You are on page 1of 4

3- Income statement

Sales 643000
-Cost of goods sold -470,000
Gross margin (Contribution margin ) 173000
-selling expense -100,000
-Rent expense 0
-adminstrative expense -43000
Net operating income 30,000
2-Prepare a schedule of cost of goods sold
Finished goods beginning 70,000
+cost of goods manufactured 415000
Total cost of goods available for sale 485000
-Finished goods ending -25000
Unadjusted cost of goods sold 460,000
+ underapplied overhead manufacturing 10,000
Or
-overapplied overhead manufacturing
Adjusted cost of goods sold 470,000

1-Prepare a scheduler of cost of goods manufactured


Direct material
Raw material beginning 8000
+ Raw material purchases +132000
Total cost of raw material available 140,000
-raw material ending -10,000
Raw material used in production 130,000
-indirect material zero
Total cost of direct material 130,000
+ Direct labor 90,000
+ Manufacturing overhead applied 210,000
Total manufacturing cost 430,000
+ work in process beginning 5000
-work in process ending -20,000
Cost of good manufactured 415000

Actual manufacturing overhead 1000 ‫ التكاليف اللي صرفتها فعال في الواقع‬QR


Manufacturing overhead applied 800 ‫ التكاليف اللي توقعتها‬QR

If actual MOH greater than MOH applied it’s meaning underapplied overhead (+
If actual less than MOH applied it’s meaning overapplied overhead (–)

Westan Corporation uses a predetermined overhead rate of $23.10 per


direct labor-hour. This predetermined rate was based on a cost formula that
estimated $277,200 of total manufacturing overhead for an estimated
activity level of 12,000 direct labor-hours.
The company incurred actual total manufacturing overhead costs of
$266,000 and 12,600 total direct labor-hours during the period.
Required:
Determine the amount of manufacturing overhead that would have been

applied to all jobs during


Manufacturing overhead applied = predetermined overhead rate x actual

direct labor hours

Manufacturing overhead applied= 23.10 x 12,600 = 291,060 QR

Actual MOH = 266000 QR

Explain if the MOH underapplied or overapplied

Answer: it’s overapplied by 25060

If actual MOH greater than MOH applied it’s meaning underapplied overhead (+
If actual less than MOH applied it’s meaning overapplied overhead (–)

Predetermined overhead rate= Total manufacturing overhead estimated


Estimated direct labor hours

Predetermined overhead rate = 277,200 / 12000 = 23.10

actual overhead rate= Total manufacturing overhead actual


actual direct labor hours

You might also like