QUESTIONS
4-1
The purpose of any product costing system is to (1) determine product and
service cost, and value inventory, (2) facilitate management planning, cost
control, and performance evaluation, and (3) facilitate managerial decision
making.
4-2
Management can use product costs to determine the product or service pricing,
to assess the financial effect of adding or deleting a product, division or
subsidiary, to evaluate a make or buy decision, and to evaluate department or
division product profitability performance.
4-3
Job costing is a product costing system that accumulates and assigns costs to a
specific job. Process costing accumulates product or service costs by process or
department and then assigns them to a large number of nearly identical
products.
4-4
Companies that are likely to use a job costing system have a wide variety of
products or services. These companies include printing shops, accounting firms,
equipment companies, and construction companies. Companies that are likely to
use a process costing system have homogeneous products or services. Such
companies include automobile manufacturer s, food processors, and textile
companies.
4-5
Service industry companies most likely use a job costing system because each
job is likely to have different quantities of materials and labor.
4-6
A job cost sheet accumulates direct materials, direct labor, and factory overhead.
4-7
The determination of a predetermined overhead rate has four steps: (1) estimate
the factory overhead costs for an appropriate operating period, usually a year,
(2) determine the most appropriate cost driver(s) for charging the factory
overhead costs, (3) estimate the total amount or activity level of the chosen cost
driver(s) for the operating period, (4) divide the estimated factory overhead costs
by the estimated activity level of the chosen cost driver(s) to obtain the
predetermined overhead rate(s). The predetermined factory overhead rates are
applied to units instead of actual overhead costs because if the actual rate is
applied to overhead costs the costs per unit for products produced in different
periods will vary greatly.
4-8
rate, and the total labor cost chargeable to each job. The bill of materials is a list
of different materials needed to manufacture a product or part.
4-9
4-10
Costs originate with the purchase of materials. These costs and labor are
transferred to work-in-process as work is done and eventually to finished goods.
Overhead is applied to work-in-process as well. Work-in-process is forwarded to
finished goods as work is completed. These costs are transferred from finished
goods to cost of goods sold when the merchandise is sold.
4-11
4-12
Due to the automation trend, the proper cost driver for a manufacturing firm
would probably be machine hours because the costs are predominantly related
to the equipment operation.
4-13 Overhead can be overapplied if the actual overhead is less than expected or the
actual level of the cost driver exceeds the estimate.
4-14
An actual costing system uses actual costs incurred for direct materials and
direct labor and assigns or applies actual factory overhead to various jobs.
Normal costing uses actual costs for direct materials and direct labor and applies
factory overhead to various jobs using a predetermined basis.
4-15
The best choice of a cost driver is that activity or output measure that best
represents what drives or causes overhead.
4-2
4-16
Normal cost of goods sold includes actual direct materials, actual direct labor,
and applied factory overhead costs for products sold. Adjusted cost of goods
sold equals normal cost of goods sold plus underapplied overhead (or less
overapplied overhead).
BRIEF EXERCISES
4-17 The application of job costing is very similar in manufacturing and service firms.
Some differences is that service firms are likely to have a larger proportion of
direct labor in jobs than are manufacturers.
Also, since service firms do not
have significant amounts of work-in-process or finished goods inventory, service
firms are not likely to need to use proration of underapplied or overapplied
overhead.
4-18
16 x $10 = $160
4-19
The overhead rater for labor would be $80,000/4,000 = $20/ hour and the
machine hour rate would be $80,000/8,000 = $10/hour. Since this is a machine
shop, it might be appropriate to use a machine hour based rate, Consider of the
total overhead, what portion is labor related and what portion is machine related.
4-20
4-21
Since the ending balances are $2,000; $8,000; $90,000, the proration
percentages are 2%,8%,90%. And the propration is 2%,8%,90% of the $10,000
underapplied difference, or $200,$800,$9,000.
Since the difference is
underapplied, it must be added to the current balances, and the balances after
proration would be $2,200, $8,800, and $99,000.
