Respuesta :
Answer:
Watkins Machinery Company
1. The ending balance of work-in-process inventory:
= Job 102 = $86,800
2. Total ending balance = $180,800
3. Overhead variance = $63,000 (92,000 - 155,000) overapplied
4. Closing the overhead variance to the Cost of goods sold:
Cost of goods sold:
Job 100 $26,000
Job 101 154,800
Total $180,800
less overapplied overhead (63,000)
Adjusted cost of goods sold $117,800
Journal entry:
Debit Overapplied overhead $63,000
Credit Cost of goods sold $63,000
To close the factory overhead account to the cost of goods sold.
Adjusted cost of goods sold $117,800
Explanation:
Partial Trial Balance for March:
Materials inventory
(X, $9,000; Y, $6,000; Indirect materials, $15,000) $ 30,000
Work-in-process inventory (this is Job 101) 15,600
Finished goods inventory (this is Job 100) 26,000
Materials inventory: X Y Indirect Total
Beginning $9,000 $6,000 $15,000 $ 30,000
Purchase 30,000 30,000 15,000 75,000
Issue 24,000 15,000 24,000 63,000
Ending inventory $15,000 $21,000 $6,000 $42,000
Issue of Materials:
Job 101 Job 102 Total
Material X $ 15,000 $ 9,000 $ 24,000
Material Y 12,000 3,000 15,000
Subtotal $ 27,000 $ 12,000 $ 39,000
Indirect materials 24,000
Total $ 63,000
Job 100 Job 101 Job 102 Total
Finished goods 26,000
WIP 15,600
Direct materials 27,000 12,000 $39,000
Factory labor 31,200 20,800 52,000
Allocation of factory overheads: 81,000 54,000 135,000
Cost of goods / WIP $26,000 $154,800 $86,800 $
Cost of goods sold:
Job 100 $26,000
Job 101 154,800
Total $180,800
less overapplied overhead (63,000)
Adjusted cost of goods sold $117,800
Machine hours incurred 5,400 hrs 3,600 hrs 9,000 hrs
Predetermined rate = $15 per machine hour
Factory overheads:
Indirect materials 23,000
Indirect labor 15,000
Factory expenses:
Utilities $ 1,500
Depreciation 45,000
Insurance 7,500 54,000
Total factory overheads $92,000
Factory overhead applied 155,000
Factory overhead overapplied 63,000