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 $123,200 of manufacturing overhead for an estimated allocation base of $88,000 direct material dollars to be used in production. The company has provided the following data for the just completed year:
Purchase of raw materials | $ | 131,000 |
Direct labor cost | $ | 84,000 |
Manufacturing overhead costs: | ||
Indirect labor | $ | 131,000 |
Property taxes | $ | 8,000 |
Depreciation of equipment | $ | 20,000 |
Maintenance | $ | 14,000 |
Insurance | $ | 7,800 |
Rent, building | $ | 31,000 |
Beginning | Ending | |||
Raw Materials | $ | 29,000 | $ | 11,000 |
Work in Process | $ | 50,000 | $ | 37,000 |
Finished Goods | $ | 70,000 | $ | 57,000 |
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 $8,200 of direct materials. Given this assumption, supply the information missing below:
1) Predetermine overhead rate = 123200*100/88000 = 140% of direct material used
2) Actual overhead = 211800
Direct material used = 29000+130000-11000 = 149000
Applied overhead = 149000*140% = 208600
Under applied overhead = 208600-211800 = 3200
3) Prepare a schedule of cost of goods manufactured for the year. Assume all raw materials are used in production as direct materials.
Direct material | ||
Beginning raw material | 29000 | |
Purchase | 131000 | |
Less: Ending raw material | -11000 | |
Direct material used | 149000 | |
Direct labour | 84000 | |
Manufacturing overhead ( | 208600 | |
Total manufacturing cost | 441600 | |
Beginning work in process | 50000 | |
Total cost of work in process | 491600 | |
Less: Ending work in process | -37000 | |
Cost of goods manufactured | 454600 | |
4) unadjusted cost of goods sold = 70000+454600-57000 = 467600
5) Missing amount
Ending balance in work in process | 37000 |
Direct material | 8200 |
Overhead (8200*140%) | 11480 |
Direct labour (37000-8200-11480) | 17320 |