4-25 The departmental rate will likely be more accurate since it will take into account
the fact that different jobs may require different amounts of resource from each
department. Product costs will be less accurate if the overhead is pooled into a
single plantwide rate, which ignores these differences in use of departmental
recourses by the different jobs. Chapter 5 addresses this issue in some detail.
4-26
The information on units sold and the number of labor hours is irrelevant.
First, determine the amount of overhead applied:
Applied overhead = $222,000 - $20,400 (underapplied) = $201,6000
Second, determine the overhead rate:
$210,000/50,000 = $4.20 per unit
Third, determine the number of units produced
$201,600/$4.20 = 48,000 units
4-27
The information on units sold and the number of labor hours is irrelevant.
First, determine the amount of overhead applied:
Applied overhead = $360,000 + $30,000 (overapplied) = $390,000
Second, determine the overhead rate:
$350,000/700,000 = $.50 per unit
Third, determine the number of units produced
$390,000/$.50 = 780,000 units
4-4
EXERCISES
4-28 Job Costing (30 min)
1. Total cost of Job A:
Sept. Direct materials requisitioned
Sept. Direct labor cost: 4,200 hours x $5.50/hour
Sept. Applied overhead: 4,200 hours x $6.10/hour*
Sept. 1 Work-in-process
Total cost of Job A
$45,000
23,100
25,620
31,200
$ 124,920
4-6
900,000
900,000
b. Work-in-Process Inventory
525,000
($600,000 - $75,000)
Factory Overhead
75,000
(15,000 x $5)
Materials Inventory (120,000 x$5)
600,000
c. Work-in-Process Inventory
Factory Overhead
Accrued Payroll
d. Factory Overhead
Accumulated Depreciation
240,000
40,000
75,700
e. Factory Overhead
Prepaid Insurance
3,500
f. Factory Overhead
Cash
8,500
84,500
280,000
75,700
3,500
8,500
84,500
77,000
112,420
4-30 (Continued)
i. Work-in-Process Inventory
215,600
Factory Overhead Applied
$30 x 7,700 = $215,600
215,600
12,900
Or: (when using both accounts: Factory Overhead, and Factory Overhead
Applied):
Factory Overhead Applied
Cost of Good Sold
Factory Overhead
215,600
4-8
12,900
202,700
(20 min)
82,500
$139,000
216,840
200,160
$556,000
25%
39%
36%
100%
Journal entry:
Factory Overhead Applied
Work-in-Process Inventory
Finished Goods Inventory
Cost of Goods Sold
Factory Overhead
572,000
2,562.50
3,997.50
3,690.00
4-10
582,250
$ 47,500
105,000
$152,500
2. The following journal entries are made to record the Pomona Companys
flow of costs. The first entry is made to record the requisition of direct
materials by the Cutting Department, when Job 401 is entered into
production.
Work-in-Process Inventory: Cutting Department
Direct Materials Inventory
20,000
20,000
50,000
50,000
Conversion costs are applied in the Cutting Department with the following
journal entry.
Work-in-Process Inventory: Cutting Department
Conversion Costs Applied
4-12
45,000
45,000
4-34 (Continued)
The following entry records the transfer of partially completed goods from
the Cutting Department to the Assembling Department.
Work-in-Process Inventory: Assembling Department 115,000
Work-in-Process Inventory: Cutting Department
115,000
Direct materials-Job 401 $20,000 + direct materials-Job 402 $50,000 +
conversion $45,000 = $115,000
Conversion costs are applied in the Assembling Department with the
following journal entry.
Work-in-Process Inventory: Assembling Department 22,500
Conversion Costs Applied
22,500
The following entry records the transfer of partially completed goods from
the Assembling Department to the Finishing Department.
Work-in-Process Inventory: Finishing Department 137,500
Work-in-Process Inventory: Assembling Dept.
137,500
$115,000 + $22,500 = $137,500
Conversion costs are applied in the Finishing Department with the following
journal entry.
