CH 06 SM
CH 06 SM
CH 06 SM
DISCUSSION QUESTIONS
6-1
6-2
department and costs accounted for are summarized in the cost of production report each
month (or sometimes each week).
Q6-6. Predetermined overhead rates can and
should be used if the pattern of overhead cost
incurrence does not follow the pattern of production activity. Some items of overhead are
fixed and not responsive to changes in production activity. If production volume varies each
month, then predetermined overhead rates
should be used. Some items of overhead are
incurred only at certain times during the year,
but benefit production throughout the year
(e.g., payroll taxes, insurance, property taxes,
vacation pay, etc.). These items can be
recorded as prepaid expenses and amortized
uniformly to each month if actual overhead is
charged to production. Alternatively, estimates
of such costs can be included in the predetermined overhead rate, and the actual cost
charged to overhead when incurred. The use
of predetermined rates is often simpler than
the allocation of actual costs because a single
predetermined rate requires only one overhead charge to each department each month.
In contrast, the capitalization and amortization of each item of actual overhead would
require numerous charges each month.
Q6-7. A cost of production report is an effective
monthly (or weekly) summary of the cost of
materials, labor, and overhead consumed by
each department or cost center, along with a
record of the quantity of products manufactured.
It provides information necessary to cost
Chapter 6
Chapter 6
6-3
EXERCISES
E6-1
(1)
Cost from
Preceding
Department
20,000
Materials
Labor
Factory
Overhead
20,000
20,000
20,000
5,000
5,000
4,000
25,000
Cost from
Preceding
Department
0
$40,000
$40,000
25,000
$ 1.60
25,000
24,000
Materials
Labor
0
$15,000
$15,000
25,000
$
.60
E6-2
Work in ProcessDepartment X .............................................
Work in ProcessDepartment Y .............................................
Materials ........................................................................
0
$ 9,600
$ 9,600
24,000
$
.40
3,000
23,000
Factory
Overhead
0
$16,330
$16,330
23,000
$
.71
50,000
40,000
90,000
80,000
70,000
180,000
70,000
300,000
448,000
150,000
250,000
300,000
448,000
6-4
E6-3
Chapter 6
Quantity Schedule
Beginning inventory................................
Started in process this period ...............
Transferred to Assembling Department
Ending Inventory .....................................
Materials
Labor
75%
40%
Overhead
25%
Quantity
800
3,200
4,000
3,400
600
4,000
Total
Cost
$ 17,923
2,352
3,800
$ 24,075
Equivalent
Units*
Unit
Cost**
$ 68,625
14,756
29,996
$113,377
$137,452
3,850
3,640
3,550
$22.48
4.70
9.52
Units
3,400
600
600
600
$36.70
%
Complete Unit Cost
100%
$36.70
75%
40%
25%
$22.48
4.70
9.52
Total Cost
$124,780
$10,116
1,128
1,428
12,672
$137,452
*Total number of equivalent units required in the cost accounted for section determined as follows:
Materials
3,400
450
3,850
Labor
3,400
240
3,640
Overhead
3,400
150
3,550
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
E6-4
6-5
Quantity Schedule
Beginning inventory................................
Started in process this period ...............
Transferred to Finishing Department ....
Ending inventory .....................................
Materials
75%
Labor
25%
Overhead
25%
Quantity
1,000
9,000
10,000
9,200
800
10,000
Total
Cost
$ 4,120
522
961
$ 5,603
Equivalent
Units*
Unit
Cost**
$39,980
12,638
18,779
9,800
9,400
9,400
$4.50
1.40
2.10
$71,397
$77,000
$8.00
%
Complete Unit Cost
100%
$8.00
Total Cost
$73,600
Units
9,200
800
800
800
75%
25%
25%
$4.50
1.40
2.10
$2,700
280
420
3,400
$77,000
*Total number of equivalent units required in the cost accounted for section determined as follows:
Materials
9,200
600
9,800
Labor
9,200
200
9,400
Overhead
9,200
200
9,400
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
6-6
E6-5
Chapter 6
Stanislov Corporation
Forming Department
Cost of Production Report
For September
Quantity Schedule
Beginning inventory................................
