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 | ||||