Work-in-Process Inventory: Finishing Department
Conversion Costs Applied
15,000
15,000
47,500
105,000
152,500
300
300
400
200
600
80
80
120
4-14
120
PROBLEMS
4-36 Application and Disposition of Factory Overhead (25 min)
1. Actual Factory Overhead:
$15,000 + $53,000 + $23,000 + $12,000 + $20,000 = $123,000
2. Department 203 Underapplied Overhead:
($7,000 + $53,000 + $9,000 + $1,000) x 160% = $112,000
$123,000 - $112,000 = $11,000
3. Cost of Goods Sold for Job No. 1376:
$72,500 + $1,000 + $7,000 + ($7,000 x 160%) = $91,700
4. Work-in-Process Ending Inventory:
[$26,000 + $53,000 + ($53,000 x 160%)] + [$12,000 + $9,000 +
($9,000 x 160%)] + [$4,000 + $1,000 + ($1,000 x 160%)] = $205,800
5. Underapplied Overhead to Ending Work-in-Process Inventory: $12,600
Overhead in WIP: ($53,000 + $9,000 + $1,000) x 160% = $100,800
Overhead in CGS: $7,000 x 160% = $11,200
Applied Overhead remaining in:
Work-in-Process Inv.
$100,800 90%
Finished Goods Inv.
0
0
Cost of Goods Sold
11,200 10%
Total
$112,000 100%
$14,000 x 90% = $12,600
12/1/06
Direct Labor
Manufacturing Overhead
Indirect materials
Indirect Labor ($345+30)
Utilities ($245+22)
Depreciation (385+35)
Total Manufacturing Costs
($845+80)
Add: Work-In-Process
Less: Work-In-Process
Cost of Goods Manufactured
12/1/06
11/30/07
11/30/07
$134
375
267
420
105
1,063
134
85
949
925
1,196
$3,070
60
150
$2,980
2.
Finished Goods Inventory 12/1/06
Plus: Cost of Goods Manufactured
Less: finished Goods Inventory 11/30/07
Cost of Goods Sold
4-16
$ 125
2,980
225
$2,880
4-38 (Continued 1)
The company uses job costing.
Reasons:
Costs can be precisely calculated by the basis of the different jobs.
There are a wide variety of different services for individual clients.
The products and services are especially tailored to the customers need.
c. Txi Cement @ http://www.txi.com/
Txi Cement has a history in the cement industry of 90 years. They are one
of only two companies in the USA that make White Cement. Txi Cement is
constantly trying to be energy efficient, by generating electricity, and using
alternate energy and raw materials sources. Distribution of products is
done via two cement plants in Southern California as well as terminals in
San Diego and Stockton. Txi is one of the largest bagged cement
producers in the USA.
Portland Cement is a finely ground, manufactured mineral product that
when combined with water, sand, gravel and other materials forms
concrete, the most widely used construction material in the world.
The company uses process costing.
Reasons:
High volume low cost product, sold in unit bags.
It is not economically feasible to keep track of the detailed cost elements
applied to each unit of production.
4-18
4-38 (Continued 2)
d. Paramount Pictures @ http://www.paramount.com/
PARAMOUNT PICTURES, the most powerful motion picture corporation
coming out of the l920s into the studio era, braved the adverse effects of
the Depression and enjoyed financial success throughout the 1930s into
the 1990s.
Over this span, the studio boasted an enormous diversity of talent and
style including work by an impressive range of Hollywood masters. Ernst
Lubitsch, Billy Wilder, Preston Sturges, Josef von Sternberg and Rouben
Mamoulian, among others directed sophisticated comedies of manners
and contemporary dramas, while Cecil B. DeMille crafted his famed
monumental epics. The studio discovered and promoted stars as diverse
as Gary Cooper, Marlene Dietrich, Claudette Colbert, Maurice Chevalier,
Mae West and George Raft. In recent years Paramount has had a good
share of Oscar winners and commercial hits: GREASE, SATURDAY
NIGHT FEVER, THE GODFATHER films, the Indiana Jones series, the
films of Eddie Murphy and Mission Impossible series.
