
7,000,000
6,300,000
Manufacturing OH
550,000
525,000
$
25,000
700,000
Retained earnings
Equipment
Account
Cash
Accounts Receivable
Raw Materials Inventory
Work-In-Process Inventory
Finished Goods Inventory
Acc. Depreciation
Accounts Payable
Wages Payable
Common Stock
Sales
Cost of Goods Sold
Selling Expenses
Office Expenses
TOTAL
Dr.
Cr.
1,105,000
18,900,000
250,000
225,000
700,000
200,000
2,750,000
4,200,000
2,500,000
18,900,000
6,325,000
945,000
100,000
28,550,000 $
28,550,000
Income Statement
For the Year Ended 2013
Sales
Less: Cost of Goods Sold
Gross Margin
Selling Expenses
Office Expenses
18,900,000
6,325,000
12,575,000
945,000
100,000
1,045,000
Net Income
11,530,000
JHJ Bookstore
Statement of Retained Earnings
For the Year Ended 2013
Beginning R/E
Add Net Income
Less Dividends
Ending R/E
$
$
11,530,000
11,530,000
Balance Sheet
As of December 31, 2013
Assets:
Cash
Accounts Receivable
Raw Materials Inventory
Work-In-Process Inventory
Finished Goods Inventory
Acc. Depreciation
Total Assets
$1,105,000
$18,900,000
$250,000
$225,000
$700,000
($200,000)
$20,980,000
Cost of Goods Manufactured Statement
For the Year Ended 2013
Direct Materials:
Raw Materials Inv., Beg.
Add: Purchases of Raw Materials
Less: Raw Materials Inv., End.
Raw Materials used in production
Direct Labor
Applied Manufacturing OH
Total Manufacturing Costs
Add: Beg. WIP
Less: End. WIP
Cost of Goods Manufactured
Cost of Goods Sold Statement
For the Year Ended 2013
Finished Goods Inv. Beg.
Add: Cost of Goods Manufactured
Less: Finished Goods Inv. End.
Unadjusted Cost of Goods Sold
Add: Underapplied OH or Deduct: Oveapplied OH
Adjusted Cost of Goods Sold
Liabilities & Owner's Equity:
Accounts Payable
Wages Payable
Total Liabilities
Common Stock
Retained Earnings
Total Liabilities & Shareholder's Equity
$2,750,000
$4,200,000
$6,950,000
$2,500,000
$11,530,000
$20,980,000
ment
$
$
$
$
$
2,750,000
($250,000)
2,500,000
$
$
$
4,200,000
525,000
7,225,000
(225,000)
7,000,000
$
$
$
$
$
$
7,000,000
(700,000)
6,300,000
25,000
6,325,000