Answer:
1. The overhead is under applied - $ 105,000
2. Schedule of cost of goods manufactured
Raw materials consumed $ 390,000
Direct Labor $ 60,000
Applied manufacturing overhead <u>$ 368,000</u>
Total manufacturing input $ 818,000
Add: Opening work in process $ 40,000
Less: Closing work in process <u>$ ( 70,000</u>)
Cost of goods manufactured $ 788,000
Explanation:
Calculation of predetermined overhead
Estimated manufacturing overhead $ 376,000
Estimated machine hours 23,500
Predetermined overhead rate $ 16 per machine hour
Calculation of over - under application of overhead
Actual machine hours 23,000
Predetermined overhead rate $ 16 per machine hour
Total Overhead applied 23,000 * $ 16 = $ 368,000
Actual overhead <u>$ 473,000</u>
Underapplication of overhead $ 105,000
Calculation of materials consumed
Raw materials beginning $ 20,000
Purchases $ 400,000
Less: Raw materials ending <u>$ ( 30,000)</u>
Raw materials consumed $ 390,000
Direct Labor $ 60,000
Applied manufacturing overhead <u>$ 368,000</u>
Total manufacturing input $ 818,000
Add: Opening work in process $ 40,000
Less: Closing work in process <u>$ ( 70,000</u>)
Cost of goods manufactured $ 788,000