Paramount pictures is a privately owned entity involved in the
entertainment business. It offers an array of choices in the form of movies,
TV shows, home entertainment (DVD, CDs) etc.
The company uses job costing.
Reasons:
High cost low volume projects.
The company produces movies, television shows and home entertainment
packages; each job goes through costing separately since every project is
highly customized.
e. Evian @ http://www.evian.com/
Evian Natural Spring Water is bottled exclusively at its source in Evian-lesBains located in the French Alps. Filled, sealed bottles are then shipped to
over 120 countries throughout the world. Evian spring water is perfect by
Blocher,Stout,Cokins,Chen: Cost Management 4e 4-19
4-38 (Continued 3)
nature. Naturally pure and fresh, it is not artificially treated or processed in
anyway. Its unique source in the heart of the French Alps guarantees Evian
natural spring waters remarkable purity.
The company uses process costing.
Reasons:
High volume low cost product, sold in individual bottles.
It is not economically feasible to keep track of the detailed cost elements
applied to each unit of production.
f. IRCON @ http://www.irconinternational.com/
IRCON'
s diverse capabilities include construction works, such as runways,
terminal buildings, aircraft maintenance hangars & utility buildings, and
commercial buildings. IRCON undertakes execution of turnkey railway
electrification projects, high voltage sub-stations, transmission lines and
industrial electrification works, both in India and abroad.
Services offered cover the entire spectrum of activities including
construction of new railway lines, rehabilitation/conversion of existing lines,
station buildings and facilities, bridges, tunnels, signaling and
telecommunication networks, railway electrification, setting up of
production units for manufacture of rolling stock, maintenance
depots/workshops concrete sleepers and track components on turn-key
basis.
Development & diversification have been synonymous with IRCON. They
have constructed ADB & World Bank and funded roads and highways to
international specifications for Indian and overseas clients. IRCON has
constructed a number of prestigious buildings with intricate and
sophisticated finishes, complete with heating, ventilation and air
conditioning, plumbing, fire fighting, drainage & communications facilities.
4-20
4-38 (Continued 4)
IRCON has completed railway electrification on 25 KV, 2 x25 KV and
1,500-volt DC systems for over 4,400 tracks kilometer (TKM) in India and
abroad.
IRCON has also undertaken major industrial electrification works
comprising of H.V. sub-stations, HT/LT cabling, in-door/out door lighting
and HVAC works on turnkey basis, including those in refineries & petrochemical complexes.
The company uses job costing.
Reasons:
High cost low volume orders.
The company is an engineering, procurement and construction
organization. Each project is fairly large in dollar value and uses large
sums of material and labor. Each individual task within the project in
broken into single cost entities including material, labor and overhead.
2. Answer will vary with student selections.
4-22
4-39 (Continued 1)
Based on the characteristics of the operations described above, we
conclude that a process costing system is suitable to determine the
production costs of the product.
c. Nestle S.A. (www.nestle.com)
Nestle is one of the leading food companies in the world. Its product
portfolio includes brands such as Nescafe, Maggi, Perrier and Buitoni. The
whole food production process is a continuous high-volume one and so will
have a process costing system.
d. Nokia (www.nokia.com)
Nokia is a leading mobile phone supplier and a top supplier of mobile, fixed
and IP communication networks. The company operates globally and is
headquartered in Finland. Nokia will most likely use job costing for its
network design and implementation services, as each job will definitely
have its own set of specifications and requirements. However, for its
mobile phone manufacturing business line, the company will most likely
use process costing as phones are mass produced and homogeneous
products.
e. SAP (www.sap.com)
SAP is a worldwide e-business and inter-enterprise solutions provider. SAP
develops and implements software and internet-based solutions to help its
clients with such issues as human resources, customer relationship
management, strategic enterprise management, etc. While SAP develops
software products which make up the core of all SAP services, SAP uses a
job costing system because: (1) clients need to have the software cores
highly customized to their specific needs and requirements, and (2) scale
of implementation cost can vary widely at each client site.
