Está en la página 1de 47

CHAPTER 11: PROCESS COSTING

QUESTIONS
11-1 A company that should use a process costing system typically has homogenous

products, which pass through a series of similar processes or departments.


These firms usually engage in continuous mass production of a few products .

11-2 Process costing is likely used in industries such as chemicals, oil refining,

textiles, paints, flour, canneries, rubber, steel, glass, food processing, mining,
automobile production lines, electronics, plastics, drugs, paper, lumber, leather
goods, metal products, sporting goods, cement, and watches.

11-3 Differences between job and process costing: (1) accumulating costs by job vs.
department, (2) collecting cost data using the job cost sheet vs. the production
cost report, and (3) computing unit cost by job vs. department.

11-4 Equivalent units are the number of completed units that could have been
produced given the amount of work actually performed on both complete and
partially completed units.

11-5 If direct materials are added at the beginning of the process rather than uniformly
throughout the process, we do not need to add any equivalent units of direct
materials to finish the work-in-process beginning inventory.

11-6 A production cost report is a report, which summarizes the physical units and

equivalent units of a department, the costs incurred during the period, and costs
assigned to both finished goods and work-in-process inventories. The five key
steps in preparing a production cost report are analysis of physical units,
calculation of equivalent units, determination of total costs to account for,
computation of unit costs, and assignment of total costs.

11-7 The weighted-average method equivalent units include both the units placed into

production in the current period and the units from the prior period that are still
in production at the beginning of this period. FIFO method does not include the
equivalent units of the prior period that are still in production at the beginning of
this period. Equivalent units under the weighted-average method are larger
than those under the FIFO method. They are equal only if there is no beginning
work-in-process inventory.

11-8 The weighted-average method would be inappropriate when a firms beginning

and ending inventories or manufacturing costs per unit change dramatically from
period to period.

Solutions Manual

11-1

11-9 The advantage of the weighted-average method is its simplicity.


11-10 From the standpoint of cost control, the FIFO method is superior to weightedaverage because the cost per equivalent unit under FIFO represents the cost for
the current periods efforts only. It is impossible to monitor cost trends using the
weighted-average method because the costs of the prior period and the current
period are mixed together.

11-11 Transferred-in costs are costs of work done in the prior department that are
transferred into the current department.

11-12 Work-in-Process Inventory -- Second Department

Work-in-Process Inventory -- First Department

xxx
xxx

11-13 Under the FIFO method of handling units transferred out, beginning inventory
cost, the cost added in this period to complete the beginning inventory, and the
cost of units started and completed are considered separately.

11-14 Under the weighted-average method, it makes no difference when a product is


started; all units completed in the same period or in the ending inventory of
that period are treated the same. In computing the equivalent units, this
method looks at only the output of the production process. In calculating the
unit cost, this method considers both the beginning work-in-process cost and
the current period cost.

11-15 Process costing uses the same manufacturing accounts as job costing. Journal
entries are essentially the same as in job costing. However, instead of tracing
product costs to specific jobs, process costing accumulates costs in production
departments or cost centers.

11-16 Operation costing is a hybrid costing system that uses job costing to assign

direct materials costs, and uses process costing to assign conversion costs to
products or services.

11-17 Automation will reduce the difference of unit costs between the weightedaverage cost method and the FIFO cost method.

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-2

The McGraw-Hill Companies, Inc., 2005

EXERCISES
11-18 Physical Units (20 min)
1. Work-in-process inventory, 2/1
80,000
Units started
60,000
Total units to account for
140,000
Units completed
(75,000)
Work-in-process inventory, 2/28
65,000
2. Units completed
Work-in-process inventory, 6/30
Total units accounted for
Units started
Work-in-process Inventory, 6/1

83,000
55,000
138,000
(75,000)
63,000

3. Units completed
Work-in-process inventory, 9/30
Total units accounted for
Work-in-process inventory, 9/1
Units started

7,300
3,400
10,700
(5,500)
5,200

4. Work-in-process inventory, 11/1


45,000
Units started
57,000
Total units to account for
102,000
Work-in-process inventory, 11/30
(23,000)
Units completed
79,000

Solutions Manual

11-3

11-19 Equivalent Units; Weighted-Average Method (15 min)


1. Work-in-process inventory, 5/1
Units started
Total units to account for
Work-in-process inventory, 5/31
Units completed and transferred out

1,500
6,500
8,000
(2,300)
5,700

2. Equivalent units -- Weighted-Average Method


Materials:
Units completed
Work-in-process inventory, 5/31 2,300 x 50% =
Total equivalent units

5,700
1,150
6,850

Conversion:
Units completed
Work-in-process inventory, 5/31 2,300 x 30% =
Total equivalent units

5,700
690
6,390

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-4

The McGraw-Hill Companies, Inc., 2005

11-20 Equivalent Units; Weighted-Average Method (20 min)


Quantity Schedule
Input
Work-in-process inventory, 1/1
Units started
Total units to account for

30,000
150,000
180,000

Output
Units completed
Work in process inventory, 12/31
Total units accounted for

165,000
15,000
180,000

Equivalent Units -- Weighted-Average Method


Materials
Units completed
165,000
Work-in-process inventory,12/31 15,000 x 70% = 10,500
Total equivalent units
175,500
Conversion:
Units completed
165,000
Work-in-process inventory,12/31 15,000 x 60% =
9,000
Total equivalent units
174,000

Solutions Manual

11-5

11-21 Equivalent Units; FIFO Method (25 min)


Quantity Schedule (not required)
Input
Work-in-process inventory, 9/1
Units started
Total units to account for

3,000,000
4,850,000
7,850,000

Output
Units completed
Work-in-process inventory, 9/30
Total units accounted for

5,450,000
2,400,000
7,850,000

Equivalent Units -- FIFO Method


Direct Materials
Units completed
Work-in-process inventory(9/30),
Total
Work-in-process inventory(9/1),
Equivalent units

