In: Accounting
Ravsten Company uses a job-order costing system.
The company applies overhead cost to jobs on the basis of machine-hours. For the current year, the company estimated that it would work 25,000 machine-hours and incur $118,750 in manufacturing overhead cost. The following transactions occurred during the year:
a. Raw materials requisitioned for use in production, $244,000 (70% direct and 30% indirect).
b. The following costs were incurred for employee services:
Direct Labor $170,000
Indirect Labor $28,000
Sales commisions $20,000
Administrative salaries $35,000
c. Heat, power, and water costs incurred in the factory, $51,000.
d. Insurance costs, $20,000 (80% relates to factory operations, and 20% relates to selling and administrative activities).
e. Advertising costs incurred, $60,000.
f. Depreciation recorded for the year, $70,000 (75% relates to factory operations, and 25% relates to selling and administrative activities).
g. The company used 50,000 machine-hours during the year.
h. Goods that cost $490,000 to manufacture according to their job cost sheets were transferred to the finished goods warehouse.
i. Sales for the year totaled $720,000. The total cost to manufacture these goods according to their job cost sheets was $485,000.
1. Determine the underapplied or overapplied overhead for the year. (Round predetermined overhead rate to 2 decimal places.).
2. Prepare an income statement for the year. (Hint: No calculations are required to determine the cost of goods sold before any adjustment for underapplied or overapplied overhead.) (Round predetermined overhead rate to 2 decimal places.)
CLASSIFICATION OF COST | ||||||||
TOTAL | MATERIAL | LABOUR | MFG. OH | OTHER PERIOD COST | ||||
Material issued | 244000 | 170800 | 73200 | |||||
labour cost | 253000 | 170000 | 28000 | 55000 | ||||
Heat Power andn lighting | 51000 | 51000 | ||||||
Insurance | 20000 | 16000 | 4000 | |||||
Advertising | 60000 | 60000 | ||||||
Dpreciation | 70000 | 52500 | 17500 | |||||
Total | 698000 | 170800 | 170000 | 220700 | 136500 | |||
Pre-determined OH rate: Estimated Overheads/ Machine hours | ||||||||
($118750 / 25000 MH) = $4.75 per MH | ||||||||
Req 1. | ||||||||
Overheads incurred (as computed above) | 220700 | |||||||
Less: Overheads applied | 237500 | |||||||
(50,000 MH @ $4.75 per MH) | ||||||||
Over-applied overheads | 16800 | |||||||
Req 2: | ||||||||
INCOME STATEMENT | ||||||||
Sales revenue | 720000 | |||||||
Less: COGS | 485000 | |||||||
Gross margin | 235000 | |||||||
Less: Period cost | ||||||||
Sales commission | 20000 | |||||||
Admin salaries | 35000 | |||||||
Insurance | 4000 | |||||||
Advertising | 60000 | |||||||
Depreciation | 17500 | |||||||
Net Operating Income | 98500 |