Received from Cutting Department.......
Transferred to Painting Department ......
Ending inventory .....................................
Materials
60%
Labor
30%
Overhead
30%
Quantity
1,400
4,600
6,000
5,000
1,000
6,000
Total
Cost
$ 21,120
5,880
2,614
5,228
$ 34,842
Equivalent
Units*
Unit
Cost**
$ 68,280
20,440
17,526
35,052
$141,298
$176,140
6,000
5,600
5,300
5,300
$14.90
4.70
3.80
7.60
Units
5,000
%
Complete
100%
Unit Cost
$31.00
1,000
1,000
1,000
1,000
100%
60%
30%
30%
$14.90
4.70
3.80
7.60
$31.00
Total Cost
$155,000
$14,900
2,820
1,140
2,280
21,140
$176,140
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
5,000
5,000
1,000
600
6,000
5,600
Labor
5,000
300
5,300
Overhead
5,000
300
5,300
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
E6-6
6-7
Sonneli Corporation
Assembly Department
Cost of Production Report
For February
Quantity Schedule
Beginning inventory................................
Received from Cutting Department.......
Transferred to Finished Goods ..............
Ending inventory ....................................
Materials
80%
Labor
60%
Overhead
60%
Total
Cost
$11,800
4,000
1,200
2,400
$19,400
$63,200
21,200
17,660
35,320
$137,380
$156,780
Units
2,000
500
500
500
500
Quantity
400
2,100
2,500
2,000
500
2,500
Equivalent
Units*
Unit
Cost**
2,500
2,400
2,300
2,300
$30.00
10.50
8.20
16.40
$65.10
%
Complete Unit Cost
100%
$65.10
100%
80%
60%
60%
$30.00
10.50
8.20
16.40
Total Cost
$130,200
$15,000
4,200
2,460
4,920
26,580
$156,780
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
2,000
2,000
500
400
2,500
2,400
Labor
2,000
300
2,300
Overhead
2,000
300
2,300
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
6-8
E6-7
Chapter 6
Quantity Schedule
Beginning inventory................................
Received from Cutting Department.......
Transferred to Finishing Department ....
Ending inventory .....................................
Material A
100%
Material B
0%
Labor
30%
Overhead
30%
Quantity
600
3,900
4,500
4,100
400
4,500
Total
Cost
$ 4,422
2,805
0
1,250
1,875
10,352
Equivalent
Units*
Unit
Cost**
$ 29,328
19,695
10,250
15,630
23,445
$ 98,348
$108,700
4,500
4,500
4,100
4,220
4,220
$ 7.50
5.00
2.50
4.00
6.00
Units
4,100
400
400
400
400
400
$25.00
%
Complete Unit Cost
100%
$25.00
100%
100%
0%
30%
30%
$7.50
5.00
2.50
4.00
6.00
Total Cost
$102,500
$3,000
2,000
0
480
720
6,200
$108,700
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Material A
4,100
4,100
400
400
4,500
4,500
Material B
4,100
0
4,100
Labor
4,100
120
4,220
Overhead
4,100
120
4,220
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
E6-8
6-9
Quantity Schedule
Beginning inventory ................................................
Received from Syrup Department ..........................
Added to process in Carbonation Department .....
Transferred to Bottling Department .......................
Ending inventory ......................................................
Materials
100%
Units
7,800
1,200
1,200
1,200
1,200
Labor
25%
Overhead
25%
7,800
1,200
9,000
Total
Cost
$ 1,120
140
65
120
$ 1,445
Equivalent
Units*
Unit
Cost**
$ 9,680
1,210
1,960
3,120
$15,970
$17,415
9,000
9,000
8,100
8,100
$1.20
.15
.25
.40
$2.00
%
Complete Unit Cost
100%
$2.00
100%
100%
25%
25%
Quantity
1,000
2,000
6,000
9,000
$1.20
.15
.25
.40
Total Cost
$15,600
$1,440
180
75
120
1,815
$17,415
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
7,800
7,800
1,200
1,200
9,000
9,000
Labor
7,800
300
8,100
Overhead
7,800
300
8,100
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
6-10
E6-9
Chapter 6
Quantity Schedule
Beginning inventory .................................................
