You are on page 1of 14

at end of process 3 are the items to be sold to customers.

For February 2021, Masipag Company present


costs on three processes:
Required:

Costs incurred: Process 1 Process 2


Materials 30,000 23,000
Direct Labor 14,800 11,680
Overhead 8,880 8,760
Total 53,680 43,440
50% at the beginning of
the process, and
Materials are added at Beginning of the process.
remaining 50% at 60% of
the process.

Started/Transferred In 6,000 units 5,800 units

300 units, 50% materials,


20% converted. Cost from
200 units, 100% materials, 40% Process 1 is P2,700;
converted. Materials P1,000; Materials P600, Labor
In process, beginning Labor P200; Overhead P120 P120, Overhead P90.
Completed 5,800 units 5,700 Units

In Process, end 400 units 50% complete 400 units 50% complete

Required:

A. Compute the following:

1. Equivalent units of materials and conversion for Process 1, 2 and 3 (6 points)

2. Unit costs of materials, labor and overhead for process 1, 2 and 3 (6 points)

3. Cost of completed and transferred out, and in-process inventories for process 1, 2 and 3. (6 points)

4. Unit costs of completed and transferred goods to process 2, 3 and to finished goods. (3 points)

B. Journalize the transactions for process 1, 2 and 3 (6 points)

C. How much is the total manufacturing cost? Finished Goods Inventory? Work-in Process Invento
ary 2021, Masipag Company presented the following

Process 3
17,145
11,320
8,490
36,955
50% at the beginning of the
process, another 30% at 70%
of the process and the
remaining 20% at 90% of the
process.

5,700
1 is P1650; units P240;
Materials
Labor P160; Overhead P120.

150 units, 50% materials, 60%


converted. Cost from Process
2 is P2475; Materials P225;
Labor P180; Overhead P135.
5,550 Units

400 units at 70% complete

process 1, 2 and 3. (6 points)

inished goods. (3 points)

nventory? Work-in Process Inventory? (3 points)


Cost of Production Report - Average

PROCESS 1
Materials Labor & Overhead
Quantity Schedule Actual Work Done EUP Work Done
Units Started 6,000
In Process, beginning 200
Units Transferred In 0
TUTAF 6,200

Units completed 5,800 100% 5,800 100%


Units in Process 400 100% 400 50%
Units In Process
TUAF 6,200 6,200

Cost charged to the Process:


Cost from preceding process
Cost added in this process: In Process This Month Total
Materials 1,000 30,000 31,000
Labor 200 14,800 15,000
Overhead 120 8,880 9,000
Adjusted for lost units
Total cost to be accounted for 1,320 53,680 55,000

Cost accounted for as follows:


Units completed 5,800
Units In Process, end:
Cost from preceding department
Materials 400
Labor 200
Overhead 200
Subtotal
Total costs as accounted for
PROCESS 2
Labor & Overhead Materials Labor & Overhead
EUP Actual Work Done EUP Work Done
0
300
5,800
6,100

5,800 5,700 100% 5,700 100%


200 400 50% 200 50%

6,000 6,100 5,900

2,700.00 52,200.00 54,900.00


In Process This Month Total
5.00 600.00 23,000.00 23,600.00
2.50 120.00 11,680.00 11,800.00
1.50 90.00 8,760.00 8,850.00

9.00 3,510.00 95,640.00 99,150.00

52,200.00 9.00 5,700

400
2,000.00 200
500.00 200
300.00 200
2,800.00
55,000.00
PROCESS 3
Labor & Overhead Materials Labor & Overhead
EUP Actual Work Done EUP Work Done
0
250
5,700
5,950

5,700 5,550 100% 5,550 100%


200 400 80% 320 70%

5,900 5,950 5,870

9.00 4,125 94,050 98,175

4.00 465 17,145 17,610


2.00 340 11,320 11,660
1.50 255 8,490 8,745

16.50 5,185 131,005 136,190

94,050.00 16.50 5,550

3,600.00 400
800.00 320
400.00 280
300.00 280
5,100.00
99,150.00
r & Overhead
EUP

5,550
280

5,830

16.50

3.00
2.00
1.50

23.00

127,650.00 23.00

6,600.00
960.00
560.00
420.00
8,540.00
136,190.00
Particulars Debit Credit Remarks
WIP - Process 1 30,000 Materials
WIP - Process 2 23,000 Labor
WIP - Process 3 17,145 Overhead
Raw Materials 70,145 Total Manufacturing Cost
Add WIP, beginning
WIP - Process 1 14,800 WIP, - Process 1 1,320
WIP - Process 2 11,680 WIP, - Process 2 3,510
WIP - Process 3 11,320 WIP, - Process 3 5,185
Accrued Payroll 37,800 Total Cost Put Into Process
WIP - Process 1 2,800
WIP - Process 1 8,880 WIP - Process 2 5,100
WIP - Process 2 8,760 WIP - Process 3 8,540
WIP - Process 3 8,490 Cost of Goods Manufactured (FG)
Applied Factory Overhead 26,130