5,450,000
2,400,000 x 100% =
2,400,000
7,850,000
3,000,000 x 100% = (3,000,000)
4,850,000

Conversion:
Units completed
Work-in-process inventory(9/30),
Total
Work-in-process inventory(9/1),
Equivalent units

5,450,000
2,400,000 x 80% =
1,920,000
7,370,000
3,000,000 x 25% =
(750,000)
6,620,000

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-6

The McGraw-Hill Companies, Inc., 2005

11-22 Equivalent Units; FIFO Method (25 min)


Physical Percent
Units Complete
Work-in-process 12/1 200
9%
Units started
900
Total units to account 1,100
Units completed
by 12/31
800
Work-in-process,12/31 300
Total units accounted 1,100
Less: equivalent units in
work-in-process, 12/1
FIFO equivalent units

Solutions Manual

100%
12%

9%

11-7

Equivalent Units
DM
Conversion

800
300
1,100

800
36
836

200
900

18
818

11-23 Equivalent Units; FIFO Unit Cost (25 min)


Physical Percent Equivalent Units
Units Complete DM Conversion
WIP, June 1
30,000
20%
Units started
50,000
Total units to account 80,000
Units completed and
transferred out
60,000
WIP, June 30
20,000
Total units accounted 80,000
Total
Less: EU in June 1 WIP
FIFO equivalent units

100% 60,000
70% 20,000
80,000
20% (30,000)
50,000

60,000
14,000
74,000
(6,000)
68,000

Computation of unit costs:

Total Materials Conversion


WIP, June 1
$104,000
Cost incurred during June 415,000 $150,000
$265,000
Total cost to acct. for
$519,000
Divided by equivalent units
Cost per equivalent unit

$6.90

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-8

50,000
$3.00

68,000
$3.90

The McGraw-Hill Companies, Inc., 2005

11-24 Journal Entries (10 min)


1. Work-in-Process Inventory - Department 1
Materials Inventory
Accrued Payroll
Factory Overhead Applied

555,000

55,000
160,000
340,000

2. Work-in-Process Inventory - Department 2 850,000


Work-in-Process Inventory - Department 1

850,000

3. Work-in-Process Inventory - Department 2


Materials Inventory
Accrued Payroll
Factory Overhead Applied

32,000
320,000
250,000

602,000

4. Finished Goods Inventory


740,000
Work-in-Process Inventory - Department 2

Solutions Manual

11-9

740,000

11-25 FIFO Method (25 min)


1. Equivalent units
Returns completed during March
1,200*
Returns in process, 3/31: 200 x 90% = 180
- Returns in process, 2/1: 100 x 30% = (30)
FIFO equivalent units
1,350
* 100 + 1,300 - 200 = 1,200
2. Cost per equivalent unit
$148,500 / 1,350 = $110
3. Cost of completed returns
From beginning inventory, 3/1:
$ 330
Added to finish the beginning
inventory: $110 x 100 x (1 - 30%) =
7,700
Total first batch
$ 8,030
Second batch--started and finished:
$110 x (1,200 - 100) =
121,000
Total cost of completed returns
$129,030
4. Cost of returns in process on March 31
$110 x (200 x 90%) = $19,800

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-10

The McGraw-Hill Companies, Inc., 2005

11-26 Equivalent Units; Weighted-Average Method and FIFO


(15 Min)
1. Equivalent units -- Weighted-Average Method
Direct Materials:
Units completed 1,000 + 3,000 =
4,000
Work-in-process, 11/30 2,000 x 100% = 2,000
Total equivalent units
6,000
Conversion:
Units completed 1,000 + 3,000 =
4,000
Work-in-process, 11/30 2,000 x 20% = 400
Total equivalent units
4,400
2. Equivalent Units -- FIFO Method
Direct Materials
Units completed 1,000 + 3,000 =
4,000
Work-in-process, 11/30 2,000 x 100% = 2,000
Total
6,000
Work-in-process, 11/1 1,000 x 100% = (1,000)
Equivalent units
5,000
Conversion:
Units completed 1,000 + 3,000 =
Work-in-process, 11/30 2,000 x 20% =
Total
Work-in-process, 11/1 1,000 x 60% =
Equivalent units

Solutions Manual

11-11

4,000
400
4,400
( 600)
3,800

PROBLEMS
11.27 Weighted-Average Method (25-30 min)
1. Quantity Schedule (not required)
Input
Work-in-process inventory, 3/1
Units started
Total units to account for
Output
Units completed
Work-in-process inventory, 3/31
Total units accounted for

0
25,000
25,000
23,000
2,000
25,000

Equivalent Units -- Weighted-Average Method:


Direct Materials
Units completed
Work-in-process inventory, 3/31 2,000 x 100% =
Total equivalent units
Conversion:
Units completed
Work-in-process inventory, 3/31 2,000 x 60% =
Total equivalent units

23,000
2,000
25,000
23,000
24,200

1,200

Costs per equivalent unit:


Costs
Direct Materials Conversion Total
Work-in-process, 3/1 $
0
$
0
$
0
Costs added
162,500
133,100 295,600
Total
$162,500
$133,100 $295,600
Divided by EU
25,000
24,200
= Unit cost
$6.50
$5.50
$12.00
2. Cost of units completed and transferred out:
$12 x 23,000 =
$276,000
3. Cost of ending work-in-process:
Direct materials $6.50 x 2,000 = $ 13,000
Conversion $5.50 x 1,200 =
6,600
$ 19,600

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-12

The McGraw-Hill Companies, Inc., 2005

11-28: Weighted Average Method

(20 min)

QUANTITY RECAP: PHYSICAL UNITS


Beginning WIP
Units started
TOTAL IN Process
Units Finished or Trans-out
Normal spoilage
Abnormal spoilage
Ending WIP
TOTAL OUT Process

Whole
Units
Materials Conversion
3,000
100%
50%
7,000
10,000
8,500
1,500
100%
50%
10,000

