Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Raw Material - Clay

Material Purchased $28,500.00 Puschase Variance $900.00


Usage Variance $86.60 Usage $1,140.00

$28,586.60 $2,040.00

Balance $26,546.60

Raw Material - Glaze


Material Purchased $4,680.00 Puschase Variance $180.00
Usage Variance $6.90 Usage $900.00

$4,686.90 $1,080.00

Balance $3,606.90

Work In proses
Clay Used - Std $1,140.00 Transfer To FG $31,080.00
Glaze Used - Std $900.00
Direct Labor - Molding $11,520.00
Direct labor - Glazing $11,520.00
OH - Absorbed $6,000.00
$31,080.00

Balance $0.00

COGS
Labor Variance $192.00 Clay Variance $6.90
OH Variance $100.00 Glaze Variance $0.00
$292.00 $6.90

Finished Good - Inventory


Trasfer From WIP $31,080.00

Account Payable & Accured Payroll


Clay Purchased $27,600.00
Glaze Purchased $4,500.00
Direct Labor - Molding $11,712.00
Direct labor - Glazing $11,520.00
Fixed OH $3,672.00
Variable OH $2,428.00
Balance $61,432.00

Manufactured Overhead - Assigned


Fixed OH $3,672.00 Transfer Absorbed OH $6,000.00
Variable OH $2,428.00 OH variance $100.00
$6,100.00 $6,100.00
Balance $0.00

Manufactured Overhead - Absorbed


Transfer From Assigne $6,000.00 Trasfer To WIP $6,000.00

Balance $0.00
Standard Actual
Cost
Price Unit Total Price Unit Total Price
Raw Material
Clay $0.95 1,200 $1,140.00 $0.92 1,145 $1,053.40 $0.03
Glaze $0.75 1,200 $900.00 $0.78 1,145 $893.10 -$0.03

Direct Labor
Molding $15.00 768 $11,520.00 $15.25 768 $11,712.00 -$0.25
Glazing $15.00 768 $11,520.00 $15.00 768 $11,520.00 $0.00

Prime Cost $25,080.00 $25,178.50

Overhead:
Variable $1.94 1,200 $2,328.00 $2.12 1,145 $2,428.00 -$0.18
Fixed $3,672.00 $3,672.00

Absorbed $5.00 1,200 $6,000.00 $5.33 1,145 $6,100.00 -$0.33

Overhead Cost $6,000.00 $6,100.00


Total $31,080.00 $31,278.50
Variance
U/UF Unit U/UF Total U/UF

Favorable 55 Unfavorable $86.60 Favorable


Unfavorable 55 Unfavorable $6.90 Favorable

Unfavorable - Stable -$192.00 Unfavorable


Stable - Stable $0.00 Stable

-$98.50 Unfavorable

Unfavorable 55 Unfavorable -$100.00 Unfavorable

Unfavorable 55 Unfavorable -$100.00 Unfavorable

-$100.00 Unfavorable
-$198.50 Unfavorable
Journal Entry

You might also like