Professional Documents
Culture Documents
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
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
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