Received from Refining Department ......................
Added to process in Blending Department ...........
Transferred to Finishing Department .....................
Ending inventory ......................................................
Materials
100%
Units
26,000
4,000
4,000
4,000
4,000
Labor
Overhead
80%
90%
26,000
4,000
30,000
Total
Cost
$4,750
2,415
180
787
$8,112
Equivalent
Units*
Unit
Cost**
$25,250
12,885
2,740
8,113
$48,988
$57,100
30,000
30,000
29,200
29,600
$1.00
.51
.10
.30
$1.91
%
Complete Unit Cost
100%
$1.91
100%
100%
80%
90%
Quantity
5,000
20,000
5,000
30,000
$1.00
.51
.10
.30
Total Cost
$49,660
$4,000
2,040
320
1,080
7,440
$57,100
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
26,000
26,000
4,000
4,000
30,000
30,000
Labor
26,000
3,200
29,200
Overhead
26,000
3,600
29,600
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
6-11
E6-10 APPENDIX
Shankar Manufacturing Company
Cutting Department
Cost of Production Report
For July
Quantity Schedule
Beginning inventory................................
Started in process this period ...............
Transferred to Assembly Department ...
Ending inventory .....................................
Materials
60%
100%
Labor
20%
60%
Units
Overhead
20%
50%
Total
Cost
$2,940
390
585
$3,915
$46,530
18,860
27,150
$92,540
$96,455
Quantity
100
900
1,000
850
150
1,000
Equivalent
Units*
Unit
Cost**
940
920
905
$49.50
20.50
30.00
$100.00
Total Cost
$3,915
100
100
100
750
40%
80%
80%
100%
$49.50
20.50
30.00
100.00
1,980
1,640
2,400
$ 9,935
75,000
$84,935
150
150
150
100%
60%
50%
$49.50
20.50
30.00
$7,425
1,845
2,250
11,520
$96,455
*Number of equivalent units of cost added during the current period determined as follows:
To complete beginning inventory ..........
Started and completed this period........
Ending inventory .....................................
Total equivalent units..............................
Materials
40
750
150
940
Labor
80
750
90
920
Overhead
80
750
75
905
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
6-12
Chapter 6
E6-11 APPENDIX
Cantach Tool Company
Assembly Department
Cost of Production Report
For November
Quantity Schedule
Beginning inventory................................
Received from Cutting Department.......
Transferred to Finished Goods ..............
Ending inventory .....................................
Materials
50%
90%
Labor
40%
80%
Overhead
40%
80%
Quantity
1,200
2,800
4,000
3,000
1,000
4,000
Total
Cost
$ 17,280
5,550
2,400
3,600
$ 28,830
Equivalent
Units*
Unit
Cost**
$ 40,600
29,700
16,932
25,398
$112,630
$141,460
2,800
3,300
3,320
3,320
$14.50
9.00
5.10
7.65
$36.25
Chapter 6
6-13
Units
Total Cost
$28,830
1,200
1,200
1,200
1,800
50%
60%
60%
100%
$9.00
5.10
7.65
36.25
1,000
1,000
1,000
1,000
100%
90%
80%
80%
$14.50
9.00
5.10
7.65
5,400
3,672
5,508
$14,500
8,100
4,080
6,120
$ 43,410
65,250
$108,660
32,800
$141,460
*Number of equivalent units of cost added during the current period determined as follows:
Prior Dept.
Cost
Materials
0
600
1,800
1,800
1,000
900
2,800
3,300
Labor
720
1,800
800
3,320
Overhead
720
1,800
800
3,320
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
6-14
Chapter 6
E6-12 APPENDIX
Southwell Chemical Corporation
Blending Department
Cost of Production Report
For May
Quantity Schedule
Beginning inventory................................
Received from Refining Department .....
Added to process in Blending Department
Transferred to Finished Goods .............
Ending inventory .....................................
