In: Accounting
Bandit Data Systems manufactures specialty transportation equipment. Since the equipment is unique, Bandit designs each piece to customer specifications. The company uses a job-order cost system and applies overhead on the basis of machine hours using a predetermined overhead rate. For the year, budgeted manufacturing overhead is $7,850,000 and the expected activity level is 125,000 machine hours. Data regarding jobs in September are presented below.
By the end of September 2019, all jobs but NM428 & TX528 were completed, and all completed jobs had been delivered to customers with the exception of OR568.
| Bandit Data Systems | ||||
| Balance | Direct | Direct | Machine | |
| Job.No | 8/31/2019 | Materials | Labor | Hours |
| CO698 | $178,450 | $65,870 | $28,400 | 755 |
| AR789 | 196,780 | 22,150 | 12,160 | 150 |
| OR568 | 109,300 | 2,680 | 15,460 | 420 |
| NM428 | 15,670 | 167,400 | 48,000 | 3,200 |
| CA112 | 0 | 115,000 | 136,800 | 3,600 |
| TX528 | 0 | 28,900 | 12,580 | 2,150 |
| predetermined overhead rate = budgeted overhead /machine hours | |||||||
| predetermined overhead rate = 7850000/125000 = 62.8 | |||||||
| JOB COST SHEET | |||||||
| particulars | CO698 | AR789 | OR568 | NM428 | CA112 | TX528 | TOTAL |
| BEGINNING balance | 178450 | 196780 | 109300 | 15670 | 0 | 0 | 500200 |
| costs: | |||||||
| direct material | 65870 | 22150 | 2680 | 167400 | 115000 | 28900 | 402000 |
| direct labor | 28400 | 12160 | 15460 | 48000 | 136800 | 12580 | 253400 |
| applied overhead *** | 47414 | 9420 | 26376 | 200960 | 226080 | 135020 | 645270 |
| total cost added | 141684 | 43730 | 44516 | 416360 | 477880 | 176500 | 1300670 |
| total cost | 320134 | 240510 | 153816 | 432030 | 477880 | 176500 | 1800870 |
| WORK in process balance | |||||||
| cost of job NM428 | 432030 | ||||||
| ADD: cost of job TX 528 | 176500 | ||||||
| TOTAL | 608530 | ||||||
| Finished goods | |||||||
| cost of job AR789 | 240510 | ||||||
| COST OF JOB OR568 | 153816 | ||||||
| TOTAL | 394326 | ||||||
| goods manufactured | |||||||
| cost of job CO698 | 320134 | ||||||
| cost of job AR789 | 240510 | ||||||
| cost of job OR568 | 153816 | ||||||
| cost of job CA112 | 477880 | ||||||
| TOTAL | 1192340 | ||||||
| Cost of goods sold | |||||||
| cost of job CO698 | 320134 | ||||||
| cost of job CA112 | 477880 | ||||||
| TOTAL | 798014 | ||||||
| *** APPLIED OVERHEAD = PREDERMINED RATE*MACHINE HOURS | |||||||