2. Answers will vary with student selections.
Data Section
Job X
Material A
Material B
$
$
6,000
2,000
Job Y
Material A
Material B
$
$
15,000
7,000
12,000
900
Factory Overhead Applied
$46 per machine hr
Solution
$42,000
28,000
3,000
18,000
2,500
$93,500
$101,200
-$7,700 OVERAPPLIED
-$7,700 Decrease Cost of Goods Sold by this Amount
Job X
Job Y
$16,000
$8,000
1,300
$46
$22,000
$12,000
900
$46
$59,800
$41,400
$83,800
$75,400
**
4-24
90,000
23,000
42,000
22,000
4,000
6,110
4,030
1,820
2,500
6,000
d. Factory Overhead
Depreciation Expense (S & A)
Accumulated Depreciation
2,200
1,700
6,000
f. Factory Overhead
Accounts Payable (or Cash)
1,300
g. Factory Overhead
Accounts Payable (or Cash)
1,600
90,000
91,000
20,460
3,900
6,000
1,300
1,600
h. Work-in-Process Inventory
13,800
Factory Overhead Applied
13,800
Applied Overhead = $15 x 920 hours = $13,800
4-41 (Continued)
i. Finished Goods Inventory-Job S10
46,660
Work-in-Process Inventory- Job S10
46,660
$6,110 / $13 = 470 direct labor-hours
$10,500 + $23,000 + $6,110 + ($15 x 470) = $46,660
j. Accounts Receivable
59,000
Sales
Cost of Goods Sold
54,000
Finished Goods Inventory - Job J21
k. Cash
Accounts Receivable
25,000
59,000
54,000
25,000
4-26
125,000
1,800
87,500
1,098
125,000
1,800
87,500
1,098
d. Work-in-Process Inventory
141,900
Factory Overhead
46,000
Cash
187,900
$187,900 - $46,000 = $141,900
Direct labor-hours used = $141,900 / $22 = 6,450 hours
e. Factory Overhead
Cash
15,230
f. Factory Overhead
Prepaid Insurance
3,500
g. Factory Overhead
Accumulated Depreciation
(Factory Asset)
8,200
2,400
15,230
3,500
8,200
2,400
4-42 (Continued 1)
5,500
j. Factory Overhead
Cash
13,500
13,250
5,500
13,500
13,250
146,000
n. Accounts Receivable
Sales Revenue
132,000
112,000
146,000
132,000
112,000
4-28
4-42 (Continued 2)
4.
Apex Corporation
Schedule of Cost of Goods Manufactured and Sold
For the month ended August 31, 2007
__________________________________________________
Direct materials:
Beginning materials inventory
$
0.00
Purchase
125,000.00
Total materials available
$125,000.00
Deduct: ending materials inventory (37,500.00) $ 87,500.00
Direct labor
141,900.00
Factory overhead applied
91,912.50
Total manufacturing costs
$321,312.50
Add: beginning work-in-process inventory
0.00
Deduct: ending work-in-process inventory
( 175,312.50)
Cost of goods manufactured
$ 146,000.00
Add: beginning finished goods inventory
0.00
Deduct: ending finished goods inventory
(34,000.00)
Normal cost of goods sold
$ 112,000.00
Deduct: overapplied overhead
( 4,384.50)
Cost of goods sold
$107,615.50
5.
Apex Corporation
Income Statement
For the month ended August 31, 2007
__________________________________________________
Sales
Cost of Goods Sold
Gross Margin
Selling & Administrative Expense*
Net Income
$132,000.00
( 107,615.50)
$ 24,384.50
21,150.00
$ 3,234.50
4-30
1
1
1
1
1
1
2
2
Job No.
Mat. Quant.
2906
2906
2906
2906
2908
2908
2907
2908
Rates:
Department 1
Department 2
Labor
$
6.50
$
8.88
Mat. Price
Mat. Cost
4,550
4,430
$
$
1.34
1.35
$
$
6,097
5,981
1,000
9.00
9,000
110
23
$
$
22.18
48.00
$
$
2,440
1,104
Labor Hours
1,102
810
151
136
32
Overhead
3 per labor hour
1.5 per labor dollar
Solution:
First, do a Pivot Table on Jobs and Departments for labor hours and materials cost:
Job No.
