You are on page 1of 4

Weighted Average FIF

Canister Other DM DL OH Canister


EUP 95900u 92680u 92450u 91760u 86100u
Cost/EUP
Transferred $0.76 $1.00 $0.89 $1.76 $0.85
Out 91300 x (0.76+1+0.89+1.76) = $402633 $20,965.00 + $23,774.80 + $
Cost of Ending
Inventory 3496 + 1380 + 1023.50 + 809.60 = $6709.10 3910 + 1476.60 + 1069

Quantity Schedule
Canister Other DM DL
IPB (100%, 60%, 40%, 20%) 9800 -9800 -5880 -3920
WIP Started this Month 81500
F&T 91300 91300 91300 91300
IPE (100%, 30%, 25%, 10%) 4600 4600 1380 1150
EUP (Weighted Ave) 95900 92680 92450
EUP (FIFO) 86100 86800 88530

Cost/EUP

Canister Materials
7382 + 65658 6188 + 86296
Weighted Ave 73040/95900 Weighted Ave 92484/92680
$0.76 $1.00
FIFO 73040/86100 FIFO 92484/86800
$0.85 $1.07

Cost of Ending Inventory

Canisters Materials
4600(0.76) $3,496.00 1380(1.00) $1,380.00
4600(0.85) $3,910.00 1380(1.07) $1,476.60

FIFO Cost of Transferred Out:


Materials (40%) Labor (60%) OH(80%)
IPB
Cost Added to IPB:
Materials 3920u 5880u 7840u
Costs $1.07 $0.93 $1.80
Total Costs $4,194.40 $5,468.40 $14,112.00
Cost Started and Completed (76900 x 4.65)
Cost Finished and Transferred Out
Note: Dili nako ma match ang Sources and Targets because of rounding difference. Pwede ra siya i-solve balik
match Reference: Sources = $409349
FIFO
Other DM DL OH
86800u 88530u 89800u
$1.07 $0.93 $1.80
$20,965.00 + $23,774.80 + $357,585.00 = $402,324.80
3910 + 1476.60 + 1069.50 + 828 = $7284.10

OH
-1960 F&T Solution
Sources = Targets
91300 IPB + Started this month = F&T + IPE
460 9800 + 81500 = F&T + 4600
91760 91300 = 9800 + 81500 - 4600
89800

Labor OH
3963 + 78616 3432 + 157814
Weighted Ave 82579/92450 Weighted Ave 161246/91760
$0.89 $1.76
FIFO 82579/88530 FIFO 161246/89800
$0.93 $1.80

Labor OH
1150(0.89) $1,023.50 460(1.76) $809.60
1150(0.93) $1,069.50 460(1.80) $828.00

$20,965.00

$23,774.80
$357,585.00
$402,324.80
e. Pwede ra siya i-solve balik to get the exact rounded values of costs to

You might also like