The
following information is available for Lock-Down Company, which
produces special-order security products and uses a job order cost
accounting system.
| April 30 | May 31 | |
Inventories | | | | | |
Raw materials | $ | 41,000 | $ | 34,000 | |
Goods in process | | 9,900 | | 18,400 | |
Finished goods | | 50,000 | | 35,000 | |
Activities and information for May | | | | | |
Raw materials purchases (paid with cash) | | | | 189,000 | |
Factory payroll (paid with cash) | | | | 200,000 | |
Factory overhead | | | | | |
Indirect materials | | | | 11,000 | |
Indirect labor | | | | 90,000 | |
Other overhead costs | | | | 101,500 | |
Sales (received in cash) | | | | 2,000,000 | |
Predetermined overhead rate based on direct labor cost | | | | 55 | % |
|
Compute the following amounts for the month of May. (Input all amounts as positive values. Omit the "$" sign in your response.) |
*Do not consider any underapplied or overapplied overhead. |
rev: 03-04-11 Explanation:
| | | | |
1. | Cost of direct materials used | | | |
| Beginning raw materials inventory | $ | 41,000 | |
| Plus purchases | | 189,000 | |
| |
|
|
|
| Raw materials available | | 230,000 | |
| Less ending raw materials inventory | | (34,000 | ) |
| |
|
|
|
| Total raw materials used | | 196,000 | |
| Less indirect materials used | | (11,000 | ) |
| |
|
|
|
| Cost of direct materials used | $ | 185,000 | |
| |
|
|
|
| | | | |
2. | Cost of direct labor used | | | |
| Total factory payroll | $ | 200,000 | |
| Less indirect labor | | (90,000 | ) |
| |
|
|
|
| Cost of direct labor used | $ | 110,000 | |
| |
|
|
|
| | | | |
3. | Cost of goods manufactured | | | |
| Beginning goods in process inventory | $ | 9,900 | |
| Plus direct materials | | 185,000 | |
| Plus direct labor | | 110,000 | |
| Plus overhead applied (55% of DL cost) | | 60,500 | |
| |
|
|
|
| Total cost of goods in process | | 365,400 | |
| Less ending goods in process inventory | | (18,400 | ) |
| |
|
|
|
| Cost of goods manufactured | $ | 347,000 | |
| |
|
|
|
| | | | |
4. | Cost of goods sold | | | |
| Beginning finished goods inventory | $ | 50,000 | |
| Plus: Cost of goods manufactured | | 347,000 | |
| Less ending finished goods inventory | | (35,000 | ) |
| |
|
|
|
| Cost of goods sold | $ | 362,000 | |
| |
|
|
|
| | | | |
5. | Gross profit | | | |
| Sales | $ | 2,000,000 | |
| Cost of goods sold | | (362,000 | ) |
| |
|
|
|
| Gross profit | $ | 1,638,000 | |
| |
|
|
|
| | | | |
6. | Overapplied or underapplied overhead | | | |
| Indirect materials | $ | 11,000 | |
| Indirect labor | | 90,000 | |
| Other overhead costs | | 101,500 | |
| |
|
|
|
| Total actual overhead incurred | | 202,500 | |
| Overhead applied | | 60,500 | |
| |
|
|
|
| Underapplied overhead | $ | 142,000 | |
| |
|
|
|
|