Professional Documents
Culture Documents
estimated OH costs
estimated DL cost
POHR
actual MOH
applied OH
under-applied OH
WIP
less: DL
applied OH
DM used
DM used
DL
applied OH
total cost
AR
COGS
30,000.00
55,000.00
70,000.00
155,000.00
420,000.00
155,000.00
-40,000.00
535,000.00
ated OH costs 600,000.00
ated DL cost 480,000.00
1.25
639,000.00
500,000 * 1.25 -625,000.00
-applied OH 14,000.00
1,880,000.00
-500,000.00
-625,000.00
755,000.00
16,500.00
36,000.00
36,000 * 1.25 45,000.00
97,500.00
1,472,000.00
sales 920k*1.60 1,472,000.00
920,000.00
FG 920,000.00
budgeted DL 200,000.00
budgeted MOH 250,000.00 1.25 POHR
sold 690,000.00
profit rate 1.60
Revenue 1,104,000.00
budgeted OH 100,000.00
budgeted MH 85,000.00
POHR 1.18
25,000.00
-5,000.00
labor cost J19 20,000.00
2.
Material Conversion WIP
WIP, beg 3,000 - 60% 1,800 1,200
Completed 10,000 - 40% 4,000 6,000
13,000 9,000 Started
WIP, end 4,000
3.
units completed units completed
started 6500 WIP, beg 6250 -2500
Transferred 5500 5500 started 25000
WIP, end 400 200 Transferred 26250 26250
600 150 WIP, end 3000 1500
5850 FIFO 1 2000 500
25750
4.
units Material conversion
WIP, beg 500 -500 -200
started 2000
Transferred 2100 2100 2100
WIP, end 400 400 100
total 2000 2000 FIFO
5.
units materials conversion
WIP, beg 40000
started 240000 240000 240000
WIP, end 25000 15000 15000
255000 255000 AVE
6.
units Material conversion
WIP, beg 60000 -60000 -36000
started 150000
Transferred 110000 110000 110000
lost units 30000
WIP, end 70000 70000 35000
120000 109000 FIFO
7.
units completed
WIP, beg 6000 -1800
started 13000
loss units 500
transferred 14000 14000
WIP, end 3000 1500
FIFO 2 1500 1125
14825 FIFO 3
units completed
WIP, beg 6000
started 13000
loss units 500
transferred 14000 14000
AVE 2 WIP, end 3000 1500
1500 1125
16625 AVE 3
7
budgeted actual
DL 600,000 650,000
FOH 720,000 760,000
1.20 1.17
650k*1.20 780,000
-760,000
20,000 OVERAPPLIED
10
OH 255,000
DL 100,000 2.55
Dept. A Actual
DL 265,500
OH 105,000
267,750
-265,500
2,250 OVERAPPLIED
11
14
beg end
DM 75 85
WIP, beg 80 30
FG 90 110
dm, beg 75
purch 336
dm, end -85
Mat used 326
15
beg end
DM 75 85
WIP, beg 80 30
FG 90 110