Data
2906
1 Sum of Materials Cost
12077.5
Sum of Labor Hours 1912
2 Sum of Materials Cost
Sum of Labor Hours
Total Sum of Materials Cost
12077.5
Total Sum of Labor Hours
1912
Department Number
2907
2439.8
136
2439.8
136
Then, complete the cost report below to obtain cost for each job:
Job 2906
$12,077.50
Dept 1
1912
6.50
12428.00
Dept 2
Job 2907
$2,439.80
Dept 1
0
8.88 $
0.00
$12,428.00
1912
$3.00
$5,736.00
$
0
8.88
150%
0.00
$5,736.00
$30,241.50
Dept 2
136
8.88
1207.68
$1,207.68
0
6.50
0
0
$3.00
$0.00
$
136.00
8.88
150%
1,811.52
$1,811.52
$5,459.00
Job 2908
$10,104.00
Dept 1
Dept 2
151
6.50
981.50
32
8.88
284.16
$1,265.66
151
$3.00
$453.00
$
32.00
8.88
150%
426.24
$879.24
$12,248.90
4-44 (continued)
2. Using Excel and Pivot Tables.
DATA:
Requistions for materials or time tickets
Department Number
1
1
1
1
1
1
2
2
Rates:
Department 1
Department 2
Job No.
2906
2906
2906
2906
2908
2908
2907
2908
Labor
$
7.15
$
11.10
Mat. Quant
4,550
4,430
Mat. Price
$
$
1.34
1.35
1,000
110
23
$
$
Mat. Cost
$
$
6,097
5,981
9.00
9,000
22.18
48.00
$
$
2,440
1,104
Labor Hours
1,102
810
151
136
32
Overhead
3 per labor hour
1.5 per labor dollar
Solution:
First, do a Pivot Table on Jobs and Departments for labor hours and materials cost:
Job No.
Data
2906
1 Sum of Materials Cost
12077.5
Sum of Labor Hours 1912
2 Sum of Materials Cost
Sum of Labor Hours
Total Sum of Materials Cost
12077.5
Total Sum of Labor Hours
1912
Department Number
2907
2439.8
136
2439.8
136
Then, complete the cost report below to obtain cost for each job:
Job 2906
$12,077.50
Dept 1
1912
7.15
13670.80
Dept 2
0
11.10 $
0.00
$13,670.80
1912
$3.00
$5,736.00
$
0
11.10
150%
0.00
$5,736.00
Job 2907
$2,439.80
Dept 1
0
$3.00
$0.00
$
$31,484.30
Dept 2
136
11.10
1509.60
$1,509.60
0
7.15
0
136.00
11.10
150%
2,264.40
$2,264.40
$6,213.80
4-32
Job 2908
$10,104.00
Dept 1
Dept 2
151
7.15
1079.65
32
11.10
355.20
$1,434.85
151
$3.00
$453.00
$
32.00
11.10
150%
532.80
$985.80
$12,524.65
3. Return to Data Subtotals for the same range of data and select to
remove subtotals
4. Use Data Subtotals by Department for labor hours to find the labor hours
for each department for each job.
4-34
2.
Journal Entries:
a. To record the requisition of the raw corn for both types less
the cream cost:
WIP Inventory: Separation Department.......7,350
Direct Materials Inventory...........7,350
$5,200 + $2,450 - $300 = $7,350
b. To apply conversion costs to the Separation Department:
WIP Inventory: Separation Department .......1,500
Conversion Costs Applied ...1,500
c. To transfer both types of corn to the Cleaning Department:
WIP Inventory: Cleaning Department........8,850
WIP Inventory: Separation Department.....8,850
$7,350 + $1,500 = $8,850
d. To apply conversion cost to the Cleaning Department:
WIP Inventory: Cleaning Department.......900
Conversion Costs Applied......