Materials
100%
100%
Labor
20%
60%
Overhead
40%
80%
Quantity
2,000
5,000
5,000
12,000
10,500
1,500
12,000
Total
Cost
$2,460
500
150
600
$3,710
Equivalent
Units*
Unit
Cost**
$12,500
2,500
3,300
7,630
$25,930
$29,640
10,000
10,000
11,000
10,900
$1.25
.25
.30
.70
$2.50
Chapter 6
6-15
Units
Total Cost
$3,710
2,000
2,000
2,000
8,500
0%
80%
60%
100%
$ .25
.30
.70
2.50
0
480
840
$ 5,030
21,250
$26,280
1,500
1,500
1,500
1,500
100%
100%
60%
80%
$1.25
.25
.30
.70
$1,875
375
270
840
3,360
$29,640
*Number of equivalent units of cost added during the current period determined as follows:
Prior Dept.
Cost
Materials
0
0
8,500
8,500
1,500
1,500
10,000
10,000
Labor
1,600
8,500
900
11,000
Overhead
1,200
8,500
1,200
10,900
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
6-16
Chapter 6
PROBLEMS
P6-1
(1)
Quantity Schedule
Beginning inventory................................
Started in process this period ..............
Transferred to Assembly Department ...
Ending inventory .....................................
Materials
90%.
Labor
60%
Units
650
150
150
150
Overhead
60%
Total
Cost
$ 5,365
530
795
$6,690
$26,035
8,350
12,525
$46,910
$53,600
Quantity
200
600
800
650
150
800
Equivalent
Units*
785
740
740
$40.00
12.00
18.00
$ 40.00
12.00
18.00
$ 70.00
%
Complete Unit Cost
100%
$70.00
90%
60%
60%
Unit
Cost**
Total Cost
$45,500
$5,400
1,080
1,620
8,100
$53,600
*Total number of equivalent units required in the cost accounted for section determined as follows:
Materials
650
135
785
Labor
650
90
740
Overhead
650
90
740
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
6-17
P6-1 (Continued)
Meninquez Cabinet Company
Assembly Department
Cost of Production Report
For August
Quantity Schedule
Beginning inventory................................
Received from Cutting Department.......
Transferred to Finished Goods ..............
Ending inventory .....................................
Materials
Labor
Overhead
40%
20%
20%
Total
Cost
$ 17,410
3,451
3,611
3,611
$ 28,083
$ 45,500
14,273
20,989
20,989
$101,751
$129,834
Quantity
250
650
900
800
100
900
Equivalent
Units*
900
840
820
820
Unit
Cost**
$ 69.90
21.10
30.00
30.00
$151.00
6-18
Chapter 6
P6-1 (Concluded)
Units
800
100
100
100
100
%
Complete Unit Cost
100%
$151.00
100%
40%
20%
20%
$69.90
21.10
30.00
30.00
Total Cost
$120,800
$6,990
844
600
600
9,034
$129,834
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
800
800
100
40
900
840
Labor
800
20
820
Overhead
800
20
820
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
(2)
26,035
14,273
8,350
20,989
12,525
20,989
45,500
120,800
40,308
29,339
33,514
45,500
120,800
Chapter 6
P6-2
(1)
6-19
Quantity Schedule
Materials
Labor
Overhead
Beginning inventory................................
Started in process this period ..............
Transferred to Finishing Department ....
Ending inventory .....................................
1,000
8,000
9,000
100%
80%
Quantity
Units
7,500
1,500
1,500
1,500
80%
7,500
1,500
9,000
Total
Cost
$915
60
90
$ 1,085
Equivalent
Units*
Unit
Cost**
$17,085
4,290
6,435
$27,810
$28,875
9,000
8,700
8,700
$2.00
.50
.75
$3.25
%
Complete Unit Cost
100%
$3.25
100%
80%
80%
$2.00
.50
.75
Total Cost
$24,375
$3,000
600
900
4,500
$28,875
*Total number of equivalent units required in the cost accounted for section determined as follows:
Materials
7,500
1,500
9,000
Labor
7,500
1,200
8,700
Overhead
7,500
1,200
8,700
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
6-20
Chapter 6
P6-2 (Continued)
Rimirez Tool Corporation
Finishing Department
Cost of Production Report
For December
Quantity Schedule
Labor
Overhead
Beginning inventory
Received from Casting Department .........................
Transferred to Finished Goods ................................
Ending inventory ........................................................
