
| Direct manufacturing labor | $80,000 |
| Indirect manufacturing labor | 12,000 |
| Equipment depreciation | 1,000 |
| Other indirect manufacturing costs | 1,500 |
| Direct materials | 95,000 |
| Indirect materials | 4,000 |
| Manufacturing overhead overapplied | 2,000 |
| Direct manufacturing labor wages | $35,000 |
| Direct material used | 70,000 |
| Indirect manufacturing labor | 4,000 |
| Utilities | 400 |
| Fire insurance | 500 |
| Manufacturing overhead applied | 11,000 |
| Indirect materials | 6,000 |
| Depreciation on equipment | 600 |
| Direct materials issued to production | $180,000 |
| Indirect materials issued to production | 16,000 |
| Manufacturing overhead incurred | 250,000 |
| Manufacturing overhead applied | 226,000 |
| Direct manufacturing labor costs | 214,000 |
©2016 DeVry/Becker Educational Development Corp. All Rights Reserved.
|
|
| Budget for 2020 | Actual Results for 2020 | |
|---|---|---|
| Direct material costs | $2,250,000 | $2,150,000 |
| Direct manufacturing labor costs | 1,700,0000 | 1,650,000 |
| Manufacturing overhead costs | 3,060,000 | 3,217,500 |
| Direct materials used | $55,000 |
| Direct manufacturing labor costs | $45,000 |

The table depicts construction period, direct material costs, direct labor costs, and direct labor-hours for the Laguna model and Mission model houses. The details of the table are as follows:
1. Construction period
Laguna model: February through June 2020
Mission model: May through October 2020
2. Direct material costs
Laguna model: 106,550 dollars
Mission model: 127,450 dollars
3. Direct labor costs
Laguna model: 36,250 dollars
Mission model: 41,130 dollars
4. Direct labor-hours
Laguna model: 970 dollars
Mission model: 1,000 dollars
| Budgeted manufacturing overhead costs | $3,800,000 |
| Budgeted machine-hours | 200,000 |
| Actual manufacturing overhead costs | $3,660,000 |
| Actual machine-hours | 196,000 |
| Machining Department | Assembly Department | |
|---|---|---|
| Manufacturing overhead | $1,800,000 | $4,000,000 |
| Direct manufacturing labor costs | $1,400,000 | $2,000,000 |
| Direct manufacturing labor-hours | 180,000 | 250,000 |
| Machine-hours | 50,000 | 250,000 |
| Machining Department | Assembly Department | |
|---|---|---|
| Direct materials used | $45,000 | $74,000 |
| Direct manufacturing labor costs | $19,000 | $20,000 |
| Direct manufacturing labor-hours | 1,400 | 1,800 |
| Machine-hours | 2,100 | 1,100 |

