cost accounting easy mode
DESCRIPTION
cost accounting stuffTRANSCRIPT
Sheet1AprilMayJuneSales in units3,000Per Unit3,750Per Unit4,500Per UnitSales revenue$420,000.00$140$525,000.00$140$630,000.00$140Cost of goods sold168,000.00$56210,000.00$56252,000.00$56Gross margin252,000.00315,000.00378,000.00Selling and administrative expenseShipping expense44,000.00Mixed50,000.00Mixed56,000.00MixedAdvertising expense70,000.00Fixed70,000.00Fixed70,000.00FixedSalaries and commissions107,000.00Mixed125,000.00Mixed143,000.00MixedInsurance expense9,000.00Fixed9,000.00Fixed9,000.00FixedDepreciation expense42,000.00Fixed42,000.00Fixed42,000.00FixedTotal selling and administrative expenses272,000.00296,000.00320,000.00Net operating income (loss)$(20,000.00)$19,000.00$58,000.00
Shipping expenseSalariesCostVolumeCostVolumeHigh$56,0004500High$143,0004500Low$44,0003000Low$107,0003000Difference$12,0001500Difference$36,0001500Variable cost$8Variable cost$24Fixed cost$20,000Fixed cost$35,000
Sheet2Sales revenue$630,000Variable costs Cost of goods sold252,000 Shipping expense36,000 Salaries and commission expense108,000396,000Contribution margin234,000Fixed costs Shipping expense20,000 Advertising expense70,000 Salaries and commission expense35,000 Insurance expense9,000 Depreciation expense42,000176,000Net operating income (loss)$58,000
Sheet3Unit producedLabor time requiredto produce Xth unitCumulative total timein labor hoursTotal cost112001200$18,000.002960.01869511832160.0186951183$32,400.283842.55044857993002.5691436982$45,038.544768.02991248063770.5990561788$56,558.995714.797132574485.3961887488$67,280.946674.05348518085159.4496739296$77,391.757641.42249527775800.8721692074$87,013.08Unit producedLabor time requiredto produce Xth unitCumulative total timein labor hoursTotal cost1400400$6,000.002380.00015315780.00015315$11,700.003368.76782215231148.7679753022$17,231.524361.0002909851509.7682662872$22,646.525355.08817594881864.856442236$27,972.856350.32957223662215.1860144726$33,227.797346.35601670912561.5420311818$38,423.13Car price$104,000.00per unitSecurity materials$35,000.00per unitInternal materials$20,000.00per unitTotal cost (7 cars)$1,238,436.21Average cost (7 cars)$176,919.46Bid$265,379.19