Question

Please make sure first answer is in a HORIZONTAL FINANCIAL STATMENTS MODEL.

Demonstration Problem for Chapter 11 Demonstration Problem 11-1: Manufacturing Cost Flows Natalie Nelson started Nelson Frame Company (NFC) to make a unique picture frame that she had invented. Ms. Nelson employs part-time workers as she needs them. Accounting information relevant to NFC's first year of operation follows. Assume all transactions are cash transactions unless otherwise stated Events 1 through 11 pertain to January, the first month of NFC's operation: 1. Issued $5,000 of common stock 2. Purchased $1,200 of direct raw materials. 3. Used $900 of direct raw materials 4. There were 120 direct labor hours worked during the month. NFC paid direct labor production workers $8 per hour 5. Paid $1,560 for the annual insurance premium on the manufacturing facility 6. Purchased $160 of production supplies. 7. Paid S610 for rental of manufacturing facility and equipment. 8. NFC expects total overhead costs for the year to be $12,750. It expects to use 1,500 direct labor hours during the year. Calculate an overhead rate and apply the appropriate amount of overhead costs for the month to work in process. 9. Completed work on the 576 picture frames that were started during the month. Transfer the manufacturing costs from the work in process account to the finished goods account. Calculate the cost per frame produced during the month. 10. Sold 500 frames at a price of $9 per frame 11. Paid $490 for general, selling, and administrative expenses. Events 12 through 23 pertain to the remaining 11 months of the first year 12. NFC acquired an additional $40,000 by issuing common stock. 13. Purchased $12,500 of direct raw materials. 14. Used $11,600 of direct raw materials 15. Paid direct labor production workers $8 per hour for ,310 hours of work. 16. Applied the appropriate amount of overhead cost to work in process inventory 17. Purchased $500 of production supplies. 18. Paid $8,900 for rental of manufacturing facility and equipment 19. The company transferred 5,200 additional frames that cost $5 each from work in process to finished goods. 20. Sold 4,900 frames at a price of $9 each. 21. Paid $5,600 for general, selling, and administrative expenses. 22. There was $150 of production supplies on hand at the end of the year 23. Determine whether overhead is over- or under-applied. Close the manufacturing overhead account to cost of goods sold Required a. Record the events in a horizontal financial statements model. b. Prepare a schedule of cost of goods manufactured and sold, an income statement, and a balance sheet for NFC's first year of operation

Answer 1

Gven Solotion D000 Cash eommon stoce C tld Sood sued. 9. T Cash 2,00e To Raus mateviala te ulo 3 To Cash L6 0 To CaSh Pt Su 6l 0 1,020 11020

2, 880 2,890 800 To Sa en eYou 이 CaSh eneva Cash 12. ocommon Stock 40 000 19,SDD I 13 Cash 2,Soo ma. 14 11,600 TO Cad 10,480 16 ан ,3S

Podoction Supt io To Cast) 18 To caSh yodo tin rentPatd 86 0o0 Ount ask 4900 c to Sal Muloo cost ot 610od Sold s) Pos hacl 610cd 60o To Cash S, 600 ral ev Sto 22. SID on oCost op Good Sold Al COabso1ptlon)

cash CaSh B alance cld / 200 3 to O 13 70b Cash 1200 So00 Sale. nu* Rent Con eva oH 490 Comon stoua Salひ 44160 890o eneral S,60o Balance cd yo 3,6 00Total 93, 600

Cash (Rent) cash Renb) Prodochbn Supp lic Slo in Raw meteal 60 Cash ged 36,0 S Total 3609 Past ate mak 6o9o ,600 CaSh Total 6090

Sale CD in CaSh Calh Tncome S tule mel- ugboo cl 18, 60 0 nished Goods auf 6000 Cost o oog Sed24Soo SO O Total 2,800 ,020 12.b so cash Rent) Cash Ren 1,133 cost 야 Goodi cold (um.. o tal 12, ISS 2, IS

Common stod PartiGulovS Cash Cash o, 000 Balance d S,o ooo Total To tal 6 o0D 0 elance Cld So0 Total 2.8,880 28, 380 9 126,ror 24, soo | încone 왜ate meat Particloo Cagh Cath Total So 66 O

CaSt aw mate consumed ?n 11 month $ 1,600 Pisect la boun cost used n t mon4n $ 16co anu fo ctor Total adto os (St of Goods mons acted ost of Grood Solo Cost of manu octod$28, 80 2888 / - ISo0 S7S 오680S Cost of Good' Sold Income statemeat Selus Gieneral OH c-) cost Goods sold 48,60o ς -26,805 S6, 09 o 다。

Balance Sheet Assets cash SỐ 640 $1,20o TWe 1, S00 6o, Tos Common Stock $ 5,000