Revenues: 19,250,000 dollars
Total costs are as follows:
Direct costs, Professional labor: 4,375,000 dollars
Indirect costs, Client support: 12,950,000 dollars
Total of 17,325,000 dollars
Operating income: 1,925,000 dollars
| Professional Labor Category | Budgeted Rate per Hour | Budgeted Hours |
|---|---|---|
| Director | $204 | 4 |
| Partner | 103 | 18 |
| Associate | 51 | 45 |
| Assistant | 32 | 155 |
| Quarter | ||||
| 1 | 2 | 3 | 4 | |
| Surfboards manufactured and sold | 500 | 400 | 100 | 250 |
| Budgeted manufacturing overhead costs | $4,080,000 |
| Budgeted direct labor-hours | 170,000 |
| Actual manufacturing overhead costs | $4,261,000 |
| Actual direct labor-hours | 178,000 |
| Direct materials and supplies purchased on credit | $ 800 |
| Direct materials used | 710 |
| Indirect materials issued to various production departments | 100 |
| Direct manufacturing labor | 1,300 |
| Indirect manufacturing labor incurred by various production departments | 900 |
| Depreciation on building and manufacturing equipment | 400 |
| Miscellaneous manufacturing overhead* incurred by various production departments (ordinarily would be detailed as repairs, photocopying, utilities, etc.) | 550 |
| Manufacturing overhead allocated at 160% of direct manufacturing labor costs | ? |
| Cost of goods manufactured | 4,120 |
| Revenues | 8,000 |
| Cost of goods sold (before adjustment for under- or overallocated manufacturing overhead) | 4,020 |
| Inventories, December 31, 2019 (not 2020): | |
| Materials Control | 100 |
| Work-in-Process Control | 60 |
| Finished Goods Control | 500 |
| *The term manufacturing overhead is not used uniformly. Other terms that are often encountered in printing companies include job overhead and shop overhead. | |
| Costs incurred: | |
| Purchases of direct materials (net) on credit | $125,000 |
| Direct manufacturing labor cost | 88,000 |
| Indirect labor | 54,700 |
| Depreciation, factory equipment | 36,000 |
| Depreciation, office equipment | 7,300 |
| Maintenance, factory equipment | 26,000 |
| Miscellaneous factory overhead | 9,600 |
| Rent, factory building | 70,000 |
| Advertising expense | 92,000 |
| Sales commissions | 36,000 |
| Inventories: |
| January 1, 2020 | December 31, 2020 | |
|---|---|---|
| Direct materials | $ 9,700 | $13,000 |
| Work in process | 6,200 | 24,000 |
| Finished goods | 66,000 | 32,000 |
| Materials Control, beginning balance, January 1, 2020 | $ 13 |
| Work-in-Process Control, beginning balance, January 1, 2020 | 4 |
| Finished Goods Control, beginning balance, January 1, 2020 | 7 |
| Materials and supplies purchased on credit | 154 |
| Direct materials used | 147 |
| Indirect materials (supplies) issued to various production departments | 19 |
| Direct manufacturing labor | 90 |
| Indirect manufacturing labor incurred by various production departments | 32 |
| Depreciation on plant and manufacturing equipment | 26 |
| Miscellaneous manufacturing overhead incurred (ordinarily would be detailed as repairs, utilities, etc., with a corresponding credit to various liability accounts) | 14 |
| Manufacturing overhead allocated, 4,000,000 actual machine-hours | ? |
| Cost of goods manufactured | 295 |
| Revenues | 400 |
| Cost of goods sold | 293 |

The costs of the two categories for jobs M1 and M2 mentioned in the spreadsheet screenshot are as follows:
Job M1
Direct materials: 79,000 dollars
Direct manufacturing labor: 273,000 dollars
Job M2
Direct materials: 58,000 dollars
Direct manufacturing labor: 208,000 dollars

The details of the spreadsheet screenshot are as follows:
Budget for 2020
Professional labor compensation: 990,000 dollars
Audit support department costs: 774,000 dollars
Professional labor-hours billed to clients: 18,000 hours
Actual results for 2020
Audit support department costs: 735,000 dollars
Professional labor-hours billed to clients: 17,500 hours
Actual professional labor cost rate: 58 dollars per hour
| Budget for 2020: | |
| Direct labor costs | $280,000 |
| Direct labor-hours | 10,000 |
| Overhead costs | $180,000 |
| Actual results for 2020: | |
| Direct labor costs | $260,000 |
| Direct labor-hours | 10,000 |
| Overhead costs | $200,000 |
| Budgeted manufacturing overhead cost | $110,000 |
| Budgeted direct manufacturing labor cost | $220,000 |
| Actual manufacturing overhead cost | $117,000 |
| Actual direct manufacturing labor cost | $230,000 |

The table depicts ending balance and 2020 direct manufacturing labor cost in ending balance for work in process, finished goods, and cost of goods sold accounts. The details of the table are as follows:

The table depicts manufacturing overhead costs, direct manufacturing labor costs, direct manufacturing labor-hours, and machine-hours for the machining department and finishing department. The details of the table are as follows:
1. Manufacturing overhead costs
Machining department: 10,560,000 dollars
Finishing department: 8,181,000 dollars
2. Direct manufacturing labor costs
Machining department: 970,000 dollars
Finishing department: 4,050,000 dollars
3. Direct manufacturing labor-hours
Machining department: 36,000
Finishing department: 175,000
4. Machine-hours
Machining department: 220,000
Finishing department: 34,000

The table depicts direct materials used, direct manufacturing labor costs, direct manufacturing labor-hours, and machine-hours for the machining department and finishing department. The details of the table are as follows:
1. Direct materials used
Machining department: 15,000 dollars
Finishing department: 2,000 dollars
2. Direct manufacturing labor costs
Machining department: 700 dollars
Finishing department: 1,200 dollars
3. Direct manufacturing labor-hours
Machining department: 40
Finishing department: 50
4. Machine-hours
Machining department: 130
Finishing department: 25

