Question

Bergamo Bay's computer system generated the following trial balance on December 31, 2017. The company’s manager knows something is wrong with the trial balance because it does not show any balance for Work in Process Inventory but does show a balance for the Factory Overhead account. In addition, the accrued factory payroll (Factory Payroll Payable) has not been recorded. Debit Credit Cash $ 66,000 Accounts receivable 41,000 Raw materials inventory 25,500 Work in process inventory 0 Finished goods inventory 9,000 Prepaid rent 3,000 Accounts payable $ 11,600 Notes payable 14,600 Common stock 30,000 Retained earnings 82,000 Sales 201,300 Cost of goods sold 119,000 Factory overhead 24,000 Operating expenses 52,000 Totals $ 339,500 $ 339,500 After examining various files, the manager identifies the following six source documents that need to be processed to bring the accounting records up to date. Materials requisition 21-3010: $ 4,900 direct materials to Job 402 Materials requisition 21-3011: $ 7,100 direct materials to Job 404 Materials requisition 21-3012: $ 1,800 indirect materials Labor time ticket 6052: $ 6,000 direct labor to Job 402 Labor time ticket 6053: $ 11,000 direct labor to Job 404 Labor time ticket 6054: $ 2,000 indirect labor Jobs 402 and 404 are the only units in process at year-end. The predetermined overhead rate is 100% of direct labor cost. .

Prepare a revised trial balance.

Answer 1

Solution:

Job Cost Sheet
Particulars	Job 402	Job 404	Total
Direct Material	$4,900.00	$7,100.00	$12,000.00
Direct Labor	$6,000.00	$11,000.00	$17,000.00
Overhead applied (100% of direct labor)	$6,000.00	$11,000.00	$17,000.00
Total	$16,900.00	$29,100.00	$46,000.00

Computation of Underapplied /Overapplied overhead
Particulars	Amount
Factory overhead balance as per trial balance	$24,000.00
Add: Indirect material	$1,800.00
Add: Indirect labor	$2,000.00
Total factory overhead	$27,800.00
Overhead applied	$17,000.00
Underapplied overhead to transferred to COGS	$10,800.00

Bergamo Bay's computer system
Revised Trial Balance
As of December 31, 2017
Account Title	Debit	Credit
Cash	$66,000.00
Accounts Receivables	$41,000.00
Raw material Inventory ($25,500 - $4,900 - $7,100 - $1,800)	$11,700.00
Work In Process Inventory	$46,000.00
Finished goods inventory	$9,000.00
Prepaid Rent	$3,000.00
Accounts Payable		$11,600.00
Factory Payroll Payable ($6,000 + $11,000 + $2,000)		$19,000.00
Notes Payable		$14,600.00
Common stock		$30,000.00
Retained Earnings		$82,000.00
Sales		$201,300.00
Cost of goods sold ($119,000+$10,800)	$129,800.00
Operating Expenses	$52,000.00
Total	$358,500.00	$358,500.00