EQUIVALENT UNITS: Weighted Average


Transferred In
Materials
10,000 =8,500+1.0 x 1,500
Conversion
9,250 =8,500+ .5 x 1,500
EQUIVALENT UNITS: FIFO
Transferred In
Materials
7,000 =10,000-1 x 3,000
Conversion
7,750 =9,250- .5 x 3,000
COST ADDED
Beginning WIP
Current Costs
TOTAL

-----This Dept----Trans-in Materials Conversion


32,000
44,000
240,000
189,000
272,000
233,000

Weighted Average Cost per EU


FIFO
Cost per EU

$ 27.200
$ 34.286

11-29 FIFO Method (20 min)


(see above)

Solutions Manual

11-13

$
$

25.189
24.387

Total
76,000
429,000
505,000
$
$

52.389
58.673

11-30 Weighted-Average Method (30-40 min)


1. Quantity Schedule (not required)
Input
Work-in-process inventory, 8/1
Units started
Total units to account for

27,000
60,000
87,000

Output
Units completed
Work-in-process inventory, 8/31
Total units accounted for

70,000
17,000
87,000

Equivalent Units:
Material X
Units completed
70,000
Work-in-process inventory, 8/31 17,000 x 100% = 17,000
Total equivalent units
87,000
Material Y
Units completed
Work-in-process inventory, 8/31 17,000 x 0% =
Total equivalent units

70,000
0
70,000

Conversion
Units completed
Work-in-process inventory, 8/31 17,000 x 40% =
Total equivalent units

70,000
6,800
76,800

2. Costs per equivalent unit:


Costs
Material X Material Y Conversion
Total
WIP, 8/1
$ 64,800 $ 89,100 $119,880 $273,780
Costs added 152,700
138,400
302,520
593,620
Total
$217,500 $227,500 $422,400 $867,400
EU
87,000
70,000
76,800
Unit cost
$2.50
$3.25
$5.50
$11.25

Problem 11-30: (Continued)


Blocher,Chen,Cokins,Lin: Cost Management 3e 11-14

The McGraw-Hill Companies, Inc., 2005

3. Cost of units transferred out:


($2.50 + $3.25 + $5.50) x 70,000 = $787,500
4. Cost of ending work-in-process inventory:
Material X $2.50 x 17,000 =
$ 42,500
Material Y
0
Conversion $5.50 x 6,800 =
37,400
$ 79,900

Solutions Manual

11-15

11-31 FIFO Method -- (40 min)


1. Quantity schedule
Units
Input:
Work-in-process inventory, May 1
3,000
Units started
69,000
Total units to account for
72,000
Output:
Units completed and transferred out:
From work-in-process inventory, May 1
3,000
Units started and completed
65,000
Work-in-process inventory, May 31
4,000
Total units accounted for
72,000

Units completed
Work-in-process, May 31:
DM 4,000 x 100% =
CON 4,000 x 60% =
Total
Less: EU in WIP, May 1:
DM 3,000 x 100% =
CON 3,000 x 40% =
FIFO equivalent units
Cost added during May
Divided by EU
= Unit cost

(=68,000 3,000)

Equivalent Units
Direct Materials
Conversion
68,000
68,000
4,000
72,000
( 3,000)
69,000
$ 172,500
69,000
$2.50

2,400
70,400
(1,200)
69,200
$224,900*
69,200
$3.25

* Cost of units transferred out


$393,400
Less: Cost of WIP, May 1
( 13,800)
DM started and completed cost
$2.50 x 65,000 =
( 162,500)
Conversion cost of units completed $ 217,100
$217,100 / (3,000 x 60% + 65,000) = $3.25 Unit conversion cost
$3.25 x 69,200 = $224,900 Conversion cost added during May
Problem 11-31 (Continued)
2. Cost reconciliation:
Blocher,Chen,Cokins,Lin: Cost Management 3e 11-16

The McGraw-Hill Companies, Inc., 2005

Cost Incurred
Work-in-process inventory, May 1
Cost added during May
Total cost to account for

$ 13,800
397,400*
$411,200

* $172,500 + $224,900 = $397,400


Cost Assignment
Cost of units completed:
Work-in-process inventory, May 1 $ 13,800
Cost to complete WIP:
3,000 x 60% x $3.25 =
5,850
Started and completed units:
65,000 x ($2.50 + $3.25) =
373,750 $ 393,400
Cost of work-in-process inventory, May 31:
Direct materials 4,000 x $2.50 =
$10,000
Conversion 4,000 x 60% x $3.25 =
7,800
17,800
Total cost accounted for
$411,200

Solutions Manual

11-17

11-32 Weighted-Average Method (30 min)


1. Equivalent units:
Direct Materials: 175,000 + (30,000 x 80%) = 199,000
Conversion: 175,000 + (30,000 x 40%) = 187,000
2. Cost per equivalent unit:
Direct Materials:
(57,000 renminbi + 736,000 renminbi) / 199,000 = 3.9849 renminbi
Conversion:
(45,000 renminbi + 1,094,950 renminbi) / 187,000 = 6.096 renminbi
Total unit costs: 3.9849 + 6.096 = 10.0809 renminbi
3. Cost of goods completed and transferred out:
10.0809 x 175,000 = 1,764,157.50 renminbi
4. Cost of work-in-process, 10/31:
Direct Materials:
3.9849 x 30,000 x 80% = 95,637.60 renminbi
Conversion:
6.096 x 30,000 x 40% = 73,152.00 renminbi
Total: 95,637.60 + 73,152.00 = 168,789.60 renminbi
5. Exchange rate depends on a particular date, which an instructor
selected.
The exchange rate as on April 7, 2003 was $1 US = 8.27627 CNY

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-18

The McGraw-Hill Companies, Inc., 2005

11-33 Weighted-Average Method; Transferred in Units (25 min)


Whole
Equivalent Units
Units
Materials Conversion
4,000
0%
50%
21,000
25,000
19,000
6,000
0%
50%
25,000