Quantity
1,500
7,500
9,000
40%
50%
7,000
2,000
9,000
Total
Cost
$ 4,785
201
555
$ 5,541
Equivalent
Units*
Unit
Cost**
$24,375
2,919
3,125
$30,419
$35,960
9,000
7,800
8,000
$3.24
.40
.46
$4.10
Chapter 6
6-21
P6-2 (Concluded)
Cost Accounted for as Follows
Transferred to Finished Goods ..............
Work in Process, ending inventory:
Cost from preceding department ....
Labor ..................................................
Factory overhead ..............................
Total cost accounted for.........................
Units
7,000
2,000
2,000
2,000
%
Complete Unit Cost
100%
$4.10
100%
40%
50%
$3.24
.40
.46
Total Cost
$28,700
$6,480
320
460
7,260
$35,960
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
7,000
2,000
9,000
Labor
7,000
800
7,800
Overhead
7,000
1,000
8,000
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
(2)
17,085
4,290
2,919
6,435
3,125
24,375
28,700
17,085
7,209
9,560
24,375
28,700
6-22
P6-3
(1)
Chapter 6
Quantity Schedule
Beginning inventory................................
Started in process this period ...............
Transferred to Assembly Department ...
Ending inventory .....................................
Materials
100%
Labor
80%
Units
2,700
800
800
800
Overhead
90%
Quantity
500
3,000
3,500
2,700
800
3,500
Total
Cost
$ 10,925
338
2,839
$ 14,102
Equivalent
Units*
$146,575
16,362
48,461
$211,398
$225,500
3,500
3,340
3,420
%
Complete Unit Cost
100%
$65.00
100%
80%
90%
$45.00
5.00
15.00
Unit
Cost**
45.00
5.00
15.00
65.00
Total Cost
$175,500
$36,000
3,200
10,800
50,000
$225,500
*Total number of equivalent units required in the cost accounted for section determined as follows:
Materials
2,700
800
3,500
Labor
2,700
640
3,340
Overhead
2,700
720
3,420
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
6-23
P6-3 (Continued)
Jetter Engine Corporation
Assembly Department
Cost of Production Report
For February
Quantity Schedule
Beginning inventory................................
Received from Casting Department .....
Transferred to Finishing Department ....
Ending inventory .....................................
Materials
70%
Labor
30%
Units
2,900
800
800
800
800
Overhead
30%
Quantity
1,000
2,700
3,700
2,900
800
3,700
Total
Cost
$ 63,150
40,258
12,426
12,426
$128,260
Equivalent
Units*
Unit
Cost**
$175,500
116,480
44,408
44,408
$380,796
$509,056
3,700
3,460
3,140
3,140
$64.50
45.30
18.10
18.10
$146.00
%
Complete Unit Cost
100%
$146.00
100%
70%
30%
30%
64.50
45.30
18.10
18.10
Total Cost
$423,400
$51,600
25,368
4,344
4,344
85,656
$509,056
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
2,900
2,900
800
560
3,700
3,460
Labor
2,900
240
3,140
Overhead
2,900
240
3,140
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
6-24
Chapter 6
P6-3 (Continued)
Jetter Engine Corporation
Finishing Department
Cost of Production Report
For February
Quantity Schedule
Beginning inventory ...................................................
Received from Assembly Department ......................
Transferred to Finished Goods ................................
Ending inventory.........................................................
Labor
50%
Units
2,800
400
400
400
Overhead
50%
Quantity
300
2,900
3,200
2,800
400
3,200
Total
Cost
$ 42,840
2,760
4,140
$ 49,740
Equivalent
Units*
$423,400
12,240
18,360
$454,000
$503,740
3,200
3,000
3,000
$ 145.70
5.00
7.50
$ 145.70
5.00
7.50
$ 158.20
%
Complete Unit Cost
100%
$ 158.20
100%
50%
50%
Unit
Cost**
Total Cost
$442,960
$58,280
1,000
1,500
60,780
$503,740
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
2,800
400
3,200
Labor
2,800
200
3,000
Overhead
2,800
200
3,000
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
6-25
P6-3 (Concluded)
(2)
146,575
116,480
16,362
44,408
12,240
48,461
44,408
18,360
175,500
423,400
442,960
263,055
73,010
111,229
175,500
423,400
442,960
6-26
P6-4
(1)
Chapter 6
Quantity Schedule
Beginning inventory................................
