NAME Cost Estimation (3 points each) The controller of Smith Co. has developed the following information about the relationship between the number of units produced and total costs. Units TglaLQpst January <T^,ooo3 ^$54, 0002 February 2,100 $49,000 March <f3,00CD 0$68,o6(p April 2,700 $65,000 May 2,900 $70,000 June 2,800 $62,000 i hi zlh. D^ Using High Low, what is the estimate for xed costs? I I' Using High Low, what is the estimate for variable costs? Using regression, what is the estimate for xed costs? .n fcntt Using regression, what is the estimate for variable costs? Using regression, estimate total costs if units produced are 4,500. 3oU Using regression, estimate units if total costs $70,000. Process Costing (20 Points) The Jones Co. has the following information available for the month of November. Prepare a production summary using the FIFO method. BWI P ( 50% DM; 25% C/ C) 10,000 units Started 120,000 units EWI P ( 40% DM; 30% C/ C) 30,000 units BWIP Costs: Current Costs: Ma t e r i a l s $ 1 2 , 0 0 0 Materials $ 194,000 C o n v e r s i o n 1 5 , 0 0 0 Conversion 289,500 V* i { %U\C / > : > , * l*,*** Cty,LU j oo.oo .-' Given Information: Costs Uni ts DM C/C BWIP Mont h B W I P 1 0 , 0 0 0 50% 25% Materi al s S 12,000 $ 194,000 C o m p l e t e d f ^ & O T x f E W I P ' ' 3 0 , 0 0 6 Conversion Costs $ 15,000 $ 289,500 40% 30% Production Summary-FIFO Method Production Summary-Weighted Avg Mont h Mont h Actual Units Actual Units BWIP 10,000 B W I P \ / 10, 000 +Started 140,000 + S t a r t e d \ / 140, 000 Available 150,000 A v a i l a b l e \ 150,000 -Completed 120,000 - C o m p l e t e d \ 120,000 EWIP 2 Allocated: 30,000 E W I P V ( . Manuf act ur i ng Cost s t o be Al l ocat ed: / 30,000 1. Manufacturing Costs to b B W I P D M $ 12,000 B W I P D M ^ 12,000 CC $ 15,000 $ 27,000 C C $ \ 15,000 $ 27,000 J u n e D M $ 194,000 J u n e D M $ V 194,000 CC $ 289,500 $ 483,500 C C $ \ 8 9 , 5 0 0 $ 483,500 $ 510,500 I I . E q u i v a l e n t U n i t s / $ 510,500 II. Equivalent Units DM 5,000 CC 7,500 D M \ CC 10,000 BWIP 1 2 0 , 0 0 0 C o m p l e t e d / 120,000^ 120,000 110,000 S&C 110,000 110,000 1 , 5 0 0 E W I P / 12,000 9,000 30,000 EWIP 12,000 127,000 9,000 126,500 132,000 \ 129,000 III. Unit Costs I I I . U n i t C o s t s / DM $ 1.52756 D M / $ 1)56061 CC $ 2.28854 C C / $ 2.36047 Al l ocat ed: $ 3.81610 IV. Manufacturing/Costs As Allocated $ 3.92^07 IV. Manufacturing Costs As BWIP $ 27,000 COGM (Cost of FyG) $ 470,529 Costs to Complete E W I P D M $ 18,727 DM $ 7,638 / c c $ 21,244 s 39,971 CC s 17,164 $ 24,802 $ 510,500 Cost of BWIP $ 51,802 S&C $ 419,771 COGM(Cost of FG) $ 471,572 EWIP DM s 18,331 CC $ 20,597 $ $ 38,928 510,500 Process Costing (20 Points) The following information is available for the Dooley Co. for January. All materials are added at the start of production. Prepare a production summary for January using Weighted Average. BWIP (80% CC) 8,000 units EWIP (55% CC) 11,000 units Completed 19,500 units BWIP Costs: Current Costs: Materials $ 10,800 Materials $ 34,035 Conversion 9,000 Conversion 50,276 Trans-ln 11,000 Trans-ln 50,000 BWI P Dec D M ^ ( 100% C/ C Materials $ 1 0 . 