WIP - Process 2 52,200


WIP - Process 1 52,200

WIP - Process 3 94,050


WIP - Process 2 94,050

Finished Goods 127,650


WIP - Process 3 127,650
70,145
37,800
26,130
134,075

10,015
144,090

16,440
127,650
Cost of Production Report - FIFO

PROCESS 1
Materials Labor & Overhead
Quantity Schedule Actual Work Done EUP Work Done
Units Started 6,000
In Process, beginning 200
Units Transferred In 0
TUTAF 6,200

Units completed
In Process, beginning & Complete 200 0% 0 60%
Started and Completed 5,600 100% 5,600 100%
Units In Process 400 100% 400 50%
TUAF 6,200 6,000

Cost charged to the Process:


In Process, beginning 1,320.00 1,320.00
Cost from preceding process
Cost added in this process: This Month Total
Materials 30,000 30,000
Labor 14,800 14,800
Overhead 8,880 8,880
Adjusted for lost units
Total cost to be accounted for 55,000 55,000

Cost accounted for as follows:


In Process, beginning & completed 200
Beginning cost 1,320
Materials 0
Labor 300
Overhead 180
Started and Completed 5,600
Units In Process, end:
Cost from preceding department 400
Materials 2,000
Labor 500
Overhead 300
Subtotal
Total costs as accounted for
PROCESS 2
Labor & Overhead Materials Labor & Overhead
EUP Actual Work Done EUP Work Done
0
300
5,800
6,100

120 300 50% 150 80%


5,600 5,400 100% 5,400 100%
200 400 50% 200 50%
5,920 6,100 5,750

3,510.00 3,510.00
52,200.00 52,200.00
This Month Total
5.00 23,000.00 23,000.00
2.50 11,680.00 11,680.00
1.50 8,760.00 8,760.00

9.00 99,150.00 99,150.00

300
3,510
600
480
1,800.00 9.00 360
50,400.00 9.00 5,400

400 3600
800
400
300
2,800.00
55,000.00
PROCESS 3
Labor & Overhead Materials Labor & Overhead
EUP Actual Work Done EUP Work Done
0
250
5,700
5,950

240 250 38% 95 68%


5,400 5,300 100% 5,300 100%
200 400 80% 320 70%
5,840 5,950 5,715

5,185.00 5,185.00
9.00 94,050.00 94,050.00
This Month Total
4.00 17,145.00 17,145.00
2.00 11,320.00 11,320.00
1.50 8,490.00 8,490.00

16.50 136,190.00 136,190.00

250
5,185.00
285.00
334.68
4,950.00 251.01
89,100.00 16.50 5,300

400 6600.00
960.00
551.23
413.43
5,100.00
99,150.00
r & Overhead
EUP

170
5,300
280
5,750

16.500000

3.000000
1.968696
1.476522

22.945217

6,055.69
121,609.65 23.002764

8,524.66
136,190.00
Particulars Debit Credit Remarks FIFO
WIP - Process 1 30,000.00 Materials
WIP - Process 2 23,000.00 Labor
WIP - Process 3 17,145.00 Overhead
Raw Materials 70,145.00 Total Manufacturing Cost
Add WIP, beginning
WIP - Process 1 14,800.00 WIP, - Process 1 1,320.00
WIP - Process 2 11,680.00 WIP, - Process 2 3,510.00
WIP - Process 3 11,320.00 WIP, - Process 3 5,185.00
Accrued Payroll 37,800.00 Total Cost Put Into Process
WIP - Process 1 2,800.00
WIP - Process 1 8,880.00 WIP - Process 2 5,100.00
WIP - Process 2 8,760.00 WIP - Process 3 8,524.66
WIP - Process 3 8,490.00 Cost of Goods Manufactured (FG)
Applied Factory Overhead 26,130.00

WIP - Process 2 52,200.00


WIP - Process 1 52,200.00

WIP - Process 3 94,050.00


WIP - Process 2 94,050.00

Finished Goods 127,665.34


WIP - Process 3 127,665.34
IFO Average
70,145.00 70,145.00
37,800.00 37,800.00
26,130.00 26,130.00
134,075.00 134,075.00

1,320.00
3,510.00
10,015.00 5,185.00 10,015.00
144,090.00 144,090.00
2,800.00
5,100.00
16,424.66 8,540.00 16,440.00
127,665.34 127,650.00

You might also like