You are on page 1of 12

Job B011 Costs

Direct materials 500.00 25.00 12,500.00


Direct labor 90.00 18.00 1,620.00
Machine hours 30,000.00
OH 180,000.00 6.00
Applied OH 150.00 6.00 900.00
Total job cost 15,020.00

material costs dl cost OH total job costs


choco chip 500.00 200.00 250.00 950.00
oatmeal raisin 600.00 250.00 300.00 1,150.00
peanut butter 350.00 150.00 175.00 675.00
WIP 1,450.00 600.00 725.00 2,775.00

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

job # DM DL OH total costs


1 145,000.00 35,000.00 43,750.00 223,750.00
2 320,000.00 65,000.00 81,250.00 466,250.00
3 55,000.00 80,000.00 100,000.00 235,000.00 WIP
applied 225,000.00

Started Completed Sold


223,750.00 223,750.00 223,750.00
466,250.00 466,250.00 466,250.00
235,000.00
925,000.00 690,000.00 690,000.00

sold 690,000.00
profit rate 1.60
Revenue 1,104,000.00

actual MOH 233,000.00


applied MOH 225,000.00
under-applied 8,000.00

rm, beg 10,000.00


110,000.00 purch 125,000.00
155,000.00 40,000.00 rm, end -30,000.00
-30,000.00 RMU 105,000.00
235,000.00
RM 63,000.00
DL 50,000.00

budgeted OH 100,000.00
budgeted MH 85,000.00
POHR 1.18

actural hours 5,000.00


POHR 1.18
OH 5,900.00

Job 17 55,250.00 1.18 65,195.00 OH charged


Job 19 29,750.00 1.18 35,105.00

Job 17 34,020.00 DL cost 50,000.00


Job 19 23,940.00 Job 17 25,000.00
IM 5,040.00 Job 19 25,000.00
Indirect labor 5,000.00

25,000.00
-5,000.00
labor cost J19 20,000.00

DL cost materials OH Total


Job 17 12,500.00 34,020.00 65,195.00 111,715.00
Job 19 35,000.00 23,940.00 35,105.00 94,045.00
1.
FIFO Average
WIP, beg -1500
Transferred 9,000 9,000
WIP, end
50% completed 2000 2000
75% completed 3000 3000
12,500 14,000

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

units completed units completed


started 6500 WIP, beg 6250
Transferred 5500 5500 started 25000
WIP, end 400 200 Transferred 26250 26250
600 150 WIP, end 3000 1500
5850 Ave 1 2000 500
28250

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

WIP, beg 12,000


DM 40,000
DL 30,000 9,000
FOH 27,000 -2,500 DL
FG -100,000 -2250 FOH 90% of DL
9,000 4,250 DM

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

You might also like