Book 1

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Handling production runs Machine Set Up for changeover

Cost
Indirect Labor 50% 40%
Fringe benefits (40%
of Indirect Labor) 50% 40%
Computer Systems 80%
Machine Depreciation
Machine Maintenance
Energy
Activity Expense $22,000.00 $11,200.00

Machine Set Up for


Activity Handling production runs changeover
Cost Driver Production runs Setup Time
Cost Driver Quantity 150 526
Activity Cost Driver Rate
$146.67 $21.29

Cost Driver Blue Black

Production Runs 50 50
Set up time 200 50
Products 1 1
Machine Hours 5000 4000

Classic Pen Company


ABC Based Income Statement

Blue Black
Sales $75,000.00 $60,000.00
Direct Material $25,000.00 $20,000.00
Direct Labor $10,000.00 $8,000.00
Fringe Benefits (Direct Labor $4,000.00 $3,200.00
portion)
Handling Production Runs $7,333.33 $7,333.33
Machine Set up for $4,258.56 $1,064.64
changeover
Parts Administration $1,200.00 $1,200.00
Running of Machines $7,000.00 $5,600.00
Total Costs $58,791.89 $46,397.97
Operating income $16,208.11 $13,602.03
Return on Sales 21.61% 22.67%

Blue Black
ABC Cost per Unit $1.18 $1.16
Traditional Cost per Unit $1.30 $1.30
Selling Price $1.50 $1.50
Parts Administration Running of machines Total Expense
Total
10% 100% $20,000.00

10% 100% $8,000.00


20% 100% $10,000.00
100% 100% $8,000.00
100% 100% $4,000.00
100% 100% $2,000.00
$4,800.00 $14,000.00 $52,000.00

Parts Administration Running of machines


No. of products Machine Hours
4 10000

$1,200.00 $1.40

Red Purple Activity Cost Driver


Rate
38 12 $146.67
228 48 $21.29
1 1 $1,200.00
900 100 $1.40

Red Purple Total


$13,950.00 $1,650.00 $150,600.00
$4,680.00 $550.00 $50,230.00
$1,800.00 $200.00 $20,000.00
$720.00 $80.00 $8,000.00

$5,573.33 $1,760.00 $22,000.00


$4,854.75 $1,022.05 $11,200.00

$1,200.00 $1,200.00 $4,800.00


$1,260.00 $140.00 $14,000.00
$20,088.09 $4,952.05 $130,230.00
($6,138.09) ($3,302.05) $20,370.00
-44.00% -200.12% 13.53%

Red Purple
$2.23 $4.95
$1.32 $1.35
$1.55 $1.65

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy