SOLUTION EXHIBIT 18-25
PANEL B: Steps 3, 4 and 5— Summarize Total Costs to Account For, Compute Cost per
Equivalent Unit, and Assign Total Costs to Units Completed, to Spoiled Units, and to Units
in Ending Work in Process
(Step 3) Work in process, beginning (given)
Costs added in current period (given)
Total costs to account for
(Step 4) Costs added in current period
Divided by equivalent units of work done in current
period
Cost per equivalent unit
(Step 5) Assignment of costs:
Good units completed and transferred out (2,100 units)
$111,300
797,400
$908,700
$ 96,000
567,000
$663,000
$567,000
2,550
$222.353
$ 15,300
230,400
$245,700
$230,400
2,700
$ 85.333
Work in process, beginning (600 units)
Costs added to beg. work in process in current period
Total from beginning inventory before normal
spoilage
Started and completed before normal spoilage
(1,500 units)
Normal spoilage (315 units)
(A) Total costs of good units completed and
transferred out
(B) Abnormal spoilage (285 units)
(C) Work in process, ending (450 units)
$111,300
35,840
147,140
461,529
96,921
705,590
87,691
115,419
$96,000 + $15,300
(0§ $222.353) + (420§ $85.333)
(1,500§ $222.353)+(1,500§$85.333)
(315§ $222.353) + (315§ $85.333)
(285§ $222.353) + (285§ $85.333)
(450§ $222.353) + (180§ $85.333)
(A)+(B)+(C) Total costs accounted for
§Equivalent units of direct materials and conversion costs calculated in Step 2 in Panel A.