Delph Company uses a job-order costing system and has two manufacturing departments—Molding and Fabrication. The company provided the following estimates at the beginning of the year: Molding Fabrication Total
Machine-hours 23,000 33,000 56,000
Fixed manufacturing overhead costs $790,000 $200,000
$990,000
Variable manufacturing overhead cost per machine-hour $5.60 $5.60
During the year, the company had no beginning or ending inventories and it started, completed, and sold only two jobs—Job D-70 and Job C-200. It provided the following information related to those two jobs:
Job D-70: Molding Fabrication Total
Direct materials cost $ 371,000 $ 328,000 $ 699,000
Direct labor cost $ 240,000 $ 160,000 $ 400,000
Machine-hours 16,000 7,000 23,000
Job C-200: Molding Fabrication Total
Direct materials cost $ 290,000 $ 210,000 $ 500,000
Direct labor cost $ 100,000 $ 240,000 $ 340,000
Machine-hours 7,000 26,000 33,000
Delph had no underapplied or overapplied manufacturing overhead during the year.
Required:
1. Assume Delph uses a plantwide predetermined overhead rate based on machine-hours.
a. Compute the plantwide predetermined overhead rate.
b. Compute the total manufacturing cost assigned to Job D-70 and Job C-200.
c. If Delph establishes bid prices that are 150% of total manufacturing cost, what bid prices would it have established for Job D-70 and Job C-200?
d. What is Delph's cost of goods sold for the year?

Delph Company

a) Plantwide predetermined overhead rate = $17.68

b) The total manufacturing cost assigned to:

                                                  Job D-70     Job C-200

Direct materials cost              $ 699,000     $ 500,000

Direct labor cost                        400,000        340,000

Manufacturing overhead           720,789         582,811

Total manufacturing cost    $ 1,819,789   $ 1,422,811

c) Bid Prices:

                                                           Job D-70        Job C-200

150% of total manufacturing cost  $2,729,683.50  $2,134,216.50

d) Cost of goods sold:

Job D-70           $ 1,819,789

Job C-200          $ 1,422,811

Total                 $3,242,600

Explanation:

a) Data and Calculations:

                                                                 Molding     Fabrication     Total

Machine-hours                                          23,000        33,000        56,000

Fixed manufacturing overhead costs $790,000   $200,000    $990,000

Variable overhead cost per machine-hour $5.60       $5.60

                                                                 Molding     Fabrication     Total

Job D-70

Direct materials cost                           $ 371,000  $ 328,000   $ 699,000

Direct labor cost                                $ 240,000   $ 160,000   $ 400,000

Machine-hours                                         16,000          7,000        23,000

Job C-200

Direct materials cost                       $ 290,000    $ 210,000  $ 500,000

Direct labor cost                              $ 100,000    $ 240,000  $ 340,000

Machine-hours                                       7,000          26,000       33,000

Plantwide predetermined overhead rate based on machine-hours:

= $990,000/56,000

= $17.68

Manufacturing overhead costs:

                                                                 Molding     Fabrication     Total

Fixed manufacturing overhead costs $790,000   $200,000     $990,000

Variable manufacturing overhead         128,800       184,800        313,600

Total manufacturing overhead costs  $918,800    $384,800  $1,303,600

Overhead rate

Molding = $39.9478 ($918,800/23,000)

Fabrication = $11.6606  ($384,800/33,000)

Assignment of manufacturing overhead:

                      Job D-70     Job C-200

Molding       $639,165        $279,635

Fabrication      81,624            303,176

Total           $720,789          $582,811    

statement of owner"s equity;