900
4-46 (Continued)
e. To transfer the Regular Corn to the Creaming Department
and the Sweet Corn to Finished Goods Inventory:
WIP Inventory: Creaming Department........3,270
Finished Goods Inventory......6,480
WIP Inventory: Cleaning Department......9,750
$2,450 - $300 + ($1 x 700) + ($0.60 x 700) = $3,270
$5,200 + ($1 x 800) + ($0.60 x 800) = $6,480
$8,850 + $900 = $9,750
f. To transfer cream costs and conversion cost to the
Creaming Department:
WIP Inventory: Creaming Department.......510
Direct Materials Inventory....300
Conversion Costs Applied ......210
g. To transfer the Regular Corn to Finished Goods:
Finished Goods Inventory........3,780
WIP Inventory: Creaming Department...3,780
$3,270 + $510 = $3,780
The Above Entries can be Posted to T-accounts as follows:
WIP Inventory: Separation
Direct Materials Inventory
(a) 7,350 l
l (a) 7,350
(b) 1,500 l
l (f) 300
l (c) 8,850
l
Conversion Costs Applied
l (b) 1,500
l (d) 900
l (f) 210
4-36
4-47 (Continued)
b. The journal entries required to properly account for Job No. N1192122 is presented below and uses an average cost per unit of $57
($6,954,000 / 122,000).
Debit
Credit
Spoiled Inventory (4,100 x $7)
$ 28,700
Loss from Abnormal Spoilage (b)
106,300
WIP Inventory (a)
$135,000
Supporting Calculations:
a)
900 abnormal spoiled units @ $57
1,100 other abnormal rejected units @ $57
3,000 normal spoiled units @ $7
b)
$ 51,300
62,700
21,000
$135,000
4-38
$
$
12.60
11.40
Solution:
First, do a Pivot Table on Jobs and Departments for labor hours and materials cost:
Job No.
Data
88X
88Y
88Z
Grand Total
1 Sum of Materials Cost
55261.5
9217.38
16856.37
81335.25
Sum of Labor Hours
554
25
613
1192
2 Sum of Materials Cost
0
0
Sum of Labor Hours
321
618
939
Total Sum of Materials Cost
55261.5
9217.38
16856.37
81335.25
Total Sum of Labor Hours
554
346
1231
2131
Department Number
Then, complete the cost report below to obtain cost for each job:
Job 88X
Total Materials Cost
Direct Labor
Hours
Labor Rate
Subtotal
Total Direct Labor Cost
Applied Overhead
Labor hours Dept 1
OH Rate in Dept 1
Subtotal Dept 1
Labor Hours Dept 2
Labor Cost Dept 2
OH Rate in Dept 2
Subtotal for Dept 2
Total Applied Overhead
Total Job Cost
Job 88Y
$9,217.38
$55,261.50
Dept 1
Dept 2
554
12.60
6980.40
0
11.40 $
0.00
$6,980.40
554
$4.50
$2,493.00
$
0
11.40
125%
0.00
$2,493.00
Dept 1
25
12.60
315
Dept 2
321
11.40
3659.40
$3,974.40
25
$4.50
$112.50
$64,734.90
321.00
11.40
125%
4,574.25
$4,686.75
$17,878.53
Job 88Z
$16,856.37
Dept 1
613
12.60
7723.80
Dept 2
618
11.40
7045.20
$14,769.00
613
$4.50
$2,758.50
$
618.00
11.40
150%
10,567.80
$13,326.30
$44,951.67
4-48 (continued)
2. Solution using Pivot Tables in Excel:
Requistions for materials or time tickets
Department Number
1
1
1
2
1
2
1
1
1
1
Rates:
Department 1
Department 2
Job No.
Mat. Quant
88X
88Y
88X
88Y
88Z
88Z
88Y
88Z
88Y
88Z
Labor
$
$
Mat. Price
Mat. Cost
6,650 $
2,130 $
8.31 $
2.52 $
55,262
5,368
1,818 $
9.16 $
16,653
921 $
63 $
4.18 $
3.23 $
3,850
203
Labor Hours
554
321
618
25
613
Overhead
12.60 $
4.50 per labor hour
11.40
1.25 per labor dollar
Solution:
First, do a Pivot Table on Jobs and Departments for labor hours and materials cost:
Job No.
