I See The Light Projected Income Statement For the Period Ending December 31, 2021 $ 1,125,000.00 750,000.00 $ 375,000.00 Sales 25,000 lamps @ $45.00 Cost of Goods Sold @ $30.00 Gross Profit Selling Expenses: Fixed Variable (Commission per unit) $3.00 Administrative Expenses: Fixed Variable @ $2.00 Total Selling and Administrative Expenses: Net Profit $23,000.00 75,000.00 $ 98,000.00 $ 42,000.00 50,000.00 92,000.00 190,000.00 $ 185,000.00 I See The Light Projected Balance Sheet As of December 31, 2021 $ 34,710.00 67,500.00 Current Assets Cash Accounts Receivable Inventory Raw Material Lamp Kits Work in Process Finished Goods Total Current Assets 8,000.00 500 @ $16.00 0 3000 @ $30.00 $ 90,000.00 200,210.00 Fixed Assets Equipment Accumulated Depreciation Total Fixed Assets Total Assets $ 20,000.00 6,800.00 13,200.00 213,410.00 $ $ 54,000.00 54,000.00 Current Liabilities Accounts Payable Total Liabilities Stockholder's Equity Common Stock Retained Earnings Total Stockholder's Equity Total Liabilities and Stockholder's Equity $ 12,000.00 147,410.00 159.410.00 213.410.00 Job Order Costing To keep records of the actual cost of a special order job, a Job Order Cost System has been developed. Overhead is applied at the rate of 50% of the direct labor cost. Job Order Costing Section On January 1, 20x2. Division Sbegan Job 2407 for the Client, THE BIG CHILDREN STORE. The job called for 4,000 customized lamps. The following set of transactions occurred from January 5 until the job was completed: 5-Jan Purchased 4,025 Lamp Kits @ $16.65 per kit. 9-Jan 4,075 sets of Lamp Kits were requisitioned. 17-Jan Payroll of 590 Direct Labor Hours @ $9.80 per hour. 30-Jan Payroll of 640 Direct Labor Hours @ $10.05 per hour. 30-Jan 3,990 lamps were completed and shipped. All materials requisitioned were used or scrapped, and are a cost of normal processing. Awar Entertainm Actual Variable Manufacturing Overhead Actual Fixed Manufacturing Overhead $ 1,451.40 $40,123.45 Round to two places, $## ## Cost of Direct Material incurred in Manufacturing Job 2407 (13.01 Cost of Direct Labor Incurred in Manufacturing Job 2407 (13.02) Cost of Manufacturing Overhead Applied to Job 2407 (13.031 Cost of manufacturing one lamp (13.04 PART 6 Standard Job Order Costing - Variance Analysis Special order lamps are manufactured in division S. Because of the precise nature of the process a standard cost system has been developed. The following standards are used for the special orders: Standards Lamp Kits Direct Labor Variable Overhead ** Fixed Overhead Total $16.000000 per lamp 2.400000 per lamp (4 lampshr.) 0.250000 per lamp (4 lampshr.) 10.000000 per lamp $28.650000 ** Fixed overhead is based on expected production of 4,005 customized lamps each month. To keep records of the actual cost of a job, a Job Order Cost System has been developed. Entries are made to the Job Order System at actual cost (overhead is applied based on actual labor hours) while entries are made to the accounting system at standard. Variance analysis is used to analyze the differences. Job Order Costing Section On January 1, 20x2. Division S began Job 1101 for the Client, THE BIG CHILDREN STORE. The job called for 4,000 customized lamps. The following set of transactions occurred from January 5 until the job was completed: 5-Jan Purchased 4,025 Lamp Kits @ $16.65 per kit. 9-Jan 4,075 sets of Lamp Kits were requisitioned. 17-Jan Payroll of 590 Direct Labor Hours @ $9.80 per hour. 30-Jan Payroll of 640 Direct Labor Hours @ $10.05 per hour. 30-Jan 3,995 lamps were completed and shipped. All materials requisitioned were used or scrapped. MvEn/w/1437/htiv Actual Variable Overhead Actual Fixed Overhead $ 1,451.40 $ 40,123.45 How many Lamps were completed? Note: Show favorable variances as negative numbers two places, $##.## What was the total material price variance for the Lamp Kits purchased? (15.01) What was the material usage variance for Lamp Kits? {15.02) What was the direct labor efficiency variance ? (15.03) What was the direct labor rate variance? {15.04) Note: Show favorable variances as negative numbers What was the variable overhead efficiency variance ? {16.01} What was the variable OH spending variance? {16.02} What is the fixed OH volume (denominator) variance? {16.03} What is the fixed OH spending variance? (16.04) Capital Decision Making Big Al gives his worker's a one hour lunch and two fifteen minute breaks each day. He believes that a cold soda nachin would be appreciated by his workers, and an appreciated worker is a good worker. He has priced a machine at a national member only warehouse for $2.150. The machine should be usable for 5 years, after which it would be inefficient, obsolete and would have to be disposed of at the dump. Big Al believes that 5 cans a day will be purchased. The plant is open five days a week, 50 weeks per year. A case of soda (24 cans) costs $5.76 and Big Al believes that a price of $.95 per can would win him good will. What is the estimated annual sales in cans of soda? 17.01 What is the contribution margin per can of soda? (rounded to two places, $###) 17.021 How many cans of soda must be sold each year to breakeven? (Round up to zero places, ### ### cans) {17.03 Annual incremental cash inflows from the soda machine? (rounded to two places, $#.##) {17.04 What is the payback period in years? (rounded to two places, #.