Highview Corp. applies manufacturing overhead to production at 120% of direct labor cost. During 2015, manufacturing overhead of $94,560 was applied to production: actual manufacturing overhead was $109,100. Beginning Work in Process Inventory was $13,200 and beginning Finished Goods Inventory was $37,000. Work in Process Inventory increased by 25% during the year and Finished Goods Inventory decreased by 10% during the year. Sales for 2015 were $450,400, yielding a $129,400 gross profit. Complete the following schedule:
Expert Answer
Direct material used in production [306060-78800-94560] | 132700 |
Direct labor [94560/120%] | 78800 |
Manufacturing overhead applied | 94560 |
current manufacturing cost [302760+16500-13200] | 306060 |
Beginning WIP | 13200 |
ending WIP [13200 (1+.25)] | -16500 |
COst of goods manufactured [306460+33300-37000] | 302760 |
Beginning finished goods | 37000 |
ending finished goods [37000(1-.10)] | -33300 |
Unadjusted cost of goods sold [321000-14540] | 306460 |
overhead adjustment [109100-94560] | 14540 |
Adjusted cost of goods sold [450400-129400] | 321000 |
**reverse working should be made from bottom
Adjusted COGS =Sales- gross profit
overhead adjustment =actual overhead -applied
unadjusted COGS=adjusted -overhead adjustment
ending finished goods =beginning (1-decrease %)
cost of goods manufactured = unadjusted COGS+ending FG-BeginningFG
current cost =cost of goods manufactured-beginning WIP+ending WIP
Direct material = Current cost-labor-overhead