Book 1
Book 1
Book 1
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
Production Runs 50 50
Set up time 200 50
Products 1 1
Machine Hours 5000 4000
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
$1,200.00 $1.40
Red Purple
$2.23 $4.95
$1.32 $1.35
$1.55 $1.65