Data
88X
88Y
88Z
Grand Total
1 Sum of Materials Cost
55261.5
9217.38
16856.37
81335.25
Sum of Labor Hours
554
25
613
1192
2 Sum of Materials Cost
0
0
Sum of Labor Hours
321
618
939
Total Sum of Materials Cost
55261.5
9217.38
16856.37
81335.25
Total Sum of Labor Hours
554
346
1231
2131
Department Number
Then, complete the cost report below to obtain cost for each job:
Job 88X
Total Materials Cost
Direct Labor
Hours
Labor Rate
Subtotal
Total Direct Labor Cost
Applied Overhead
Labor hours Dept 1
OH Rate in Dept 1
Subtotal Dept 1
Labor Hours Dept 2
Labor Cost Dept 2
OH Rate in Dept 2
Subtotal for Dept 2
Total Applied Overhead
Total Job Cost
Job 88Y
$9,217.38
$55,261.50
Dept 1
Dept 2
554
12.60
6980.40
0
11.40 $
0.00
$6,980.40
554
$4.50
$2,493.00
$
0
11.40
125%
0.00
$2,493.00
Dept 1
25
12.60
315
25
$4.50
$112.50
$
$64,734.90
Dept 2
321
11.40
3659.40
$3,974.40
321.00
11.40
125%
4,574.25
$4,686.75
$17,878.53
4-40
Job 88Z
$16,856.37
Dept 1
613
12.60
7723.80
Dept 2
618
11.40
7045.20
$14,769.00
613
$4.50
$2,758.50
$
618.00
11.40
125%
8,806.50
$11,565.00
$43,190.37
4-48 (Continued)
The solution can be arrived at without using pivot tables. A convenient
alternative would be to use the Data Sort and the Data Subtotals
commands. For example, the following sequence would provide the
needed job totals for materials and labor hours for each department for
each job.
1. Mark the data on materials requisitions and time tickets, and sort this by
job number
2. For the same range of data, use Data Subtotals by Job for Materials
cost (see example screen shot below) to find the materials cost for each
job
3. Return to Data Subtotals for the same range of data and select to
remove subtotals
4. Use Data Subtotals by Department for labor hours to find the labor hours
for each department for each job.
85.00
127.50
$
$
135.00
202.50
$
$
81.00
121.50
$
$
105.00
157.50
141.98
141.98
141.98
141.98
2,531,250
562,500
1,968,750
475,000
1,493,750
911,250
337,500
573,750
475,000
98,750
Annual OH Rate
Price Based on Annual Rate
$
150% $
Fourth Quarter
11,250
$
25,000
450,000
$
40.00
$
45.00
$
85.00
49.6552
$
$
$ 1,771,875
506,250
$ 1,265,625
475,000
$ 790,625
2,531,250
1,012,500
1,518,750
25,000
1,493,750
911,250
787,500
123,750
25,000
98,750
$ 1,771,875
956,250
$ 815,625
25,000
$ 790,625
1,774,784
1,012,500
762,284
25,000
737,284
$ 1,064,871
787,500
$
277,371
25,000
$
252,371
$ 1,597,306
956,250
$ 641,056
25,000
$ 616,056
4-42
$
$
$
$
$
4-44
$
$
$
2,420,625
100,000
2,320,625
$
$
$
212,500
25,000
187,500
$
$
$
843,750
25,000
818,750
$
$
$
$
$
$
1,715,625
100,000
1,615,625
$
$
$
236,638
25,000
211,638
$
$
$
591,595
25,000
566,595
$
$
$
1,771,875
506,250
675,000
1,181,250
303,750
25,000
278,750
$
$
$
590,625
25,000
565,625
1,064,871
1,597,306
337,500
372,414
709,914
506,250
558,621
1,064,871
354,957
25,000
329,957
$
$
$
532,435
25,000
507,435
4-46
2.
4-48