Process Costing Excel

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

Marshmallows Chocolate CC

Actual WD EUP WD EUP WD


IPB
SIP

C&T 900,000 100% 900,000.00 100% 900,000.00 100%


IPE 100,000 100% 100,000.00 0% 0 70%
1,000,000 1,000,000.00 900,000.00

Cost charged to the DEPT.

Marshmallows 1,800,000.00 1.80


Chocolate 1,350,000.00 1.50
CC 1,164,000.00 1.20
4,314,000.00 4.50

Cost accounted for

C&T 4,050,000.00
IPE
M 180,000.00
C -
CC 84,000.00 264,000.00
4,314,000.00
CC
EUP

900,000.00
70,000.00
970,000.00
PROBLEM 1

AVERAGE FIFO
CASE 1 WD
WD M/CC IPB 10,000
IPB 10,000 SIP 50000
SIP 50000 60,000
60,000
C&T:
C&T 55,000 100% 55000 IPB 10,000 `1/5
IPE 5,000 25% 1250 SIP 45,000 100%
60,000 56250 IPE 5,000 25%
60,000

CASE 2
WD M/CC WD
IPB 4,000 IPB 4,000
received 17500 *** SIP 17500
21,500 21,500

C&T 16,000 100% 16000 C&T:


ON HAND 2,000 100% 2000 ON HAND 2000 100%
IPE 3,500 30% 1050 IPB 4,000 `5/8
21,500 19050 18,000 SIP 12,000 100%
IPE 3,500 30%
21,500
CASE 3

IPB 3,000 IPB 3000


SIP 50,000 SIP 50,000
53000 53000

C&T 41000 100% 41000 C&T:


IPE*** 12000 60% 7200 IPB 3000 60%
53000 48200 SIP 38000 100%
IPE 12000 60%
53000
2000
45000
1250
48250

2000
2500
12000
1050
17550

1800
38000
7200
47000
AVERAGE METHOD FIFO METHOD

DEPARTMENT 1 DEPARTMENT 1
MATERIALS CONVERSION COST
WD EUP WD EUP
IPB 200 IPB
SIP 2260 SIP
2460

C&T 2160 100% 2160 100% 2160 C&T:


IPE 300 100% 300 60% 180 IPB
2460 2460 2340 SIP
IPE

DEPARTMENT 2 DEPARTMENT 2

IPB 80 IPB
SIP 2160 SIP
2240

C&T 2000 100% 2000 100% 2000 C&T:


IPE 240 75% 180 80% 192 IPB
2240 2180 2192 SIP
IPE
MATERIALS CONVERSION COST
WD EUP WD EUP
200
2260
2460

200 0% 0 75% 150


1960 100% 1960 100% 1960
300 100% 300 60% 180
2460 2260 2290

80
2160
2240

80 20% 16 40% 32
1920 100% 1920 100% 1920
240 75% 180 80% 192
2240 2116 2144

You might also like