Compute for the Predetermined Overhead Rate
Total Estimated Factory Overhead
Divide: Total Direct Labor Cost
Job Y13 - Factory Labor Hours Cost (3,500*30) ₱105,000.00
Add : Job Y14 - Factory Labor Hours Cost (2,800*30) 84,000.00
Job Y15 - Factory Labor Hours Cost (1,600*30) 48,000.00
Predetermined Applied Overhead Rate
Comoute for the Direct Materials Account at the end of August
Direct Materials Invetory, August 1
Add: Direct Materials Purchased in August
Total Direct Materials Available for Production
Less: Direct Materials Issued to Production
Job Y13 - Direct Materials Used ₱16,380.00
Add: Job Y14 - Direvt Materials Used 24,220.00
Job Y15 - Direct Materials Usesld 14,000.00
Direct Materials Inventory, August 31
Compute for the Total Actual Factory Overhead Incurred in August
Rent
Add: Utilities ₱180,600.00
Repairs & Maintenance 188,500.00
Depreciation 131,100.00
Other 56,000.00
Indirect Labor Cost (6,900*30) 207,000.00
Total Actual Factory Overhead
Compute the Ending Balance of Work-in-Process Inventory Account For August
Work in Process (Job Y13), August 1
Add: Total Production Costs
Direct Materials Issued in Production ₱54,600.00
Add: Direct Labor Costs 237,000.00
Applied Factory Overhead 900,600.00
Less: Job Y13, Total Cost
Work-in-Process (Job Y13), August 1 ₱41,000.00
Add: Direct Materials Issued - Job Y13 16,380.00
Direct Labor Cost - Job Y13 (3,500*30) 105,000.00
Applied Factory Overhead - Job Y13 (3,500*30*3.8) 399,000.00
Work in Process (Job Y13), August 31
Compute the Amount of Product Cost for August
Direct Materials Issued in Production
Add: Direct Labor Costs
Applied Factory Overhead
Total Product Cost
Compute the Amount of Cost of Goods Manufactured for August
Work-in-Process Inventory, August 1
Add: Total Production Costs
Less: Work-in-Process Inventory, August 31
Cost of Goods Manufactured
Compute the amount of Overapplied or Underapplied Overhead
Total Actual Factory Overhead
Less: Total Applied Factory Overhead
(Overapplied) Underapplied Overhead
Compute the Cost per Unit of Job Y13 if it has a Total of 100 Units
Job Y13, Total Cost Incurred - August
Work-in-Process (Job Y13), August 1 ₱41,000.00
Add: Direct Materials Issued - Job Y13 16,380.00
Direct Labor Cost - Job Y13 (3,500*30) 105,000.00
Applied Factory Overhead - Job Y13 (3,500*30*3.8) 399,000.00
Divide: No. of Units Produced
Cost per Unit - Job 13
Compute the Amount of Cost of Goods Sold
Finished Goods Inventory, August 1
Add: Cost of Goods Manufactured
Less: Finished Goods Inventory, August 31
Cost of Goods Sold
Less: Overapplied Overhead
Adjusted Cost of Goods Sold
₱900,600.00
237,000.00
₱3.80
₱36,500.00
55,000.00
₱91,500.00
54,600.00
₱36,900.00
₱131,500.00
763,200.00
₱894,700.00
₱41,000.00
1,192,200.00
561,380.00
₱671,820.00
₱54,600.00
237,000.00
900,600.00
₱1,192,200.00
₱41,000.00
1,192,200.00
671,820.00
₱561,380.00
₱894,700.00
900,600.00
-₱5,900.00
₱561,380.00
100.00
₱5,613.80
₱0.00
561,380.00
-
₱561,380.00
5,900.00
₱555,480.00
Compute for the Predetermined Overhead Rate
Total Estimated Factory Overhead
Divide: Total Direct Labor Cost
Job Y13 - Factory Labor Hours Cost (3,500*30) ₱111,000.00
Add : Job Y14 - Factory Labor Hours Cost (2,800*30) 90,000.00
Job Y15 - Factory Labor Hours Cost (1,600*30) 54,000.00
Predetermined Applied Overhead Rate
Comoute for the Direct Materials Account at the end of August
Direct Materials Invetory, August 1
Add: Direct Materials Purchased in August
Total Direct Materials Available for Production
Less: Direct Materials Issued to Production
Job Y13 - Direct Materials Used ₱16,860.00
Add: Job Y14 - Direvt Materials Used 27,420.00
Job Y15 - Direct Materials Usesld 14,200.00
Direct Materials Inventory, August 31
Compute for the Total Actual Factory Overhead Incurred in August
Rent
Add: Utilities ₱336,600.00
Repairs & Maintenance 190,500.00
Depreciation 133,100.00
Other 58,000.00
Indirect Labor Cost (6,900*30) 213,000.00
Total Actual Factory Overhead
Compute the Ending Balance of Work-in-Process Inventory Account For August
Work in Process (Job Y13), August 1
Add: Total Production Costs
Direct Materials Issued in Production ₱58,480.00
Add: Direct Labor Costs 255,000.00
Applied Factory Overhead ₱1,071,000.00
Less: Job Y13, Total Cost
Work-in-Process (Job Y13), August 1 ₱41,800.00
Add: Direct Materials Issued - Job Y13 16,860.00
Direct Labor Cost - Job Y13 (3,500*30) ₱111,000.00
Applied Factory Overhead - Job Y13 (3,500*30*3.8) 466,200.00