The table depicts manufacturing overhead incurred, direct manufacturing labor costs, and machine-hours for the machining department and finishing department. The details of the table are as follows:
1. Manufacturing overhead incurred
Machining department: 11,190,000 dollars
Finishing department: 7,982,000 dollars
2. Direct manufacturing labor costs
Machining department: 990,000 dollars
Finishing department: 4,100,000 dollars
3. Machine-hours
Machining department: 230,000
Finishing department: 33,000
| Professional Partner Labor | Professional Associate Labor | |
|---|---|---|
| Number of professionals | 5 | 25 |
| Hours of billable time per professional | 1,500 per year | 1,500 per year |
| Total compensation (average per professional) | $210,000 | $75,000 |
| General Support | Secretarial Support | |
|---|---|---|
| Total costs | $2,025,000 | $450,000 |
| Cost-allocation base | Professional labor-hours | Partner labor-hours |
| Richardson, Inc. | Punch, Inc. | |
|---|---|---|
| Professional partners | 48 hours | 32 hours |
| Professional associates | 72 hours | 128 hours |
| Budgeted manufacturing overhead costs | $4,800,000 |
| Overhead allocation base | Machine-hours |
| Budgeted machine-hours | 80,000 |
| Manufacturing overhead costs incurred | $4,900,000 |
| Actual machine-hours | 75,000 |
| Actual Machine-Hours | 2020 End-of-Year Balance | |
|---|---|---|
| Cost of Goods Sold | 60,000 | $8,000,000 |
| Finished Goods Control | 11,000 | 1,250,000 |
| Work-in-Process Control | 4,000 | 750,000 |

The table depicts direct materials control, work-in-process control, finished goods control, manufacturing overhead control, manufacturing overhead allocated, and cost of goods sold. The details of the table are as follows:
1. Direct materials control
1-1-2020: 44,000; 233,000
140,000
2. Work-in-process control
1-1-2020: 43,000
Direct manufacturing labor: 354,000
3. Finished goods control
1-1-2020: 11,000; 667,800
923,920
4. Manufacturing overhead control
509,000
5. Manufacturing overhead allocated: Blank
6. Cost of goods sold: Blank
| Budgeted manufacturing overhead costs | $1,210,000 |
| Overhead allocation base | Direct Labor Cost |
| Budgeted direct labor cost | $550,000 |
| Actual manufacturing overhead costs incurred | $1,200,500 |
| Actual direct labor cost | $562,200 |
| Mfg OH Allocated | 2020 End-of-Year Balance | |
|---|---|---|
| Cost of Goods Sold | $841,051 | $2,100,000 |
| Finished Goods Control | 272,105 | 600,000 |
| Work-in-Process Control | 123,684 | 300,000 |

The table depicts beginning balance December 1 and ending balance December 30 for materials control, work-in-process control, manufacturing department overhead control, and finished goods control accounts. The details of the table are as follows:
1. Materials control
Beginning balance, December 1: 2,200 dollars
Ending balance, December 30: 8,600 dollars
2. Work-in-process control
Beginning balance, December 1: 6,800 dollars
Ending balance, December 30: 9,100 dollars
3. Manufacturing department overhead control
Beginning balance, December 1: None
Ending balance, December 30: 94,500 dollars
4. Finished goods control
Beginning balance, December 1: 4,500 dollars
Ending balance, December 30: 19,500 dollars
| Budgeted direct labor costs | $270,000 |
| Budgeted overhead costs | $324,000 |
| Costs of actual material used | $138,000 |
| Actual direct labor costs | $257,000 |
| Actual overhead costs | $310,800 |
| Direct Materials | Direct Labor | |
|---|---|---|
| Job 11 | $4,360 | $5,300 |
| Job 12 | $5,720 | $6,000 |
| Actual direct manufacturing labor, 2020 | $890,000 |
| Actual manufacturing overhead costs, 2020 | $1,250,000 |
| Balance 12/31/2020 | |
| Cost of Goods Sold | $2,950,000 |
| Finished Goods Control | 300,000 |
| Work-in-Process Control | 244,000 |

The table depicts costs for three clients (Peterson Products, Jacobson, Inc., and Best Foods) from the beginning of jobs in process (professional labor, support labor, and overhead allocated) to costs incurred in May (professional labor hours and support labor hours). The details of the table are as follows:
1. Peterson Products
Professional labor: 40,000 dollars
Support labor: 22,000 dollars
Overhead allocated: 28,200 dollars
Professional labor hours: 140 hours
Support labor hours: 150 hours
2. Jacobson, Inc.
Professional labor: 12,000 dollars
Overhead allocated: 4,500 dollars
Professional labor hours: 600 hours
3. Best Foods
Professional labor hours: 450 hours
Support labor hours: 360 hours