In: Accounting
The following information is available for Lock-Tite Company,
which produces special-order security products and uses a job order
costing system.
April 30 | May 31 | ||||||
Inventories | |||||||
Raw materials | $ | 27,000 | $ | 51,000 | |||
Work in process | 9,200 | 20,700 | |||||
Finished goods | 66,000 | 34,500 | |||||
Activities and information for May | |||||||
Raw materials purchases (paid with cash) | 197,000 | ||||||
Factory payroll (paid with cash) | 150,000 | ||||||
Factory overhead | |||||||
Indirect materials | 13,000 | ||||||
Indirect labor | 34,500 | ||||||
Other overhead costs | 118,000 | ||||||
Sales (received in cash) | 1,100,000 | ||||||
Predetermined overhead rate based on direct labor cost | 55 | % | |||||
Compute the following amounts for the month of May using T-accounts.
*Do not consider any underapplied or overapplied overhead.
1) Cost of Direct material used | ||||
Particulars | Amount | |||
Beginning Raw material inventory | 27000 | |||
add: Raw material purchase | 197000 | |||
Total Raw material available for use | 224000 | |||
less: ending raw material inventory | 51000 | |||
Total cost of raw used In production | 173000 | |||
less: cost of indirect material | 13000 | |||
cost of direct material used | 160000 | |||
2) Cost of Direct labor used | ||||
Particulars | Amount | |||
Total factory payroll | 150000 | |||
less: Indirect labor | 34500 | |||
cost of direct labor used | 115500 | |||
3) Cost of goods manufactured | ||||
Particulars | amount | |||
Beginning WIP | 9200 | |||
Add: Cost of direct material used | 160000 | |||
cost of direct labour used | 115500 | |||
overhead applied 55% | 63525 | |||
total manufacturing cost | 348225 | |||
less: WIP ending | 20700 | |||
Cost of goods manufactured | 327525 | |||
4) Cost of goods sold | ||||
Particulars | amount | |||
Beginning finished goods inventory | 66000 | |||
add: cost of goods manufactured | 327525 | |||
total cost of goods available for sale | 393525 | |||
less: finished goods inventory ending | 34500 | |||
cost of goods sold | 359025 | |||
5) Gross Profit | ||||
Gross profit = Sale -Cost of goods sold | ||||
Gross profit = 1100000-359025 = 740975 | ||||
6) Overapplied or underapplied overhead | ||||
Actual overhead cost incurred | ||||
Indirect material cost | 13000 | |||
indirect labor cost | 34500 | |||
other overhead cost | 118000 | |||
Actual overhead cost incurred | 165500 | |||
Applied overhead = 55%of 115500 = 63525 | ||||
Under applied overhead = 165500-63525 | ||||
Under applied overhead = 165500-63525 | ||||
Under applied overhead = 101975 |