Cost Information From Instructions

Stick Collapsible
Units Sold 60,000 3,000
Selling Price $12.50 $14.00
Direct Material Cost Per Unit $3.00 $3.10
Direct Labor Cost Per Hour $7.50 $8.00
Variable MO $0.40 $0.40
Variable Selling Costs $1.10 $1.10
Labor Hours Per Unit 0.2 0.2
Sales Orders 120 1
Purchase Orders 50 3
Production Runs 45 6
Material Moves 86 10
Machine Setups 130 6
Machine Hours 525 32
Inspections 200 10
Shipments 60 3

Activity Information from Instructions

Activity Activity Cost Activity Cost Driver
Order Processing $35,000 Number of Sales Orders
Purchasing $36,000 Number of Purchase Orders
Material Handing $28,000 Material Moves
Machine Setup $14,000 Machine Setups
Production $99,000 Production Runs
Assembly $80,000 Machine Hours
Inspecting $11,000 Number of Inspections
Shipping $7,500 Number of Shipments

Requirement 1
Quantity of Cost Allocation Overhead Allocation
Activity Total Costs Base Rate
Order Processing $35,000 121 $289.26
Purchasing $36,000 53 $679.25
Material Handing $28,000 96 $291.67
Machine Setup $14,000 136 $102.94
Production $99,000 51 $1,941.18
Assembly $80,000 557 $143.63
Inspecting $11,000 210 $52.38
Shipping $7,500 63 $119.05

Requirement 2
Traditional Costing
Stick Umbrella Collapsible Umbrella Total
Revenues $750,000 $42,000 $792,000
Direct Materials $180,000 $9,300 $189,300
Direct Labor $90,000 $4,800 $94,800
Variable Overhead $24,000 $1,200 $25,200
Variable Selling Costs $66,000 $3,300 $69,300
Allocated Fixed Overhead $295,200 $14,760 $309,960
Total Costs $655,200 $33,360 $688,560
Operating Income $94,800 $8,640 $103,440
Operating Income % 91.65% 8.35%
Per Unit Operating Income $0.63 $0.35

Requirement 3
Activity-Based Costing
Stick Umbrella Collapsible Umbrella Total
Revenues $750,000 $42,000 $792,000
Direct Materials $180,000 $9,300 $189,300
Direct Labor $90,000 $4,800 $94,800
Variable Overhead $24,000 $1,200 $25,200
Variable Selling Costs $66,000 $3,300 $69,300
Order Processing Costs $34,711 $289 $35,000
Purchasing Costs $33,962 $2,038 $36,000
Material Handing Costs $25,083 $2,917 $28,000
Machine Setup Costs $13,382 $618 $14,000
Production Costs $87,353 $11,647 $99,000
Assembly Costs $75,404 $4,596 $80,000
Inspecting Costs $10,476 $524 $11,000
Shipping Costs $7,143 $357 $7,500
Total Costs $647,515 $41,585 $689,100
Operating Income $102,485 $415 $102,900
Operating Income % 99.60% 0.40%
Per Unit Operating Income $1.71 $0.14

Requirement 4
Costs per Unit Stick Umbrella Collapsible Umbrella
Traditional $10.92 $11.12
ABC $10.79 $13.86
Difference $0.13 -$2.74

Requirement 5