In: Accounting
Use the following information to respond to the questions that immediately follow. Assume that direct materials are added at the beginning of the production process, and conversion costs are added throughout the production process.
Degree of completion | Costs incurred | |||||||
Item | Physical units | Materials | Conversion | Materials | Conversion | |||
Beginning WIP Inventory | 3,000 | 20% | $ 30,000 | $ 12,000 | ||||
Started during the period | 7,000 | $ 56,000 | $ 42,000 | |||||
Transferred out | 8,000 | |||||||
Ending WIP Inventory | 2,000 | 80% | 50% | |||||
a. Units started and completed during the period | ||||||||
b. Equivalent units for conversion (WA method) | ||||||||
c. Per unit costs for materials (FIFO method) | ||||||||
d. Total cost per equivalent unit (WA method) | ||||||||
e. Total product costs assigned to ending WIP inventory (FIFO method) |
This image is complete.
Solution
a. Units started and completed during the period = 5000 units |
b. Equivalent units for conversion (WA method) = 9000 units |
c. Per unit costs for materials (FIFO method) = $ 8.48 per unit |
d. Total cost per equivalent unit (WA method) $14.96 |
e. Total product costs assigned to ending WIP inventory (FIFO method)= $18, 576 |
Working
Reconciliation of Units | ||
A | Beginning WIP | 3,000 |
B | Introduced | 7,000 |
C=A+B | TOTAL | 10,000 |
D | Transferred out | 8,000 |
E=C-D | Ending WIP | 2,000 |
.
Statement of Equivalent Units(Weighted average) | |||||||
Material | Conversion | ||||||
Units | Complete % | Equivalent units | Complete % | Equivalent units | |||
Transferred out | 8,000 | 100% | 8,000 | 100% | 8,000 | ||
Ending WIP | 2,000 | 80% | 1,600 | 50% | 1,000 | ||
Total | 10,000 | Total | 9,600 | Total | 9,000 |
.
Cost per Equivalent Units (Weighted average) | ||||
COST | Material | Conversion | TOTAL | |
Beginning WIP Inventory Cost (A) | $ 30,000 | $ 12,000 | $ 42,000 | |
Cost incurred during period (B) | $ 56,000 | $ 42,000 | $ 98,000 | |
Total Cost to be accounted for (C=A+B) | $ 86,000 | $ 54,000 | $ 140,000 | |
Total Equivalent Units(D) | 9,600 | 9,000 | ||
Cost per Equivalent Units (E=C/D) | $ 8.96 | $ 6.00 | $ 14.96 |
.
STEP 1 (FIFO) | |||||
Reconciliation of Units | |||||
Units | % already completed | % completed this period | |||
Material | Conversion | Material | Conversion | ||
Beginning WIP | 3,000 | 100% | 20% | 0% | 80% |
Units introduced | 7,000 | ||||
Total units to be accounted for | 10,000 | ||||
Completed and Transferred unit | 8,000 | 0% | 0% | 100% | 100% |
Ending WIP | 2,000 | 0% | 0% | 80% | 50% |
.
STEP 2 (FIFO) | |||||
Equivalent Units | |||||
Total Units | Material | Conversion | |||
Units Transferred: | % completed this period | Equivalent Units | % completed this period | Equivalent Units | |
From WIP | 3,000 | 0% | - | 80% | 2,400 |
From units started/Introduced | 5,000 | 100% | 5,000 | 100% | 5,000 |
Total | 8,000 | 5,000 | 7,400 | ||
Total Units | Material | Conversion | |||
Ending WIP | % completed this period | Equivalent Units | % completed this period | Equivalent Units | |
Total | 2,000 | 80% | 1,600 | 50% | 1,000 |
Total EUP | 10,000 | 6,600 | 8,400 |
.
STEP 3 | |||||
Cost per Equivalent Units AND Cost to be accounted for | |||||
Material | Conversion | TOTAL | |||
Cost incurred in Current Period | $ 56,000 | $ 42,000 | $ 98,000 | ||
Total Equivalent Units | 6,600 | 8,400 | |||
Cost per Equivalent Units | $ 8.48 | $ 5.00 | $ 13.48 | ||
Cost of Beginning WIP | $ 42,000 | ||||
Total cost to be accounted for | $ 140,000 |
.
STEP 4 | |||||
Cost report [Including Reconciliation] | |||||
Cost of | Units Transferred | 8,000.00 | units | ||
Equivalent Units [Step 2] | Cost per Equivalent Units [Step 3] | Cost of Units Transferred | TOTAL | ||
A | From Beginning WIP: | ||||
Material | - | $ 8.48 | $ 0 | ||
Conversion | 2,400 | $ 5.00 | $ 12,000 | $ 12,000 | |
B | From units started & completed | ||||
Material | 5,000 | $ 8.48 | $ 42,424 | ||
Conversion | 5,000 | $ 5.00 | $ 25,000 | $ 67,424 | |
C=A+B | Total | $ 79,424 | |||
D | Cost of Beginning WIP | $ 42,000 | |||
E=C+D | Total Cost of Units transferred | $ 121,424.24 | |||
Cost of | Ending WIP | 2,000.00 | units | ||
Equivalent Units [Step 2] | Cost per Equivalent Units [Step 3] | Cost of Ending WIP | TOTAL | ||
F | Material | 1,600 | $ 8.48 | $ 13,576 | |
G | Conversion | 1,000 | $ 5.00 | $ 5,000 | |
H = F + G | Total Cost of Ending WIP | $ 18,576 |