QUANTITY RECAP: PHYSICAL UNITS


Beginning WIP
Units started or Trans-in
TOTAL IN Process
Units Finished or Trans-out
Normal spoilage
Abnormal spoilage
Ending WIP
TOTAL OUT Process
EQUIVALENT UNITS: Weighted Average
Transferred In
Materials
Conversion

25,000
19,000 = finished units + % complete x End WIP
22,000 = finished units + % complete x End WIP

Cost Added:
Trans-in
Beginning WIP
Current Costs
Total
Cost per EU

-----This Dept----Materials Conversion

25,000
100,000
125,000
$

0
30,000
30,000

5.000 $

COST SUMMARY - WEIGHTED AVERAGE


Finished Goods
19,000 units
Good production
161,273
Normal spoilage
Total
Ending WIP
Trans-in
Materials
Conversion
Total
Total Cost to Account For

Solutions Manual

1.579 $

5,000
37,000
42,000

30,000
167,000
197,000

1.909 $ 8.488

161,273

6,000 units
30,000
5,727
35,727
197,000

11-19

Total

11-34 Weighted Average Method (25 min)


1. 3.

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-20

The McGraw-Hill Companies, Inc., 2005

11-34 Weighted Average Method (continued)


4. The request is a violation of the controllers responsibility to prepare
accurate production cost reports. The ethical principles of integrity and
objectivity require the controller to use the best available estimate of
percentage completion.

11-35 FIFO Method (30 min)


(see solution for 11-34 above)

Solutions Manual

11-21

11-36

FIFO Method; Journal Entries (50-60 min)

QUANTITY RECAP: PHYSICAL UNITS


Beginning WIP
Units started or Trans-in
TOTAL IN Process
Units Finished or Trans-out
Normal spoilage
Abnormal spoilage
Ending WIP
TOTAL OUT Process
EQUIVALENT UNITS: FIFO
Materials
Conversion
Cost Added:

FIFO

Whole
Equivalent Units
Units
Materials Conversion
200,000
100%
80%
1,000,000
1,200,000
900,000
300,000
100%
50%
1,200,000

1,000,000 =weighted average EUs - % completion x Beginning WIP


890,000 =weighted average EUs - % completion x Beginning WIP
-----This Dept----Materials Conversion*
Total

Beginning WIP
200,000
504,000
704,000
Current Costs
1,300,000
3,192,000 4,492,000
Total
1,500,000
3,696,000 5,196,000
Cost per EU
$ 1.3000 $ 3.5865 $ 4.8865
(*Note Coversion costs are labor +60% applied overhead)

COST SUMMARY - FIFO


Finished Goods
900,000 units
Prior period costs in Beginning WIP
Cost to complete Beg WIP (200,000 x .2 x $3.5865)
Cost of units started and finished (@ $4.8865)
Total
Ending WIP
Materials
Conversion
Total
Total Cost to Account For

704,000
143,461
3,420,562
4,268,022

300,000 units

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-22

390,000
537,978
927,978
5,196,000

The McGraw-Hill Companies, Inc., 2005

Problem 11-36 (continued)


Adjusting journal entries:
1. To update the amount of the ending work-in-process inventory:
Work-in-Process Inventory
267,018
Cost of Goods Sold
267,018
where $927,978 - $660,960 = $267,018
2. To update the amount of the ending finished goods inventory:
Cost of Goods Sold
16,250
Finished Goods Inventory
16,250
where $4.8865 x 100,000 = $488,650
$504,900 - $488,650 = $16,250

Solutions Manual

11-23

11-37 Weighted-Average Method; Transferred-In Costs (40-50 min)


1.
QUANTITY RECAP: PHYSICAL UNITS
Beginning WIP
Units started or Trans-in
TOTAL IN Process
Units Finished or Trans-out
Normal spoilage
Abnormal spoilage
Ending WIP
TOTAL OUT Process

Whole
Equivalent Units
Units
Materials Conversion
4,000
100%
80%
15,000
19,000
16,000

3,000
19,000

EQUIVALENT UNITS: Weighted Average


Transferred In
19,000
Materials
18,700
Conversion
17,800
Cost Added:
Trans-in
Beginning WIP
Current Costs
Total
WTAVG

Cost per EU

90%

= finished units + spoiled units + % completion x Ending WIP


= finished units + spoiled units + % completion x Ending WIP

-----This Dept----Materials Conversion

57,800
141,700
199,500
$

60%

23,400
93,475
116,875

10.500 $

COST SUMMARY - WEIGHTED AVERAGE


Finished Goods
16,000 units
Good production (@ $24.25)
Total
Ending WIP
3,000 units
Trans-in (3,000 x $10.50)
Materials (3,000 x .9 x $6.25)
Conversion (3,000 x . 6 x $7.50)
Total
Total Cost to Account For

6.250 $

23,360
110,140
133,500

Total
104,560
345,315
449,875

7.500 $ 24.250

388,000

31,500
16,875
13,500
61,875
449,875

2. Exchange rate depends on a particular date, which an instructor


selected. On April 6, 2003, the exchange rate was $1 US = 1,257
Korean Won (KRW)

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-24

The McGraw-Hill Companies, Inc., 2005

11- 38 (Appendix B) FIFO Method; Transferred-In Costs (30 min)


1. The equivalent units of production schedule for the Packaging
Departments October activity is as follows.
Equivalent Units
Whole Quilted
Direct
Units Wrap
Boxes Labor Overhead
To complete beginning
WIP inventory
10,000
10,000 6,000
6,000
Started and completed 30,000 30,000 30,000 30,000
30,000
Ending WIP inventory 10,000 10,000 10,000 8,000
8,000
Equivalent units
40,000 50,000 44,000
44,000
2. Cost per equivalent unit of October production is as follows.
October Costs / Equivalent Units = Unit Costs
Quilted Wrap
$80,000
40,000
$2.00
Boxes
50,000
50,000
1.00
Direct labor
22,000
44,000
0.50
Applied overhead
66,000
44,000
1.50
Equivalent unit cost
$5.00
3. If $5,000 is considered an immaterial amount for Wood Glow
Manufacturing, the additional overhead incurred would be charged (an
increase) to the cost of goods sold for the month of October. If $5,000
is material, the underapplied overhead should be prorated among the
cost of goods sold, work-in-process inventory, and finished goods
inventory (increasing each account).

