19 (CONTINUED) THE ACTION ANALYSIS REPORT FOR THE CUSTOMER...

Exercise 8-19 (continued)

The action analysis report for the customer can be constructed using the

row totals from the activity rate table, organized according to the ease of

adjustment codes:

Sales (1,000 units × $20 per unit) ... $20,000.00

Green costs:

Direct materials (1,000 units × $8.50 per unit)... $8,500.00 8,500.00

Green margin ... 11,500.00

Yellow costs:

Direct labor (1,000 units × $6.00 per unit)... 6,000.00

Indirect labor... 290.00

Marketing expenses... 847.50 7,137.50

Yellow margin ... 4,362.50

Red costs:

Factory equipment depreciation ... 1,034.00

Factory administration ... 214.00

Selling and administrative wages and salaries... 1,900.00

Selling and administrative depreciation ... 54.00 3,202.00

Red margin ... $ 1,160.50