Enter the appropriate amounts in the shaded cells in columns E and K.
1) Physical Flow Schedule Units
Units, beginning work in process 40,500
Units started 94,500
Enter the appropriate amounts in the shaded cells in columns E, G, I, K and M.
2) Equivalent Units – Weighted average method Materials Conversion
Units completed and transferred out 121,500 121,500
Units, ending work in process
3) Costs to account for and cost per unit Materials Conversion Total
Costs in beginning work in process 1,215,000$ 372,600$ 1,587,600$
Costs added during the month 2,565,000 5,871,150 8,436,150
4) Cost accounted for
Costs transferred out:
121,500 x 78.00$ 9,477,000$
Costs in ending work in process:
Material 13,500 x 28.00$ 378,000$
Work in Process – Cutting
Enter the appropriate accounts in columns B and C and the appropriate amounts in column G and I.
5)
9,477,000
Work in Process – Welding