Solutions Manual

11-25

11-39 FIFO Method (30 min)


1. Quantity Schedule (not required)
Input
Work-in-process inventory, 6/1
Units started
Total units to account for

15,000
80,000
95,000

Output
Units completed
Work-in-process inventory, 6/30
Total units accounted for

70,000
25,000
95,000

Equivalent Units -- FIFO Method:


Material A
Units completed
70,000
Work-in-process inventory, 6/30 25,000 x 100% = 25,000
Total
95,000
Less: EU in WIP inventory, 6/1 15,000 x 100% = (15,000)
Total equivalent units
80,000
Material B
Units completed
70,000
Work-in-process inventory, 6/30 25,000 x 100% = 25,000
Total
95,000
Less: EU in WIP inventory, 6/1 15,000 x 0% =
(
0)
Total equivalent units
95,000
Conversion:
Units completed
70,000
Work-in-process inventory, 6/30 25,000 x 65% = 16,250
Total
86,250
Less: EU in WIP inventory, 6/1 15,000 x 40% = ( 6,000)
Total equivalent units
80,250

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-26

The McGraw-Hill Companies, Inc., 2005

.
11-39 (Continued)
2. Costs per equivalent unit:
Costs
Material A Material B Conversion
Costs incurred in June
$260,000 $403,750 $461,437.50
Divided by EU
80,000
95,000
80,250
Unit cost
$3.25
$4.25
$5.75
3. Cost of units transferred out:
Work-in-process inventory, June 1
$ 85,437.50
Cost to finish beginning WIP:
Material B 15,000 x $4.25 =
$63,750
Conversion 15,000 x 60% x $5.75 = 51,750 115,500.00
Total
$200,937.50
Cost of units started and completed:
($3.25 + $4.25 + $5.75) x (70,000 - 15,000) = 728,750.00
Cost of units transferred out
$929,687.50
4. Cost of ending work-in-process inventory:
Material A $3.25 x 25,000 =
Material B $4.25 x 25,000 =
Conversion $5.75 x 16,250 =

Solutions Manual

11-27

$ 81,250.00
106,250.00
93,437.50
$280,937.50

11-40 Weighted-Average Method; Two Departments (50 min)


1. 54,000; 51,600
2. $2.4537; $6.4118; $8.8655
3. 50,000 x $8.8655 = $443,276
4. $20,074
5. 60,000; 57,000
6. $8.9213; $ 16.20
7. $1,381,670
8. $77,006
For calculations supporting the above answers, see the following cost
reports:

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-28

The McGraw-Hill Companies, Inc., 2005

11- 40 (continued)
Fabrication Department Cost Report
QUANTITY RECAP: PHYSICAL UNITS
Beginning WIP
Units started or Trans-in
TOTAL IN Process
Units Finished or Trans-out
Normal spoilage
Abnormal spoilage
Ending WIP
TOTAL OUT Process

Whole
Equivalent Units
Units
Materials Conversion
6,000
100%
20%
48,000
54,000
50,000
4,000
100%
40%
54,000

EQUIVALENT UNITS: Weighted Average


Materials
Conversion
Cost Added:

54,000 = Trans out + spoiled units + % completion x End WIP


51,600 = Trans out + spoiled units + % completion x End WIP
Materials

Beginning WIP
Current Costs
Total
WTAVG

15,000
117,500
132,500

Cost per EU

$ 2.4537

COST SUMMARY - WEIGHTED AVERAGE


Transferred Out
50,000 units
Good production
443,276
Normal spoilage
Total
Ending WIP
4,000 units
Trans-in
Materials
9,815
Conversion
10,259
Total
Total Cost to Account For

Solutions Manual

Conversion

11-29

Total

20,000
310,850
330,850

35,000
428,350
463,350

6.4118

$ 8.8655

443,276

20,074
463,350

Problem 11-40 (continued)


Cost Report for Assembly Department
QUANTITY RECAP: PHYSICAL UNITS
Beginning WIP
Units started or Trans-in
TOTAL IN Process
Units Finished or Trans-out
Normal spoilage
Abnormal spoilage
Ending WIP
TOTAL OUT Process

Whole
Equivalent Units
Units
Materials Conversion
10,000
0%
40%
50,000
60,000
55,000
5,000
0%
40%
60,000

EQUIVALENT UNITS: Weighted Average


Transferred In
60,000
Conversion
Cost Added:

57,000 = Trans out + spoiled units + % completion x End WIP


-----This Dept----Trans In Materials Conversion
Total

Beginning WIP
Current Costs
Total
WTAVG

Cost per EU

92,000
443,276
535,276
$

8.9213

292,000
1,166,676
1,458,676

$ 16.2000 $ 25.1213

COST SUMMARY - WEIGHTED AVERAGE


Finished Goods
55,000 units
Good production
1,381,670
Normal spoilage
Total
Ending WIP
5,000 units
Trans-in
44,606
Materials
Conversion
32,400
Total
Total Cost to Account For

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-30

200,000
723,400
923,400

1,381,670

77,006
1,458,676

The McGraw-Hill Companies, Inc., 2005

11-41 (Appendix B) FIFO Method; Two Departments (60-70 min)


Production Report - Molding Department (FIFO Method)
Physical Percent
Equivalent Units
Units Complete
DM
Conv
WIP, January 1
0
Units started during Jan.50,000
Total units to acct. for 50,000
Units completed & transferred
out during Jan.
50,000
WIP, January 31
0
Total units acct. for
50,000

