In: Accounting
Gitano Products operates a job-order costing system and applies overhead cost to jobs on the basis of direct materials used in production (not on the basis of raw materials purchased). Its predetermined overhead rate was based on a cost formula that estimated $126,000 of manufacturing overhead for an estimated allocation base of $90,000 direct material dollars to be used in production. The company has provided the following data for the just completed year: |
Purchase of raw materials | $ | 138,000 |
Direct labor cost | $ | 86,000 |
Manufacturing overhead costs: | ||
Indirect labor | $ | 136,800 |
Property taxes | $ | 8,200 |
Depreciation of equipment | $ | 19,000 |
Maintenance | $ | 13,000 |
Insurance | $ | 11,300 |
Rent, building | $ | 32,000 |
Beginning | Ending | |||
Raw Materials | $ | 27,000 | $ | 11,000 |
Work in Process | $ | 44,000 | $ | 40,000 |
Finished Goods | $ | 69,000 | $ | 62,000 |
. |
3. Compute the unadjusted cost of goods sold for the year. (Do not include any underapplied or overapplied overhead in your cost of goods sold figure.)
|
||||
. |
Solution
Predetermined Overhead Rate = Estimated total manufacturing
overhead cost / Estimated total amount of allocation base=
$126,000/ $90,000 *100 = 140.00%
Gitano Products | ||
Schedule of Cost of Goods Manufactured | ||
Direct materials: | ||
Beginning raw materials inventory | 27,000 | |
Add: Purchases of raw materials | 138,000 | |
Total raw materials available | 165,000 | |
Less: Ending raw materials inventory | 11,000 | |
Raw materials used in production | 154,000 | |
Direct labor | 86,000 | |
Manufacturing overheads (154,000x 140% = 215,600 OR 220,300 (136,800+8,200+19,000+13,000+ 11,300+32,000) LOWER |
215,600 | |
Total manufacturing costs | 455,600 | |
Add: Beginning work in process inventory | 44000 | |
499600 | ||
Less: Ending work in process inventory | 40000 | |
Cost of goods manufactured $ | 459,600 |
3) Unadjusted cost of goods sold: $466,600
Gitano Products | |
Schedule of Cost of Goods Sold | |
Cost of goods manufactured $ | 459,600 |
Add: Beginning finished goods inventory | 69,000 |
Cost of goods available for sale | 528,600 |
Less: Ending finished goods inventory | 62,000 |
Unadjusted Cost of goods sold $ | 466,600 |
4) Price charged to customer is $ 20,097
Direct Material | 3,900 |
Direct Labor | 4,500 |
Overhead applied (3,900*140%) | 5,460 |
Cost to customer | 13,860 |
Price to customer (13,860 * 145%) | 20,097 |
5) Work in process inventory balance is $ 40,000
Direct materials | 8400 |
Direct labor ($40000 - $8400 - $11050) | 19840 |
Manufacturing overhead (140% x $8400) | 11,760 |
Work in process inventory | 40,000 |
Please give thumbs up :-)