In: Accounting
ABC Company applies overhead to products using a pre-determined rate of 125% of direct labor cost. ABC Company's accounting records for 2019 indicated the following costs had been incurred: Direct materials purchased ................... $122,000 Depreciation, factory equipment .............. 33,000 Direct labor ................................. ? Utilities..................................... ? Sales commissions............................. 52,000 Indirect materials............................ 11,000 Depreciation, office equipment ............... ? Production supervisor's salary ............... 57,000 Advertising................................... 66,000 60% of the utilities relate to the factory while 40% of the utilities relate to the general office building. ABC Company's inventory accounts had the following balances during 2019: January 1, 2019 December 31, 2019 Direct materials 50,000 36,000 Work in process 22,000 41,000 Finished goods 38,000 35,000 For 2019, ABC Company reported sales revenue of $527,000; an unadjusted cost of goods sold of $331,500; an adjusted cost of goods sold of $328,200; and net income of $45,000 Calculate ABC Company's depreciation, office equipment cost for 2019.
cost of goods manufactured =Unadjusted cost of goods sold +Ending FG - Beginning FG
= 331500+35000-38000
= 328500
Total manufacturing cost = Ending WIP +Cost of goods manufactured- beginning WIP
= 41000+328500 -22000
= 347500
Direct material used: 50000+122000- 36000 = 136000
Direct labor cost : x"
Overhead applied :x *125% =1.25x
Total manufacturing cost =Direct material +direct labor +overhead
347500 = 136000 +x +1.25x
347500-136000= 2.25x
x = 94000
Direct labor cost : 94000
Overhead applied : 94000*1.25% = 117500
Overhead overapplied :331500-328200=3300
Actual overhead : 117500-3300 = 114200
Actual overhead :utilities factory +Indirect material +supervisor salary
114200 =U +11000 +57000
Utilities factory : 46200 [which represent 60% itself ]
Utilities cost for 2019 = 46200 /.60 = $ 77000
Utilites -general : 77000-46200= 30800
sales | 527000 |
less:
adjusted cost of goods sold |
(328200) |
Gross margin | 198800 |
lesS:
Utilities |
(30800) |
sales commission | (52000) |
Depreciation, office equipment |
y |
Advertising. |
(66000) |
Net income | 45000 |
45000 = 198800-30800-52000-y-66000
y =49200-45000
depreciation = $ 4200