100%

Weighted average equivalent units


Less: equivalent units in Jan.1 WIP
FIFO equivalent units
Costs:

DM
WIP, January 1
$
0
Costs incurred during Jan. 300,000
Total costs to acct. for
$300,000
Divided by equivalent units
Costs per equivalent unit

50,000
$6.00

50,000

50,000

50,000
0
50,000

50,000
0
50,000

0
50,000
$50,000

Total
$
0
350,000
$350,000

50,000
$1.00

$7.00

Conv

Cost of goods completed and transferred out of the molding department


during January:
Cost of January 1 WIP inventory $ 0
Cost incurred to produce units that were both started and completed during
January:
( # of units ) x ( total cost per equivalent unit ) = 50,000 x $7.00 = $350,000

Total cost of goods completed and transferred out: $350,000

Cost remaining in January 31 WIP Inventory in the molding department: $ 0

Solutions Manual

11-31

Problem 11-41 (Continued 1)


Production Report - Finishing Department (FIFO Method)
Physical Percent
Equivalent Units
Units
Complete
DM
Conv
WIP, January 1
5,000
25%
Units transferred in
during Jan.
50,000
Total units to acct. for 55,000
Units completed and
transferred out
during January
WIP, January 31
Total units acct. for

53,000
2,000
55,000

100%
25%

Weighted-average equivalent units


Less: equivalent units in Jan.1 WIP
FIFO equivalent units
Costs:
WIP, January 1
Costs incurred during Jan.
Total costs to acct. for
Divided by equivalent units
Costs per equivalent unit

Trans.In
$350,000
50,000
$7.00

53,000
2,000

53,000
500

55,000
53,500
(5,000)
( 1,250)
50,000
52,250
Conv

Total
$15,000
$40,000 390,000
$405,000
52,250
$0.7656

$7.7656

Cost of goods completed and transferred out of the finishing department


during January:
Cost of Jan. 1 WIP Inv., which is transferred out first: $15,000
Cost incurred to finish the Jan.1 WIP Inv.:
(# of units) x (% of conversion remaining) x (cost per equivalent unit of
conversion) = 5,000 x 0.75 x $0.7656 = $2,871

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-32

The McGraw-Hill Companies, Inc., 2005

Problem 11-41 (Continued 2)


Cost incurred to produce units that were both started and completed during
Jan.:
(# of units) x (total cost per equivalent unit)
= (53,000 - 5,000) x $7.7656 = $372,748.80
Total cost of goods completed and transferred out:
= $15,000 + $2,871 + $372,748.80 = $390,619.80
Cost remaining in Jan.31 WIP inventory in the finishing department:
Transferred-in costs:
(# of equivalent units of transferred-in cost) x (transferred-in cost per
equivalent unit) = 2,000 x $7.00 = $14,000
Conversion:
(# of equivalent units of conversion.) x (Conversion cost per equivalent
unit)
= 500 x $0.7656 = $382.80
Total cost of Jan.31 WIP inventory: $14,382.80
Check: Cost of goods completed & transferred out
Cost of Jan.31 WIP Inv.
Total costs accounted for
* $2.60 difference due to rounding

Solutions Manual

11-33

$390,619.80
14,382.80
$405,002.60*

11-42 Weighted-Average Method; FIFO Method (70-80 min)


1.

Porter Company -- Department A


FIFO Production Cost Report
----------------------------------------------------------------------------------------Production Quantity Information
(Step 1)
(Step 2)
Equivalent Units
Percent
Direct
Conversion
Input
Units Complete Materials Costs
Work-in-process,
beginning inventory
500
30%
Started this period
1,500
Total units to account for 2,000
Output
Completed
1,600
1,600
1,600
Work-in-process,
ending inventory
400
20%
400
80
Total units accounted for 2,000
Total work done to date
2,000
1,680
- Work-in-process,
beginning inventory
500
30%
( 500)
(150)
Total work done this period
1,500
1,530
(Total equivalent units)
Cost Added
(Step 3)
Direct
Conversion
Costs Incurred
Total
Materials
Costs
Work-in-process,
beginning inventory
$ 4,530
Current cost
22,710
$12,000
$10,710
Total costs
to account for
$27,240
Step 4
Cost per equivalent unit $15.00

$8.00
= $12,000/ 1,500

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-34

$7.00
= $10,710/ 1,530

The McGraw-Hill Companies, Inc., 2005

11-42 (Continued 1)
(Step 5)

Cost Assignment
Direct
Total
Materials

Units Completed:
From work-in-process,
beginning inventory $ 4,530
Current costs incurred
completing units
2,450 = 500 x 70% x $7
Total cost from beginning
inventory
$ 6,980
Units started and completed
this period
16,500 = (1,600-500) x $15
Total cost of units
completed
$23,480
Work-in-process,
(400x$8)
ending inventory
3,760
$3,200
Total costs acct. for $27,240

Solutions Manual

11-35

Conversion
Costs

(80x$7)
$560

Problem 11-42 (continued)


2.

Porter Company -- Department B


Weighted-Average Production Cost Report
----------------------------------------------------------------------------------------Production Quantity Information
(Step 1)
(Step 2)
Equivalent Units
Percent Transferred Direct Conversion
Input
Complete
-In
Materials Costs
Work-in-process, 4/1
300 40%
Transferred-in
1,600
Total units to
account for
1,900
Output
Completed
1,400
1,400
1,400
1,400
Work-in-process, 4/30 500
70%
TI 500 x 100% =
500
DM 500 x 100% =
500
CON 500 x 70% =
350
Total units
accounted for
1,900
Total work done to date
1,900
1,900
1,750
(Total equivalent units)
Unit Cost Determination
(Step 3)
Transferred
Direct
Conversion
Costs Incurred
Total
-In
Materials
Costs
-------------------------------------------------Work-in-process, 4/1 $6,100
$ 4,200*
$ 0
$1,900**
Current costs
85,830
23,480
38,000
24,350
Total costs to
account for
$91,930
$27,680
$38,000
$26,250
(Step 4)
Cost per unit

