Cost Sheet And Income Statement For Goodstyle Furniture

You have just been hired as an accountant by GoodStyle Furniture, a manufacturer of specialty, hand-made furniture based in South Australia. The furniture produced by Goodstyle is in two ranges, Modern and Classical. The two ranges are different in design, but both are high quality, hand-made furniture and are priced accordingly. The owner of the company, Brenton Pryce, has always believed in pricing a quality product based on how much their larger competitors are pricing theirs. His argument has been that “our product is as good, if not better, than the mass producers of furniture, so we should be charging at least as much, if not more, than what they charge”.

When you arrived at work for the first time, you learnt that the though the company has been in existence for the last twelve years, they have never had an accountant. The accounts were typically prepared by the Laura Peters , secretary of Brenton Pryce and Tom Nichols, a part-time accountant who came in once or twice a month. Tom has informed Brenton that he could no longer spare the time to come in and has suggested the need for an accountant on a full time basis, which is why you have been hired. Brenton, though, is still not convinced of the need for a full time accountant. “Look, why do I need a full-time accountant? At the end of the day, all I need to do is total up my revenues, total up my expenses and the difference is my profit. Do I really need to understand my product costs? What is the purpose of that? It’s not like I can lower my prices if my product costs are lower. I just follow the big guys like Hardly Normal and Super A-mart and price my product according to their prices. Why do I need to know what my product costs are?” asked Brenton.

Laura, who has been the secretary cum bookkeeper (of sorts) since the day the company started has prepared some information for you. Trying to be helpful, she has alphabetised the accounts. “I do not know much about accounting,” said Laura. “But Tom has said that we need a Schedule of Cost of Goods Manufactured and a Schedule of Cost of Goods Sold, whatever that means. I have last year’s accounts for you, so could you please prepare those schedules or whatever and get it to Brenton?” The alphabetised list of accounts can be found in Appendix A.
Four days into your work, there was a fire over the weekend in the main office that stored the accounts. The manufacturing facility was not affected and work could go on, however, most of the information that was for the current year’s accounts was damaged and only partial fragments were readable. Luckily your work on last year’s accounts were not affected as you had brought them home to complete and was still in process of completing them.

“You need to get me back all the information that’s now lost! My creditors want to see that information and I need you to work on it asap” said Brenton
Sifting through ashes and interviewing selected employees, you have worked up some additional information:

a) Laura remembers clearly that the predetermined overhead rate was based on 60,000 direct-labour hours to be worked for the year and $180,000 in overhead costs. (“Tom mentioned this before he left,” Laura said. “No idea why it is important, but if it can help you, good luck”.)

b) The work in process balance was $4,500 at 1st April . Also the production supervisor’s cost sheets showed only one job in process on 30th April. Materials of $2,600 had been added to this job, and 300 direct labour hours had been expended at $6 per hour on this job.

c) The accounts payable are for raw material purchases only, according to Laura. She clearly remembers that the balance in the account on 1st April was $6,000. Checking with Brenton for his cheque stubs, payments of $40,000 were made to suppliers during April. (All materials used were direct materials.) .The balance in the Accounts Payable account was $8,000 at 30 April .

d) A charred piece of the payroll ledger shows that 5,200 direct labour hours were recorded for the month. Laura has confirmed that there were no variations in pay rate (i.e. all employees were paid $6 per hour.)

e) Records in the warehouse indicate that the finished goods inventory totalled $11,000 on 1st April.

Also the finished goods balance was $16,000  on 30th April .

f) The balance in the Raw Materials account was $12,000 on 1st April.

g)Actual Manufacturing overhead incurred during April was $14,800.

h) From another charred piece of paper, you discerned that the cost of goods manufactured for April was $89,000.

You are now ready to and give Brenton the information he needs before you lose your job! When you went in to tell him that you can now start working on the information, Brenton tells you that he has spoken to Tom (their previous part-time accountant) and that the following information are required: “Tom says we need the following information: Work in process at the end of April, raw materials purchased in April, Overhead applied, Cost of goods sold in April, and Raw materials used in April. He also suggested that we should be looking at whether the overhead was over- or under-applied, whatever that means. “

Required:

Prepare a report (no more than 10-pages) for Brenton Pryce that addresses the following:

a) The purpose of a product costing system.

b) Preparation of a Schedule of Cost of Goods Manufactured and Cost of Goods Sold for last year. (The schedules may be in the appendix). Explain why some items have been excluded from the schedules.

c)An Income Statement for last year assuming that tax is charged at 30% on Income before tax

d) Determine the values for the following:

i. Work in Process at the end of April;
ii. Raw materials purchased in April;
iii. Overhead applied in April;
iv. Cost of Goods sold in April;
v. Raw materials used in April; and,
vi. Over- or under-applied overhead in April.

e) Discuss how overheads can be over- or under-applied and how the company should deal with the over- or under-application.