8 0 0 $ 34.035 BWI P 8.000 80% Conversion Costs $ 9 , 0 0 0 $ 50.276 Compl eted 19.500 Trans-ln $ 1 1 . 0 0 0 $ 50.000 EWIP 11.000 I00?o 55% Production SummaryFIFO Method Production SummaryWAVG Method June 30. 2002 June 30. 2002 Actual Units Actual Units BWI P 8.000 BWIP 8.000 Started 2Z500 Started 2Z500 Available 30.500 Available 30.500 Com pitted 19.500 Compl eted 19.500 EWI P \ 1 1.000 EWIP 11.000 1. Manufacturing Costs to be Allocated 1. Manufacturing Costs to De Allocated: BWI P \ $ 30.800 BWIP $ 30,800 DM \ $ 34.035 DM $ 34,035 C/ C \ $ 50,276 C/ C $ 50,276 Trans-ln $ 50.000 Trans-ln II. Equivalent Units $ $ 50.000 165.111 $ 165.111 II. Equivalent Units dm\ / C / C Trans-ln DM C/ C Trans-ln 8.000 BWIP -\ / 1 . 6 0 0 - Compl eted 19.500 19.500 19.500 11, 500 S&C 11,000 EWIP 11.508) l l . 000\ 11.500 6.050 11.500 1 1.000 EWIP 1 1 000 6,050 1 1,000 III. Unit Costs 30.500 25,550 30.500 22.500 19.1 50 22.500 III. Unit Costs DM s 1.5127 DM S 1.4700 C/C $ 2.6254 C/ C $ 2.3200 Trans-ln cs as Allocated: $ 2.2222 Trans-ln IV. Manufacturing Costs as Allocated: $ $ 2.0000 5.7900 $ 6.3603 IV. Manufacturing Cos BWIP $ 30.800 COGM $ 1 12,905 Costs to Compl ete D M EWIP D M $ 1 6 . 1 7 0 /c/c 4X201 4.201 C/ C Trans-ln 14.036 22,000 52,206 BWIP $ 35.001 Started and Completed 73.143 $ 165.111 cogm/ $ 108.144 EWIP / DM C/ C Trans-ln 1 6.639\ 15.884 24.444 56.967 165.111 T > Special Order (3 points each) The Famsworth Co. sells its products for $70 each. The current capacity is 50,000 units and the current production is 30,000. The cost of each product is $50. This cost is itemized below: Direct Materials $12\ Di r ect Labor $18 U i / c V a r i a b l e M O H $ 1 ' * Fi x e d MOH $ 1 3 X %o j > a > " - ' J f ^ o Oo The Rice Co. wants to purchase 10,000 units at a price of $45. Farnsworth is seriously considering the offer even if it loses money. (!>,* / ( vr-5?) gJ>2. What is the profit/loss for the total order? What is the contribution margin per unit on the special order? ( s Should Farnsworth accept the special order? Al l ocati ng Joi nt Costs (3 poi nts each) //, 17 Johnson Company manufactures three joint products in a single process. The following information is available on June 2012. P r o d u c t Ga l l o n s S a l e s Va l u e C o s t A f t e r F i n a l S e l l i n g A t S p l i t - O f f S p l i t - O f f P r i c e 1 4 , 5 0 0 $ 1 4 $ 4 $ 2 4 2 1 8 , 0 0 0 8 5 1 5 3 1 3 , 5 0 0 1 8 2 2 2 Allocate the joint cost of $558,000 to the production based on (round to nearest whole percentage) ct . nui i i uei ui yai i ui i o L/s** LI, 7 f i / , **3 9 ^ 0 0 * (">, 9*> ;Zj^LJL^ b. sales value at spit-off in*** . T S ^ ^ 2HX^L }OI,^tJ> c. approximated NRV at split-off. FS%2?L H**fa T,~ 1WU / 59 I t W* l l v p m T } ^ ^ - gr sst,*** 100 ? f -f 2 4-z /" ? &* # *