Started in process this period ...............
Transferred to Finishing Department ....
Ending inventory .....................................
Materials
60%
Labor
20%
Units
6,400
600
600
600
Overhead
25%
Quantity
1,000
6,000
7,000
6,400
600
7,000
Total
Cost
$ 19,620
944
2,375
$ 22,939
Equivalent
Units*
Unit
Cost**
$129,100
6,880
29,065
$165,045
$187,984
6,760
6,520
6,550
$22.00
1.20
4.80
$28.00
%
Complete Unit Cost
100%
$28.00
60%
20%
25%
$22.00
1.20
4.80
Total Cost
$179,200
$7,920
144
720
8,784
$187,984
*Total number of equivalent units required in the cost accounted for section determined as follows:
Materials
6,400
360
6,760
Labor
6,400
120
6,520
Overhead
6,400
150
6,550
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
Chapter 6
6-27
P6-4 (Continued)
Peneli Cologne Company
Finishing Department
Cost of Production Report
For June
Quantity Schedule
Beginning inventory ...................................................
Received from Blending Department ......................
Added to process in Finishing Department.............
Transferred to Finished Goods .................................
Ending inventory .......................................................
Materials
100%
Labor
70%
Overhead
70%
Quantity
1,400
6,400
19,200
27,000
26,000
1,000
27,000
Total
Cost
$ 8,450
1,395
106
659
$ 10,610
Equivalent
Units*
Unit
Cost**
$179,200
28,305
19,919
60,751
$288,175
$298,785
27,000
27,000
26,700
26,700
$ 6.95
1.10
.75
2.30
$11.10
6-28
Chapter 6
P6-4 (Concluded)
Cost Accounted for as Follows
Transferred to Finished Goods ..............
Work in Process, ending inventory:
Cost from preceding department ....
Materials ............................................
Labor ..................................................
Factory overhead ..............................
Total cost accounted for ........................
Units
26,000
1,000
1,000
1,000
1,000
%
Complete Unit Cost
100%
$11.10
100%
100%
70%
70%
$ 6.95
1.10
.75
2.30
Total Cost
$288,600
$6,950
1,100
525
1,610
10,185
$298,785
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
26,000
26,000
1,000
1,000
27,000
27,000
Labor
26,000
700
26,700
Overhead
26,000
700
26,700
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
(2)
129,100
28,305
6,880
19,919
29,065
60,751
179,200
288,600
157,405
26,799
89,816
179,200
288,600
Chapter 6
6-29
P6-5
(1)
Quantity Schedule
Beginning inventory ..................................................
Started in process this period...................................
Transferred to Blending Department ........................
Ending inventory.........................................................
Materials
Labor
100%
75%
Units
7,000
1,000
1,000
1,000
Overhead
Total
Cost
$728
30
60
$818
Equivalent
Units*
$7,272
1,520
2,940
$11,732
$12,550
8,000
7,750
7,500
$1.00
.20
.40
7,000
1,000
8,000
50%
%
Complete Unit Cost
100%
$1.60
100%
75%
50%
Quantity
800
7,200
8,000
Unit
Cost**
1.00
.20
.40
1.60
Total Cost
11,200
$1,000
150
200
1,350
$12,550
*Total number of equivalent units required in the cost accounted for section determined as follows:
Materials
7,000
1,000
8,000
Labor
7,000
750
7,750
Overhead
7,000
500
7,500
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
6-30
Chapter 6
P6-5 (Continued)
Hi-tech Chemical Corporation
Blending Department
Cost of Production Report
For March
Quantity Schedule
Beginning inventory................................
Received from Refining Department ....
Added to process in Blending Department
Transferred to Finished Goods .............
Ending inventory .....................................
