In: Accounting
Budget
|
Actual
|
|||
Direct
labor hours. . . . . . . . . . . . . .
. . . . . . . . . .
|
7,600
|
hours
|
6,100
|
hours
|
Machine
hours. . . . . . . . . . . . . . . . .
. . . . . . . . . .
|
7,000
|
hours
|
6,500
|
hours
|
Depreciation on salespeople's autos. . . . . . . . . . .
|
$21,500
|
$21,500
|
||
Indirect
materials. . . . . . . . . . . . . . .
. . . . . . . . . .
|
$49,000
|
$54,500
|
||
Depreciation on trucks used to deliver uniforms
|
||||
to
customers. . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . .
|
$13,000
|
$10,500
|
||
Depreciation on plant and equipment. . . . . . . . . . .
|
$66,000
|
$67,000
|
||
Indirect
manufacturing labor. . . . . . . . . .
. . . . . . .
|
$39,000
|
$40,000
|
||
Customer
service hotline. . . . . . . . . . . .
. . . . . . .
|
$19,500
|
$21,000
|
||
Plant
utilities. . . . . . . . . . . . . . .
. . . . . . . . . . . . .
|
$35,000
|
$37,500
|
||
Direct
labor cost. . . . . . . . . . . . . .
. . . . . . . . . . .
|
$71,000
|
$86,000
|
|
/
|
Estimated yearly machine hours
|
=
|
Predetermined overhead rate
|
|
/
|
|
=
|
per
machine hour
|
Manufacturing
|
|||||||||
Actual
machine hours
|
x
|
|
=
|
overhead
allocated
|
|||||
|
x
|
|
=
|
|
Manufacturing
Overhead
|
|||||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
Journal
Entry
|
||||
Date
|
Accounts
|
Debit
|
Credit
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
Solution 1:
Estimated yearly manufactruing overhead = Indirect material + Depreciation on plant and equipment + Indirect labor + Plant utilities
= $49,000 + $66,000 + $39,000 + $35,000 = $189,000
Predetermined overhead rates = Estimated manufacturing overhead / Estimated yearly machine hours
= $189,000 / 7000 = $27 per machine hour
Solution 2:
Allocated manufacturing overhead = Actual machine hours * Pre determined overhead rates
= 6500 * $27 = $175,500
Solution 3:
Manufacturing overhead | |||
Particulars | Debit | Particulars | Credit |
Indirect material | $54,500.00 | Overhead applied | $175,500.00 |
Depreciation on plant and equipment | $67,000.00 | Underapplied overhead (Bal Fig) | $23,500.00 |
Indirect manufacturing labor | $40,000.00 | ||
Plant utilities | $37,500.00 | ||
Total | $199,000.00 | Total | $199,000.00 |
Underapplied overhead = $23,500
Journal Entries | |||
Date | Particulars | Debit | Credit |
31-Dec | Cost of goods sold Dr | $23,500.00 | |
To Manufacturing overhead | $23,500.00 | ||
(Being underapplied overhead closed to COGS) |
Solution 4:
To help control manufacturing? overhead, managers compare the actual line item amounts for manufacturing overhead with the budgeted amounts. Managers will also investigate only large differences between actual and budgeted amounts to identify the reasons why actual costs differ from planned or budgeted costs.