Professional Documents
Culture Documents
a)
Units to account for
Units in beginning inventory 8,000
Units started 15,000
Total units to account for 23,000
b)
c)
d)
Material 800
Labor 520
Overhead 480
Quantity Schedule
Physical
Quantities Units Equivalent Units
Overhea
Material Labor d
Units to be accounted for
1,00
Work in Process, Beginning 0
17,00
Started into Production 0
18,00
Total Units 0
Units Accounted for
16,00 16,00 16,00 16,0
Transferred Out 0 0 0 00
2,00 1,00 1,00 1,0
WIP, Ending 0 0 0 00
18,00 17,00 17,00 17,0
Total Units 0 0 0 00
b)
Quantity Schedule
Units to be Accounted for
1,00
Beginning Work in Process 0
17,00
Started into Production 0
18,00
Total Units in Production 0
Units Accounted for
Material Labor Overhead
Transferred Out
1,00 25 25 25
From Beginning WIP 0 0 0 0
15,00 15,0 15,0 15,00
Started and Completed 0 00 00 0
2,00 1,00 1,00 1,00
Ending WIP 0 0 0 0
18,00 16,2 16,2 16,25
Equivalent Units 0 50 50 0
c)
d)
Production
Report Mixing Blending Bottl
ing
Units in process, beginning of period 2 ,
500 1,500 3,000
Started in process during month
12,500 - -
Received from prior department -
13,000 10,000
Finished and transferred 13,000
10,000 11,000
Finished and on hand &nbs
p; - 500 -
Units in process, end of period
2,000 4,000 2,000
Stage of completion &
nbsp; 4/5
Production Costs
Work in progress, beginning of period:
Cost in Mixing.
$3,075 $6,150
Materials $1,470
Labor. 650
Factory Overhead 565
Cost in
Blending.. $3,66
0
Materials. 240
Labor.. 905
Factory Overhead.. 750
Cost in Bottling.
Materials..
900
Labor 3,1
00
Factory
Overhead.. 3,080
Costs incurred during month:
Materials.. &nb
sp; 15,000 2,500 1,500
Labor 4,750 &
nbsp; 8,000 6,500
Factory
Overhead.. 5,240 6,100
7,000
Total $27,675
$21,570 $31,890
Required:
1. Prepare cost of production summaries for the Mixing,
Blending and Bottling Departments.
2. Prepare a departmental cost work sheet.
3. Draft the journal entries required to record the months
operations.
4. Prepare a statement of cost of goods manufactured for
December.
1.
Taguchi Manufacturing Co.
Cost of Production SummaryMixing
For the Month Ended December 31, 20--
Inventory costs:
Costs of goods finished and transferred to Blending
during month (13,000 $2.05)......................................... $
26,650
Cost of work in process, end of month:
Materials (2,000 1/4 $1.22)......................................... $ 610
Labor (2,000 1/4 $0.40)............................................... 200
Factory overhead (2,000 1/4 $0.43)........................... 215
1,025
Total production costs accounted for............................................. $
27,675
Taguchi Manufacturing Co.
Cost of Production SummaryBlending
For the Month Ended December 31, 20--
Total.................................................................................... $
1.35
Inventory costs:
Costs of goods finished and transferred to Bottling
during month:
Cost in Mixing (10,000 $2.05).......................... $ 20,500
Cost in Blending (10,000 1.35).......................... 13,500
(10,000 $3.40).......................... $
34,000
Cost of goods finished and on hand:
Cost in Mixing (500 $2.05)..................................... $ 1,025
Cost in Blending (500 1.35)..................................... 675
(500 $3.40).....................................
1,700
Cost of work in process, end of month:
Cost in Mixing (4,000 $2.05)......................................... $ 8,200
Cost in Blending:
Materials (4,000 4/5 $0.20)....................... $ 640
Labor (4,000 4/5 $0.65)............................. 2,080
Factory overhead (4,000 4/5 $0.50)......... 1,600 4,320
12,520
Total production costs accounted for............................................. $
48,220
Taguchi Manufacturing Co.
Cost of Production SummaryBottling
For the Month Ended December 31, 20--
Cost of work in process, beginning of month:
Cost in Mixing.......................................................................... $ 6,150
Cost in Blending....................................................................... 3,660
$ 9,810
Cost in Bottling:
Materials....................................................................... $ 900
Labor ........................................................................... 3,100
Factory overhead......................................................... 3,080 7,080 $
16,890
Cost of goods received from Blending............................................
34,000
Cost of production for month:
Materials................................................................................... $ 1,500
Labor ....................................................................................... 6,500
Factory overhead..................................................................... 7,000
15,000
Total costs to be accounted for........................................................ $
65,890
Unit output for month:
Finished and transferred to finished goods...........................
11,000
Equivalent units of work in process, end of month
(2,000 units, one-half completed).....................................
1,000
Total equivalent production.............................................
12,000
Cost in Bottling:
Materials ($900 + $1,500) 12,000.................................. $
0.20
Labor ($3,100 + $6,500) 12,000.....................................