Materials
80%
Labor
40%
Overhead
40%
Quantity
1,400
7,000
1,800
10,200
9,200
1,000
10,200
Total
Cost
$ 1,754
620
68
160
$ 2,602
Equivalent
Units*
Unit
Cost**
$11,200
4,380
3,100
5,600
$24,280
$26,882
10,200
10,000
9,600
9,600
$1.27
.50
.33
.60
$2.70
Chapter 6
6-31
P6-5 (Concluded)
Cost Accounted for as Follows
Transferred to Finished Goods ..............
Work in Process, ending inventory:
Cost from preceding department ....
Materials ............................................
Labor .................................................
Factory overhead ..............................
Total cost accounted for.........................
Units
9,200
1,000
1,000
1,000
1,000
%
Complete Unit Cost
100%
$2.70
100%
80%
40%
40%
$1.27
.50
.33
.60
Total Cost
$24,840
$1,270
400
132
240
2,042
$26,882
*Total number of equivalent units required in the cost accounted for section determined as follows:
Prior Dept.
Cost
Materials
9,200
9,200
1,000
800
10,200
10,000
Labor
9,200
400
9,600
Overhead
9,200
400
9,600
** Total cost (i.e., the cost in beginning inventory plus the cost added during the current period)
divided by the total number of equivalent units required in the cost accounted for section
(2)
Work in ProcessRefining Department ....................
Work in ProcessBlending Department ...................
Materials ...............................................................
7,272
4,380
1,520
3,100
2,940
5,600
11,200
24,840
11,652
4,620
8,540
11,200
24,840
6-32
Chapter 6
P6-6 APPENDIX
(1)
Quantity Schedule
Beginning inventory................................
Started in process this period ...............
Transferred to Assembly Department ...
Ending inventory .....................................
Materials
90%
100%
Labor
40%
80%
Units
Overhead
20%
100%
Quantity
1,000
9,000
10,000
8,500
1,500
10,000
Total
Cost
$8,010
1,750
790
$ 10,550
Equivalent
Units*
Unit
Cost**
$ 81,900
18,600
39,200
$139,700
$150,250
9,100
9,300
9,800
$ 9.00
2.00
4.00
$15.00
Total Cost
$10,550
1,000
1,000
1,000
7,500
10%
60%
80%
100%
$ 9.00
2.00
4.00
15.00
900
1,200
3,200
$ 15,850
112,500
$128,350
1,500
1,500
1,500
100%
80%
100%
$ 9.00
2.00
4.00
$13,500
2,400
6,000
21,900
$150,250
Chapter 6
6-33
Materials
100
7,500
1,500
9,100
Labor
600
7,500
1,200
9,300
Overhead
800
7,500
1,500
9,800
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
6-34
Chapter 6
Materials
75%
60%
Labor
60%
40%
Units
Overhead
60%
40%
Quantity
2,000
8,500
10,500
9,500
1,000
10,500
Total
Cost
$ 4,000
400
800
1,600
$ 6,800
Equivalent
Units*
Unit
Cost**
$128,350
30,100
21,315
30,015
$209,780
$216,580
8,500
8,600
8,700
8,700
$15.10
3.50
2.45
3.45
$24.50
Total Cost
$ 6,800
2,000
2,000
2,000
7,500
25%
40%
40%
100%
$ 3.50
2.45
3.45
24.50
1,750
1,960
2,760
$ 13,270
183,750
$197,020
1,000
1,000
1,000
1,000
100%
60%
40%
40%
$15.10
3.50
2.45
3.45
$15,100
2,100
980
1,380
19,560
$216,580
Chapter 6
6-35
Prior Dept.
Cost
Materials
0
500
7,500
7,500
1,000
600
8,500
8,600
Labor
800
7,500
400
8,700
Overhead
800
7,500
400
8,700
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
(2)
81,900
30,100
18,600
21,315
39,200
30,015
128,350
197,020
112,000
39,915
69,215
128,350
197,020
6-36
P6-7 APPENDIX
(1)
Chapter 6
Quantity Schedule
Beginning inventory................................
Started in process this period ..............
Transferred to Finishing Department ....
Ending inventory .....................................
