Answer:
Naranjo Company
a. The overhead rate = $0.52 or 52%.
b. Job-order Cost Sheet:
Job 39 Job 40 Job 41 Job 42 Total
Beginning balance $23,700 $34,600 $17,000 $0 $75,300
Materials requisitioned 18,900 21,400 8,350 12,000 60,650
Direct labor cost 10,000 18,500 3,000 2,900 34,400
Overhead applied 5,200 9,620 1,560 1,508 17,888
Total production costs $57,800 $84,120 $29,910 $16,408 $188,238
Explanation:
a) Data and Calculations:
Budgeted overhead for the year = $260,000
Budgeted direct labor hours = 20,000
Direct labor rate = $25 per hour
Total budgeted direct labor cost = $500,000 ($25 * 20,000)
Predetermined overhead rate, based on direct labor cost
= $260,000/$500,000 * 100 = 52% or $0.52
Job Sheet:
Job 39 Job 40 Job 41 Job 42 Total
Beginning balance $23,700 $34,600 $17,000 $0 $75,300
Materials requisitioned 18,900 21,400 8,350 12,000 60,650
Direct labor cost 10,000 18,500 3,000 2,900 34,400
Overhead applied 5,200 9,620 1,560 1,508 17,888
Total production costs $57,800 $84,120 $29,910 $16,408 $188,238
Applied Overhead:
Job 39: $10,000*52% = $5,200
Job 40: $18,500*52% = $9,620
Job 41: $3,000*52% = $1,560
Job 42: $2,900*52% = $1,508
Sales revenue $69,360 ($57,800 * 120%)
Cost of goods sold $57,800
Finished goods inventory $84,120
Work in progress inventory $29,910 $16,408
