In: Accounting
The following T-accounts represent November activity.
| Materials Inventory | ||||
| EB (11/30) | 57,100 | |||
| Work-In-Process Inventory | ||||
| BB (11/1) | 32,900 | |||
| Dir.Materials | 86,800 | |||
| Finished Goods Inventory | ||||
| EB (11/30) | 101,000 | |||
| Cost of Goods Sold | ||||
| Manufacturing Overhead Control | ||||
| Applied Manufacturing Overhead | ||||
| 270,000 | ||||
| Wages Payable | ||||
| Sales Revenue | ||||
| 643,200 | ||||
Additional Data
| (a) | Materials of $113,800 were purchased during the month, and the balance in the Materials Inventory account increased by $11,300. |
| (b) | Overhead is applied at the rate of 150 percent of direct labor cost. |
| (c) | Sales are billed at 160 percent of cost of goods sold before the over- or underapplied overhead is prorated. |
| (d) | The balance in the Finished Goods Inventory account decreased by $29,000 during the month before any proration of under- or overapplied overhead. |
| (e) | Total credits to the Wages Payable account amounted to $200,000 for direct and indirect labor. |
| (f) | Factory depreciation totaled $58,250. |
| (g) | Overhead was underapplied by $26,020. Overhead other than indirect labor, indirect materials, and depreciation was $202,070, which required payment in cash. Underapplied overhead is to be allocated. |
| (h) | The company has decided to allocate 25 percent of underapplied overhead to Work-in-Process Inventory, 15 percent to Finished Goods Inventory, and the balance to Cost of Goods Sold. Balances shown in T-accounts are before any allocation. |
Required:
Complete the T-accounts.
| Materials Inventory | |||
| BB | 45800 | 86800 | Dir.Materials |
| Purchases | 113800 | 15700 | Indir. Materials |
| EB | 57100 | ||
| Work-In-Process Inventory | |||
| BB | 32900 | 373000 | Completed |
| Dir. Materials | 86800 | ||
| Dir. Labor ($270000/150%) | 180000 | ||
| Applied overheads | 270000 | ||
| EB | 196700 | ||
| Under-applied overhead | 6505 | ||
| Adj. EB | 399905 | ||
| Finished Goods Inventory | |||
| BB | 130000 | ||
| Completed | 373000 | 402000 | Cost of goods sold |
| EB | 101000 | ||
| Under-applied overhead | 3903 | ||
| Adj. EB | 205903 | ||
| Cost of Goods Sold | |||
| ($643200/160%) | 402000 | ||
| Under-applied overhead | 15612 | ||
| Adj. EB | 417612 | ||
| Manufacturing Overhead Control | |||
| Indir. Materials | 15700 | ||
| Indir. Labor | 20000 | ||
| Factory depreciation | 58250 | ||
| Other overheads | 202070 | ||
| EB | 296020 | ||
| Applied Manufacturing Overhead | |||
| 270000 | |||
| 26020 | |||
| 296020 | EB | ||
| Wages Payable | |||
| 180000 | Dir. Labor | ||
| 20000 | Indir. Labor | ||
| 200000 | EB | ||
| Sales Revenue | |||
| 643200 | |||
| 643200 | EB | ||
Working:
Allocation of under-applied overheads:
Work-in-process inventory: $26020 x 25% = $6505
Finished goods inventory: $26020 x 15% = $3903
Cost of goods sold: $26020 x 60% = $15612