In: Accounting
Problem 3-14 Schedule of Cost of Goods Manufactured; Overhead Analysis [LO3-3, LO3-4]
Gitano Products operates a job-order costing system and applies overhead cost to jobs on the basis of direct materials used in production (not on the basis of raw materials purchased). Its predetermined overhead rate was based on a cost formula that estimated $135,000 of manufacturing overhead for an estimated allocation base of $90,000 direct material dollars to be used in production. The company has provided the following data for the just completed year:
Purchase of raw materials | $ | 132,000 |
Direct labor cost | $ | 86,000 |
Manufacturing overhead costs: | ||
Indirect labor | $ | 145,200 |
Property taxes | $ | 8,400 |
Depreciation of equipment | $ | 18,000 |
Maintenance | $ | 13,000 |
Insurance | $ | 8,000 |
Rent, building | $ | 34,000 |
Beginning | Ending | |||
Raw Materials | $ | 27,000 | $ | 11,000 |
Work in Process | $ | 49,000 | $ | 37,000 |
Finished Goods | $ | 68,000 | $ | 58,000 |
Required:
1. Compute the predetermined overhead rate for the year.
2. Compute the amount of underapplied or overapplied overhead for the year.
3. Prepare a schedule of cost of goods manufactured for the year. Assume all raw materials are used in production as direct materials.
4. Compute the unadjusted cost of goods sold for the year. Do not include any underapplied or overapplied overhead in your answer.
5. Assume that the $37,000 ending balance in Work in Process includes $8,500 of direct materials. Given this assumption, supply the information missing below:
1 ) Predetermine overhead rate = 135000 * 100 / 90000 = 150%
2) The amount of underapplied or overapplied overhead for the year
Working :
Raw material used = Beginning raw materials + Raw material purchases - Ending raw materials
Raw material used = 27000 + 132000 - 11000
Raw material used = 148000
Applied overhead = 148000 * 150% = 222000
Actual Overhead = 145200 + 8400 + 18000 + 13000 + 8000 + 34000
Actual Overhead = 226600
Underapplied overhead = 226600 - 222000 = 4600
3)
Schedule of cost of goods manufactured | ||
Direct material used | Amount ($) | Amount ($) |
Beginning raw material | 27000 | |
Raw material purchase | 132000 | |
Raw material available for use | 159000 | |
Less: Ending raw material | -11000 | |
Direct material used | 148000 | |
Direct labor | 86000 | |
Manufacturing overhead | 222000 | |
Total manufacturing cost | 456000 | |
Beginning work in process | 49000 | |
Total cost of work in process | 505000 | |
Less: Ending work in process | -37000 | |
Cost of goods manufactured | 468000 |
4) Unadjusted cost of goods sold = 68000 + 468000 - 58000
Unadjusted cost of goods sold = 478000
5) Ending WIP = $ 37000
Applied overhead = $ 8500 * 150% = 12750
Direct labor = 37000 - 8500 - 12750 = $ 15750