$49.568

($27,680/
1,900)
$14.568

($38,000/
1,900)
$20.00

($26,250/
1,750)
$15.00

* $14 x 300 = $4,200


** $6,100 - $4,200 = $1,900
Problem 11-42 (continued)

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-36

The McGraw-Hill Companies, Inc., 2005

(Step 5)
Units completed
Work-in-process,
4/30
Total costs
accounted for

Solutions Manual

Cost Assignment
$69,395.20 = 1,400 x $ 49.568
($14.568
($20.00
x 500)
x 500)
22,534.00
$7,284
$10,000
$91,929.20

11-37

($15.00
x 350)
$5,250

11-43 (Appendix A: Spoilage) Weighted-Average Method;


Transferred-In Costs (15-20 min)
1. Cost of goods finished and transferred out
Finished goods: $9 x 11,200 = $100,800
Normal spoilage: $9 x 560 =
5,040
Cost of goods finished
$105,840
2. Cost of the ending work-in-process inventory
Units: 1,400 + 14,000 - 700 - 11,200 = 3,500
Costs:
[($5 + $1) x 3,500] + [$3 x (3,500 x 40%)] = $25,200
3. Total cost transferred in during May
$ 5 x 15,400 - $6,300 = $70,700
4. Abnormal spoilage cost
$9 x (700 - 560) = $1,260

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-38

The McGraw-Hill Companies, Inc., 2005

11-44 Appendix A: Spoilage (30 Min)


1. The revised cost production report for November 2004 as follows.
Romano Foods- Mixing Department
Revised Production Cost Report
Month ended November 30, 2004
Input
Units
120,000

Good
10%
Good
Total
Output Normal Abnormal
Unit
Costs
Units Spoilage Spoilage
Cost
$45,360
107,000 10,700 2,300
$0.4158

Budgeted unit cost


Actual cost per good unit
Favorable variance

$.4350
.4158
$.0192

Cost Reconciliation
Cost of 107,000 good units at $.4158
Abnormal spoilage (2,300 X $.378)
Total production costs

$44,490.60
869.40
$45,360.00

Supporting Calculations
a. 10% of good output = units of normal spoilage
.10 X 107,000 units = 10,700 units of normal spoilage
b. Total spoilage
13,000
Less normal spoilage10,700
Abnormal spoilage
2,300
c. Total cost of November production
Divide by total input (units)
Unit cost of production

$45,360
120,000
$ .378

Problem 11-44 (Continued)


Good units completed
Solutions Manual

$40,446.00
11-39

(107,000 X $.378)
Normal spoilage
(10,700 X $.378)
Total cost of good units
Units cost of good units
($44,490.60/107,000)
d. Abnormal spoilage (units)
Multiplied by unit cost of production
Total cost of abnormal spoilage

4,044.60
$44,490.60
$ .4158
2,300
.378
$869.40

2. The journal entry, required to transfer November costs of the Mixing


Department to the Assembly Department, charges the cost of good
production to the Assembly Department, charges a loss account for
abnormal spoilage, and credits the Mixing Department with the total
cost of production.
Debit
Credit
Work in process Assembly
$ 44,490.60
Loss from Abnormal spoilage
869.40
Work in process Mixing
$45,360.00
3.

Corolla's report is less favorable than the revised report because he


ignored the normal spoilage in calculating the unit cost. In addition, he
miscalculated normal spoilage as ten percent of total input rather than
ten percent of good output and , thus, miscalculated abnormal
spoilage. Corolla divided the November production costs ($45,360) by
the good units produced plus the incorrect amount of abnormal
spoilage (107,000 + 1,000 = 108,000) to get the $.42 per unit. By
ignoring the equivalent units of the normal spoilage, he used a higher
base for calculating the unit cost. Normal spoilage should always be
incorporated into the equivalent unit calculation to get an accurate
representation of the unit cost.

11-45 Weighted Average Process Costing; Spoilage (50-60 min)

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-40

The McGraw-Hill Companies, Inc., 2005

QUANTITY RECAP: PHYSICAL UNITS


Beginning WIP
Units started or Trans-in
TOTAL IN Process
Units Finished or Trans-out
Normal spoilage
Abnormal spoilage
Ending WIP
TOTAL OUT Process

Whole
Equivalent Units
Units
Materials Conversion
4,000
100%
25%
21,000
25,000
20,000
500
500
4,000
100%
80%
25,000

EQUIVALENT UNITS: Weighted Average


Materials
Conversion

25,000 = trans out + spoiled units + % completion x End WIP


24,200 = trans out + spoiled units + % completion x End WIP

Cost Added:
Materials Conversion
Beginning WIP
Current Costs
Total
WTAVG

Cost per EU

45,600
228,400
274,000
$ 10.960 $

COST SUMMARY - WEIGHTED AVERAGE


Finished Goods
20,000 units
Good production (@ $13.176)
263,518
Normal spoilage (500 x $13.176)
6,588
Total
Abnormal Spoilage
(500 x $13.176)
Ending WIP
Materials (4,000 x $10.96)
Conversion (4000 x .8 x $2.216)
Total
Total Cost to Account For

Solutions Manual

8,125
45,500
53,625
2.216 $

Total
53,725
273,900
327,625
13.176

270,106

500 units
6,588
4,000 units
43,840
7,091
50,931
327,625

11-41

11-46 Appendix A: Spoilage; Weighted-Average Method;


Transferred-in Costs (40 Min)
1. Physical quantity schedule
Beginning WIP
Bikes transferred in
Bikes to account for

3,000
45,000
48,000

Bikes transferred out 40,000


Ending WIP
4,000
Bikes lost
4,000
Bikes accounted for
48,000

a. Normal amount of defective or spoiled bikes


Bikes passing through assembly
48,000
Less:
Bikes not inspected during current year
Beginning work-in-process inventory
(inspected in prior year 80% complete) 3,000
Ending work-in-process inventory
(have not reached inspection point
20% complete)
4,000 7,000
Bikes that reached inspection point
41,000
Normal defective/spoiled rate
.05
Normal amount of defective/spoiled bikes
2,050
b. Abnormal amount of defective/spoiled bikes
Total bikes lost
Normal amount of defective/spoiled bikes
Abnormal amount of defective/spoiled bikes