Materials
100%
100%
Labor
40%
80%
Overhead
80%
90%
Quantity
400
1,200
1,600
1,100
500
1,600
Total
Cost
$ 29,280
1,900
11,800
$ 42,980
Equivalent
Units*
$90,000
16,080
46,740
$152,820
$195,800
1,200
1,340
1,230
Unit
Cost**
$ 75.00
12.00
38.00
$125.00
Chapter 6
6-37
Units
Total Cost
$42,980
400
400
400
700
0%
60%
20%
100%
$ 75.00
12.00
38.00
125.00
0
2,880
3,040
$ 48,900
87,500
$136,400
500
500
500
100%
80%
90%
$ 75.00
12.00
38.00
$37,500
4,800
17,100
59,400
$195,800
*Number of equivalent units of cost added during the current period determined as follows:
Materials
0
700
500
1,200
Labor
240
700
400
1,340
Overhead
80
700
450
1,230
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
6-38
Chapter 6
Materials
40%
100%
Labor
20%
60%
Units
Overhead
20%
60%
Quantity
600
1,100
1,700
1,300
400
1,700
Total
Cost
$ 74,000
230
1,600
2,520
$ 78,350
Equivalent
Units*
$136,400
2,920
19,880
28,400
$187,600
$265,950
1,100
1,460
1,420
1,420
Unit
Cost**
$ 124.00
2.00
14.00
20.00
$ 160.00
Total Cost
$78,350
600
600
600
700
60%
80%
80%
100%
2.00
14.00
20.00
160.00
720
6,720
9,600
$ 95,390
112,000
$207,390
400
400
400
400
100%
100%
60%
60%
$124.00
2.00
14.00
20.00
$49,600
800
3,360
4,800
58,560
$265,950
Chapter 6
6-39
Prior Dept.
Cost
Materials
0
360
700
700
400
400
1,100
1,460
Labor
480
700
240
1,420
Overhead
480
700
240
1,420
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
(2)
90,000
2,920
16,080
19,880
46,740
28,400
136,400
207,390
92,920
35,960
75,140
136,400
207,390
6-40
P6-8 APPENDIX
(1)
Chapter 6
Quantity Schedule
Beginning inventory................................
Started in process this period ...............
Transferred to Blending Department.....
Ending inventory .....................................
Materials
90%
60%
Labor
60%
40%
Overhead
30%
20%
Quantity
600
3,000
3,600
3,100
500
3,600
Total
Cost
$ 1,088
172
172
$ 1,432
Equivalent
Units*
Unit
Cost**
$ 6,006
1,470
3,020
$10,496
$11,928
2,860
2,940
3,020
$2.10
.50
1.00
$3.60
Chapter 6
6-41
Units
Total Cost
$1,432
600
600
600
2,500
10%
40%
70%
100%
$2.10
.50
1.00
3.60
126
120
420
$ 2,098
9,000
$11,098
500
500
500
60%
40%
20%
$2.10
.50
1.00
$ 630
100
100
830
$11,928
*Number of equivalent units of cost added during the current period determined as follows:
Materials
60
2,500
300
2,860
Labor
240
2,500
200
2,940
Overhead
420
2,500
100
3,020
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
6-42
Chapter 6
Materials
50%
100%
Units
Labor
20%
60%
Overhead
20%
60%
Quantity
1,000
3,100
3,100
7,200
6,400
800
7,200
Total
Cost
$ 1,770
100
55
74
$ 1,999
Equivalent
Units*
Unit
Cost**
$11,098
1,407
2,004
2,672
$17,181
$19,180
6,200
6,700
6,680
6,680
$1.79
.21
.30
.40
$2.70
Total Cost
$1,999
1,000
1,000
1,000
5,400
50%
80%
80%
100%
$ .21
.30
.40
2.70
105
240
320
$ 2,664
14,580
$17,244
800
800
800
800
100%
100%
60%
60%
$1.79
.21
.30
.40
$1,432
168
144
192
1,936
$19,180
Chapter 6
6-43
Prior Dept.
Cost
Materials
0
500
5,400
5,400
800
800
6,200
6,700
Labor
800
5,400
480
6,680
Overhead
800
5,400
480
6,680
** Cost added during the current period divided by the number of equivalent units of cost added during the current period
(2)
6,006
1,407
1,470
2,004
3,020
2,672
11,098
17,244
7,413
3,474
5,692
11,098
17,244