In: Accounting
VS uses Direct-labor cost in dollars to allocate its overhead. For the year of 2013; • No beginning inventories • Estimated overhead at Jan 1st , $2,000,000 and estimated Direct-labor cost, $400,000 • Actual overhead for the year, $2,825,000 • During the year, VS started producing 30,000, finished 25,000 and sold 21,000 units • Other information for the year: WIP FG COGS DM in $85,000 $62,000 $320,000 DL in $60,000 $57,000 $468,000 VS uses the prorate approach to distribute overapplied and underapplied MO amounts. What final amount of COGS will VS report on its income statement for the year?
Particulars |
FG |
WIP |
COGS |
Total |
|
DM |
85,000.00 |
62,000.00 |
3,20,000.00 |
4,67,000.00 |
|
DLC |
60,000.00 |
57,000.00 |
4,68,000.00 |
5,85,000.00 |
|
Units |
4,000.00 |
5,000.00 |
21,000.00 |
30,000.00 |
|
OH Absoption Rates |
5.00 |
Estimated OH/Estimated DLC |
|||
Absorbed Overheads |
3,00,000.00 |
2,85,000.00 |
23,40,000.00 |
29,25,000.00 |
OH Absorption Rates * DLC |
Overheads Actually Incurred |
28,25,000.00 |
||||
over absorbed OH |
1,00,000.00 |
Absorbed Overheads - OH Actually Incurred |
|||
Adjustment Rate |
0.17 |
Over Absorbed OH / Actual DLC |
|||
Adjustment for Over Absorbed OH |
10,256.41 |
9,743.59 |
80,000.00 |
1,00,000.00 |
Adjustment Rate * Actual DLC |
Finally Absorbed OH |
2,89,743.59 |
2,75,256.41 |
22,60,000.00 |
28,25,000.00 |