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 |