.80
Factory overhead ($3,080 + $7,000) 12,000..................
.84
Total.................................................................................... $
1.84
Inventory costs:
Costs of goods finished and transferred:
Cost in Mixing and Blending (11,000 $3.37)........... $
37,070
Cost in Bottling (11,000 1.84)...........
20,240
(11,000 $5.21)........... $
57,310
Cost in work in process, end of month:
Cost in Mixing and Blending (2,000 $3.37)................. $ 6,740
Cost in Bottling:
Materials (2,000 1/2 $0.20)....................... $ 200
Labor (2,000 1/2 $0.80)............................. 800
Factory overhead (2,000 1/2 $0.84)......... 840 1,840
8,580
Total production costs accounted for..................................... $
65,890
*Alternative calculation.
Detailed calculation of the average unit costs from other departments as follows:
Cost
from
Units Mixing
Blending
Units in process, beginning of month................................. 3,000 $ 6,150 $
3,660
Units received during month............................................... 10,000 20,500
13,500
Total....................................................................................... 13,000 $ 26,650 $
17,160
Unit cost................................................................................ $ 2.05 $
1.32
2.
Blending:
Opening inventory in
process.................. 1,500 $ 4,970
Received during
month from 13,000 26,650
Mixing
Costs added during
month:
Materials............... 0.20 2,500
Labor.................... 0.65 8,000
Factory overhead 0.50 6,100
Finished and trans-
ferred to Bottling. $3.40 10,000 $ 34,000
Completed and on
hand...................... 500 1,700
Closing work in
process.................. 4,000 12,520
Total...................... 14,500 14,500 $ 48,220 $ 48,220
Bottling:
Opening inventory in
process.................. 3,000 $ 16,890
Received during
month from Blending 10,000 34,000
Costs added during
month:
Materials............... 0.20 1,500
Labor.................... 0.80 6,500
Factory overhead 0.84 7,000
Finished and trans-
ferred to stock...... $ 5.24 11,000 $ 57,310
Closing work in
process.................. 2,000 8,580
Adjusting due to
averaging costs
from prior
department........... (.03)
Total...................... $ 5.21 13,000 13,000 $ 65,890 $ 65,890
Summary:
Materials:
Mixing................................................................................ $ 15,000
Blending............................................................................. 2,500
Bottling............................................................................... 1,500 $
19,000
Labor:
Mixing................................................................................ $ 4,750
Blending............................................................................. 8,000
Bottling............................................................................... 6,500
19,250
Factory overhead:
Mixing................................................................................ $ 5,240
Blending............................................................................. 6,100
Bottling............................................................................... 7,000
18,340
4.
Taguchi Manufacturing Co.
Statement of Cost of Goods Manufactured
For the Month Ended December 31, 20--
Materials........................................................................................... $
19,000
Labor.................................................................................................
19,250
Factory overhead.............................................................................
18,340
Total................................................................................................... $
56,590
Add work in process inventories, December 1......................
24,545
Total.................................................................................... $
81,135
Less work in process inventories, December 31....................
23,825
Cost of goods manufactured during the month............................ $
57,310
5. Average and FIFO cost methods; losses at the beginning
and end of processing.
; Machinin
g Finishing
Required:
Prepare a cost of production summary for each department.
(Round to three decimal places)
Inventory costs:
Cost of goods finished and transferred to finished goods during month:
Beginning units in process:
Prior month's cost....................................................... $ 450,000
Current cost to complete:
Labor (40,000 20% $1.905)............................ 15,240
Overhead (40,000 20% $0.952)..................... 7,616 $
472,856
Units started and finished during month:
Cost in prior dept. (60,000 $4.479)......................... $ 268,740
Cost in Finishing Dept. (60,000 $5.257)................. 315,420
Total cost transferred (60,000 $9.736)..............
584,160
Cost of work in process, end of month:
Cost in prior dept. (40,000 units $4.479)...................... $ 179,160
Materials (40,000 units $2.400)..................................... 96,000
Labor (40,000 units 40% $1.905).............................. 30,480
Factory overhead (40,000 units 40% $0.952)........... 15,232
320,872
Total production costs accounted for $1,377,888*
*Rounding Difference
6.
No inventories were on hand at the beginning of the year, and no crypton was on hand at
the end of the year. All gallons
on hand at the end of the year were complete as to processing. Clark uses the relative
sales value method of allocating joint costs.
Required:
1. Calculate the allocation of joint costs.
2. Calculate the total cost per unit for each production.
1.
Unit Ultimate Less Sales Percent Allocatio
Cost n
Units Selling Sales After Value at of Sales Of Joint
Produc Produced(a Price(b) Value Split-Off Split-Off Value Costs
t )
* $30,000/20,000 gals.
** $96,000/30,000 gals.
***$141,750/45,000 gals.
A B C
Beginning inventory................................... 0 0 0
Sold during year......................................... 20,000 30,000 45,000
On-hand, end-of-year................................. 10,000 0 15,000
Produced during year................................ 30,000 30,000 60,000