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-42

4,000
2,050
1,950

The McGraw-Hill Companies, Inc., 2005

Problem 11-46 (continued)


2. Equivalent units of production
a.

Transferredin from
Molding
40,000

Units transferred out


Equivalent units in
ending work-in-process
4,000 x 100%

c.
Assembly
Conversion
40,000

4,000

4,000 x 50%
4,000 x 20%
Equivalent units lost
4,000 x 100%
4,000 x 70%
Total equivalent units

b.
Assembly
Material
40,000

2,000
4,000

4,000

48,000

46,000

800
2,800
43,600

3. Cost per equivalent unit for fully assembled dirt bike

Total
Prior
Current
Cost per
Period Period
Total Equivalent Equivalent
Cost
Cost
Cost
Units
Unit
Transferred in $82,200 $1,237,800 $1,320,000 48,000 $27.50
Materials
6,660
96,840
103,500 46,000
2.25
Conversion
11,930
236,590
248,520 43,600
5.70
$35.45
4. The total production cost:
a. Normal defective/spoiled bikes
Transferred-in
2,050 x $27.50 = $56,375.00
Material
2,050 x 2.25 =
4,612.50
Conversion
2,050 x .7 x 5.70 = 8,179.50
$69,167.00

Solutions Manual

11-43

Problem 11-46 (continued)


b. Abnormal defective/spoiled bikes
Transferred-in
1,950 x $27.50 = $53,625.00
Material
1,950 x 2.25 = 4,387.50
Conversion
1,950 x .7x
5.70 = 7,780.50
$65,793.00
c. Good bikes completed in the
Assembly Department
40,000 bikes x $35.45 =
d. Ending work-in-process
Transferred-in
Conversion
Total costs accounted for

$ 1,418,000.00
4,000 x $27.50 = $110,000.00
2,000 x 2.25 =
4,500.00
800 x 5.70 =
4,560.00
$ 119,060.00
$1,672,020.00

5. a. The cost of the normal spoiled units of $69,167 would be


transferred to the Packing Department as a portion of the cost
of the 40,000 good units transferred out. Thus, this amount
would be a portion of the Packing Departments inventory
account and/or cost of goods sold amount depending upon the
proportion of the units in the work-in-process inventory, finished
goods inventory, and units sold during the year.
b. The abnormal losses of $65,793 would appear as a period
expense on the companys income statement.
c. The cost of the good units completed and transferred to the
Packing Department ($1,418,000) would be included in the Packing
Departments production costs. Thus, this amount would be a
portion of the Packing Departments inventory accounts and/or cost
of goods sold account depending upon the proportion of the units in
the work-in-process inventory, finished goods inventory, and units
sold during the year.

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-44

The McGraw-Hill Companies, Inc., 2005

11-47 Process Costing and Activity Based Costing


1.
Whole
Equivalent Units
QUANTITY RECAP: PHYSICAL UNITS Units (000s) Materials
Conversion
Beginning WIP
200
100%
60%
Units started or Trans-in
1,000
TOTAL IN Process
1,200
Units Finished or Trans-out
800
Normal spoilage
Abnormal spoilage
Ending WIP
400
100%
30%
TOTAL OUT Process
1,200
Total Number of Batches
EQUIVALENT UNITS: Weighted Average
Materials
Conversion

1,200
920

Cost Added:
Materials

WTAVG

Total

Beginning WIP
Current Costs
Total

55,000
176,000
231,000

7,250
66,900
74,150

Cost per EU; Cost per batch $

192.500 $

80.598 $ 273.098

COST SUMMARY - WEIGHTED AVERAGE


Finished Goods
Good production

Ending WIP
Materials
Conversion

62,250
242,900
305,150

800 gallons
218,478

400 gallons
77,000
9,672

Total Cost to Account For

Solutions Manual

Conversion

86,672
305,150

11-45

Problem 11-47 (continued)


2.
Whole
Equivalent Units
Number of
QUANTITY RECAP: PHYSICAL
UnitsUNITS
(000s) Materials
Conversion Batches
Beginning WIP
200
100%
60%
Units started or Trans-in
1,000
TOTAL IN Process
1,200
Units Finished or Trans-out
800
25
Normal spoilage
Abnormal spoilage
Ending WIP
400
100%
30%
75
TOTAL OUT Process
1,200
Total Number of Batches
100
EQUIVALENT UNITS: Weighted Average
Materials
1,200
Conversion
920
Cost Added:
Materials
Beginning WIP
Current Costs
Total
WTAVG

Conversion Batch

55,000
176,000
231,000

Cost per EU; Cost


$ 192.500
per batch $

7,250
38,400
45,650

28,500
28,500

49.620

285.00 $ 242.120

COST SUMMARY - WEIGHTED AVERAGE


Finished Goods
800 gallons
Good production 193,696
Batch Costs
7,125
Ending WIP
Materials
Conversion
Batch costs

Total

400 gallons
77,000
5,954
21,375

Total Cost to Account For

Blocher,Chen,Cokins,Lin: Cost Management 3e 11-46

62,250
242,900
305,150

200,821

104,329
305,150

The McGraw-Hill Companies, Inc., 2005

Problem 11-47 (continued)


Ted is apparently correct about the under-costing of ending working process.
The activity-based method, which separates the batch-related costs from
the other conversion costs, shows $104,329 ending work in process,
$17,657 (or 20%) greater than the conventional costing of
$86,672. This analysis also has implications for costing and pricing the
smaller orders, which require the same batch-level costs of $285 per batch
as for the larger orders.

Solutions Manual

11-47

También podría gustarte