Problem-2.28 - & - 3.32 HM
Problem-2.28 - & - 3.32 HM
Problem-2.28 - & - 3.32 HM
28
1 Direct materials used in production for last year
Beginning Balance, raw material $124,000
Add: Raw Materials Purchases $250,000
Raw Materials Available for use $374,000
Deduct: Ending Balance, raw material $102,000
Direct materials used $272,000
2 Prime Cost
Direct material $272,000
Add: Direct Labor $140,000
Total Prime Cost $412,000
3 Conversion Cost
Direct Labor $140,000
Add: Factory Overhead
- Depreciation on factory equipment $45,000
- Depreciation on factory building $30,000
- Factory insurance $15,000
- Factory property taxes $20,000
- Utilities of factory $34,000
- Indirect labor salaries $156,000 $300,000
Total Conversion Cost $440,000
2 High-low Method to separate the mixed costs into fixed dan variable
Variable Costs = (High Cost - Low Cost) / (High Move - Low Move)
a. Pharmacy
Variable Costs = $15,600 = $52
300
b. Laboratory
Variable Costs = $6,900 = $23
300
3 Charge per patient day for 4.300 patient days per month
Salaries, nurses = $55,000 Fixed Cost
Aides = $32,000 Fixed Cost
Pharmacy = $240,900 Mixed Cost
Laboratory = $122,600 Mixed Cost
Depreciation = $25,000 Fixed Cost
Laundry = $20,640 Variable Cost
Administration = $27,000 Fixed Cost
Lease (Equipment) = $36,000 Fixed Cost
Total Cost = $559,140
4 Charge per patient day for 4.800 patient days per month
Salaries, nurses = $55,000 Fixed Cost
Aides = $32,000 Fixed Cost
Pharmacy = $266,900 Mixed Cost
Laboratory = $134,100 Mixed Cost
Depreciation = $25,000 Fixed Cost
Laundry = $23,040 Variable Cost
Administration = $27,000 Fixed Cost
Lease (Equipment) = $36,000 Fixed Cost
Total Cost = $599,040
The charge per patient day decreased as the activity ouput increased
because there are fixed cost components. The fixed cost per unit decreased output.
as activity output increased because the same fixed costs are spread
over more activity.