Schedule  A

Last years accounts

Administrative salaries	$2,400
Advertising expense	1,200
Depreciation – factory building	800
Depreciation — factory equipment	1,600
Depreciation — office equipment	180
Direct labour cost	21,900
Raw materials inventory, beginning	2,100
Raw materials inventory, ending	3,200
Finished goods inventory, beginning	46,980
Finished goods inventory,. ending	44,410
General liability insurance expense	240
Indirect labour cost	11,800
Insurance on factory	1,400
Purchases of raw materials	14,600
Repairs and maintenance of factory  Sales                         110,000	900
Sales salaries	2,000
Taxes on factory	450
Travel and entertainment expense	1,410
Work in process inventory, beginning	1,670
Work in process inventory, ending	1,110

Part (B)

Cost of Goods Manufactured & Cost of Goods Sold

Cost sheet of new goodstyle furniture
	Particulars	$	$
	Raw material consumed
	Opening stock	$2,100.00
Add	Purchase	$14,600.00
Less	Closing stock	$3,200.00	$13,500.00
Add	Direct labor		$21,900.00
	Prime cost(note 1)		$35,400.00
Add	Indirect labor		$11,800.00
Add	Insurance factory		$1,400.00
Add	Rates on factory		$450.00
Add	Repairs & maintaince of factory		$900.00
Add	Depreciation fac – building		$800.00
Add	Depreciation fac – equipment		$1,600.00
	Works cost(note 2)		$52,350.00
Add	Opening wip		$1,670.00
Less	Closing wip		$1,110.00
	Factory overhead(note 3)		$52,910.00
	Office & administrative expense
Add	Administrative salaries		$2,400.00
Add	Depreciation office equipment		$180.00
Add	Travel & entertainment exps		$1,410.00
(A)	Cost of production(note 4)		$56,900.00
	(cost of goods manufactured)
Add	Opening stock of finished goods		$46,980.00
Less	Closing stock of finished goods		$44,410.00
(B)	Cost of goods sold(note 5)		$59,470.00
	(cost of goods sold)
	Selling
Add	Advertising exps		$1,200.00
Add	Sales salaries		$2,000.00
	Cost of sales(note 6)		$62,670.00

Note 1: Prime Cost: Under prime cost we include three basic elements.

1. Direct Material-We include the raw material consumed part
2. Direct Labor- Labor directly related with the production of goods and services
3. Direct Expenses- Expenses directly related with production

Note 2: Works Cost: Under works cost we include all indirect expense related to factory. These are factory insurance, fuel, depreciation, etc

Note 3: Factory Overhead: It is the aggregate of Prime cost and Works cost.

Note 4: Cost of Production: This is the actual cost of production of furniture. It requires adjustment of opening and closing Work In Progress

Note 5: Cost of Goods Sold: When we adjust the opening and closing stock of finished goods we get Costs of Goods Sold

Note 6: Cost of Sales: It includes all the expenses related to selling the goods and services. These are advertising expense, sales promotion expense, salesman salaries, etc

The only thing that is excluded from the cost sheet is General Liability Insurance Expense. It does not have any connection with the production. It cannot be charges directly to the products and services produced. The other items that are to be excluded from the schedules are financial expenses like interest, legal expenses like filling suit in the court, etc. The reason being that they do not have any connection with the production.

Part (C)

Income Statement for Goodstyle Furniture
Particular	Amount
Sales	$1,10,000.00
Less: total cost
Direct material	$13,500.00
Direct labor	$21,900.00
Indirect labor	$11,800.00
Insurance factory	$1,400.00
Rates on factory	$450.00
Repairs & maintaince of factory	$900.00
Depreciation fac – building	$800.00
Depreciation fac – equipment	$1,600.00
Administrative salaries	$2,400.00
Depreciation office equipment	$180.00
Travel & maintaince exps	$1,410.00
Advertising exps	$1,200.00
Sales salaries	$2,000.00
Changes in w.i.p.	$560.00
Changes in stock of finished goods	$2,570.00
General insurance liability	$240.00
Total cost	$62,910.00
Profit before tax	$47,090.00
Tax @ 30%	$14,127.00
Profit after tax	$32,963.00