Work in Process (Job Y13), August 31
Compute the Amount of Product Cost for August
Direct Materials Issued in Production
Add: Direct Labor Costs
Applied Factory Overhead
Total Product Cost
Compute the Amount of Cost of Goods Manufactured for August
Work-in-Process Inventory, August 1
Add: Total Production Costs
Less: Work-in-Process Inventory, August 31
Cost of Goods Manufactured
Compute the amount of Overapplied or Underapplied Overhead
Total Actual Factory Overhead
Less: Total Applied Factory Overhead
(Overapplied) Underapplied Overhead
Compute the Cost per Unit of Job Y13 if it has a Total of 100 Units
Job Y13, Total Cost Incurred - August
Work-in-Process (Job Y13), August 1 ₱41,800.00
Add: Direct Materials Issued - Job Y13 ₱16,860.00
Direct Labor Cost - Job Y13 (3,500*30) 111,000.00
Applied Factory Overhead - Job Y13 (3,500*30*3.8) 466,200.00
Divide: No. of Units Produced
Cost per Unit - Job 13
Compute the Amount of Cost of Goods Sold
Finished Goods Inventory, August 1
Add: Cost of Goods Manufactured
Less: Finished Goods Inventory, August 31
Unadjusted Cost of Goods Sold
Less: Overapplied Overhead
Adjusted Cost of Goods Sold
₱1,071,000.00
255,000.00
₱4.20
₱36,900.00
59,000.00
₱95,900.00
58,480.00
₱37,420.00
₱133,500.00
931,200.00
₱1,064,700.00
₱41,800.00
1,384,480.00
635,860.00
₱790,420.00
₱58,480.00
255,000.00
1,071,000.00
₱1,384,480.00
₱41,800.00
1,384,480.00
790,420.00
₱635,860.00
₱1,064,700.00
1,071,000.00
-₱6,300.00
₱635,860.00
100.00
₱6,358.60
₱0.00
635,860.00
-
₱635,860.00
6,300.00
₱629,560.00
Compute for the Predetermined Overhead Rate
Total Estimated Factory Overhead
Divide: Total Direct Labor Cost
Job Y13 - Factory Labor Hours Cost (3,500*30) 3,500.00
Add : Job Y14 - Factory Labor Hours Cost (2,800*30) 2,800.00
Job Y15 - Factory Labor Hours Cost (1,600*30) 1,600.00
Multiply: Direct Labor Hours Rate
Predetermined Applied Overhead Rate
Comoute for the Direct Materials Account at the end of August
Direct Materials Invetory, August 1
Add: Direct Materials Purchased in August
Total Direct Materials Available for Production
Less: Direct Materials Issued to Production
Job Y13 - Direct Materials Used ₱16,380.00
Add: Job Y14 - Direvt Materials Used 24,220.00
Job Y15 - Direct Materials Usesld 14,000.00
Direct Materials Inventory, August 31
Compute for the Total Actual Factory Overhead Incurred in August
Rent
Add: Utilities ₱180,600.00
Repairs & Maintenance 188,500.00
Depreciation 131,100.00
Other 56,000.00
Indirect Labor Cost (6,900*30) 207,000.00
Total Actual Factory Overhead
Compute the Ending Balance of Work-in-Process Inventory Account For August
Work in Process (Job Y13), August 1
Add: Total Production Costs
Direct Materials Issued in Production ₱54,600.00
Direct Labor Costs 237,000.00
Applied Factory Overhead 900,600.00
Less: Job Y13, Total Cost
Work-in-Process (Job Y13), August 1 ₱41,000.00
Add: Direct Materials Issued - Job Y13 16,380.00
Direct Labor Cost - Job Y13 (3,500*30) 105,000.00
Applied Factory Overhead - Job Y13 (3,500*30*3.8) 399,000.00
Work in Process (Job Y13), August 31
Compute the Amount of Product Cost for August
Direct Materials Issued in Production
Direct Labor Costs
Applied Factory Overhead
Total Product Cost
Compute the Amount of Cost of Goods Manufactured for August
Work-in-Process Inventory, August 1
Add: Total Production Costs
Less: Work-in-Process Inventory, August 31
Cost of Goods Manufactured
Compute the amount of Overapplied or Underapplied Overhead
Total Actual Factory Overhead
Less: Total Applied Factory Overhead
(Overapplied) Underapplied Overhead
Compute the Cost per Unit of Job Y13 if it has a Total of 100 Units
Job Y13, Total Cost Incurred - August
Work-in-Process (Job Y13), August 1 ₱41,000.00
Add: Direct Materials Issued - Job Y13 16,380.00
Direct Labor Cost - Job Y13 (3,500*30) 105,000.00
Applied Factory Overhead - Job Y13 (3,500*30*3.8) 399,000.00
Divide: No. of Units Produced
Cost per Unit - Job 13
Compute the Amount of Cost of Goods Sold
Finished Goods Inventory, August 1
Add: Cost of Goods Manufactured
Less: Finished Goods Inventory, August 31
Cost of Goods Sold
₱900,600.00
7,900.00
30.00 237,000.00
₱3.80
₱36,500.00
55,000.00
₱91,500.00
54,600.00
₱36,900.00
₱131,500.00
763,200.00
₱894,700.00
₱41,000.00
1,192,200.00
561,380.00
₱671,820.00
₱54,600.00
237,000.00
900,600.00
₱1,192,200.00
₱41,000.00
1,192,200.00
671,820.00
₱561,380.00
₱894,700.00
900,600.00
-₱5,900.00
₱561,380.00
100.00
₱5,613.80
₱0.00
561,380.00
-
₱561,380.00