##years) {17.05 If the time value of money is 12% per year what is the net present value? Use the tables on page 18. {17.06 What is the internal rate of return. Pick the closest interest rate from the tables on page 18. {17.07} I See The Light Projected Income Statement For the Period Ending December 31, 2021 $ 1,125,000.00 750,000.00 $ 375,000.00 Sales 25,000 lamps @ $45.00 Cost of Goods Sold @ $30.00 Gross Profit Selling Expenses: Fixed Variable (Commission per unit) $3.00 Administrative Expenses: Fixed Variable @ $2.00 Total Selling and Administrative Expenses: Net Profit $23,000.00 75,000.00 $ 98,000.00 $ 42,000.00 50,000.00 92,000.00 190,000.00 $ 185,000.00 I See The Light Projected Balance Sheet As of December 31, 2021 $ 34,710.00 67,500.00 Current Assets Cash Accounts Receivable Inventory Raw Material Lamp Kits Work in Process Finished Goods Total Current Assets 8,000.00 500 @ $16.00 0 3000 @ $30.00 $ 90,000.00 200,210.00 Fixed Assets Equipment Accumulated Depreciation Total Fixed Assets Total Assets $ 20,000.00 6,800.00 13,200.00 213,410.00 $ $ 54,000.00 54,000.00 Current Liabilities Accounts Payable Total Liabilities Stockholder's Equity Common Stock Retained Earnings Total Stockholder's Equity Total Liabilities and Stockholder's Equity $ 12,000.00 147,410.00 159.410.00 213.410.00 Job Order Costing To keep records of the actual cost of a special order job, a Job Order Cost System has been developed. Overhead is applied at the rate of 50% of the direct labor cost. Job Order Costing Section On January 1, 20x2. Division Sbegan Job 2407 for the Client, THE BIG CHILDREN STORE. The job called for 4,000 customized lamps. The following set of transactions occurred from January 5 until the job was completed: 5-Jan Purchased 4,025 Lamp Kits @ $16.65 per kit. 9-Jan 4,075 sets of Lamp Kits were requisitioned. 17-Jan Payroll of 590 Direct Labor Hours @ $9.80 per hour. 30-Jan Payroll of 640 Direct Labor Hours @ $10.05 per hour. 30-Jan 3,990 lamps were completed and shipped. All materials requisitioned were used or scrapped, and are a cost of normal processing. Awar Entertainm Actual Variable Manufacturing Overhead Actual Fixed Manufacturing Overhead $ 1,451.40 $40,123.45 Round to two places, $## ## Cost of Direct Material incurred in Manufacturing Job 2407 (13.01 Cost of Direct Labor Incurred in Manufacturing Job 2407 (13.02) Cost of Manufacturing Overhead Applied to Job 2407 (13.031 Cost of manufacturing one lamp (13.04 PART 6 Standard Job Order Costing - Variance Analysis Special order lamps are manufactured in division S. Because of the precise nature of the process a standard cost system has been developed. The following standards are used for the special orders: Standards Lamp Kits Direct Labor Variable Overhead ** Fixed Overhead Total $16.000000 per lamp 2.400000 per lamp (4 lampshr.) 0.250000 per lamp (4 lampshr.) 10.000000 per lamp $28.650000 ** Fixed overhead is based on expected production of 4,005 customized lamps each month. To keep records of the actual cost of a job, a Job Order Cost System has been developed. Entries are made to the Job Order System at actual cost (overhead is applied based on actual labor hours) while entries are made to the accounting system at standard. Variance analysis is used to analyze the differences. Job Order Costing Section On January 1, 20x2. Division S began Job 1101 for the Client, THE BIG CHILDREN STORE. The job called for 4,000 customized lamps. The following set of transactions occurred from January 5 until the job was completed: 5-Jan Purchased 4,025 Lamp Kits @ $16.65 per kit. 9-Jan 4,075 sets of Lamp Kits were requisitioned. 17-Jan Payroll of 590 Direct Labor Hours @ $9.80 per hour. 30-Jan Payroll of 640 Direct Labor Hours @ $10.05 per hour. 30-Jan 3,995 lamps were completed and shipped. All materials requisitioned were used or scrapped. MvEn/w/1437/htiv Actual Variable Overhead Actual Fixed Overhead $ 1,451.40 $ 40,123.45 How many Lamps were completed? Note: Show favorable variances as negative numbers two places, $##.## What was the total material price variance for the Lamp Kits purchased? (15.01) What was the material usage variance for Lamp Kits? {15.02) What was the direct labor efficiency variance ? (15.03) What was the direct labor rate variance? {15.04) Note: Show favorable variances as negative numbers What was the variable overhead efficiency variance ? {16.01} What was the variable OH spending variance? {16.02} What is the fixed OH volume (denominator) variance? {16.03} What is the fixed OH spending variance? (16.04) Capital Decision Making Big Al gives his worker's a one hour lunch and two fifteen minute breaks each day. He believes that a cold soda nachin would be appreciated by his workers, and an appreciated worker is a good worker. He has priced a machine at a national member only warehouse for $2.150. The machine should be usable for 5 years, after which it would be inefficient, obsolete and would have to be disposed of at the dump. Big Al believes that 5 cans a day will be purchased. The plant is open five days a week, 50 weeks per year. A case of soda (24 cans) costs $5.76 and Big Al believes that a price of $.95 per can would win him good will. What is the estimated annual sales in cans of soda? 17.01 What is the contribution margin per can of soda? (rounded to two places, $###) 17.021 How many cans of soda must be sold each year to breakeven? (Round up to zero places, ### ### cans) {17.03 Annual incremental cash inflows from the soda machine? (rounded to two places, $#.##) {17.04 What is the payback period in years? (rounded to two places, #.##years) {17.05 If the time value of money is 12% per year what is the net present value? Use the tables on page 18. {17.06 What is the internal rate of return. Pick the closest interest rate from the tables on page 18. {17.07}