ZeektheGreek Only
Quantity Sold
| # produced and sold of each product | January | February | March | April | May | June | July | August | September | October | November | December | TOTAL |
| St. Augustine Sod in sq feet | 140,763 | 178256 | 85,948 | 177,005 | 145,800 | 159,626 | 116,407 | 130,832 | 62,790 | 132715 | 62081 | 164628 | |
| Texas Pecan Trees | 789 | 987 | 456 | 456 | 867 | 680 | 457 | 667 | 907 | 789 | 956 | 897 |
Traditional Costing
| Basic Information | |||
| Trees | Sod | ||
| Selling Price Per Unit | $ 12.99 | $ 0.38 | |
| Direct Materials Per Unit | $ 0.99 | $ 0.01 | |
| Direct Labor Per Unit | $ 2.00 | $ 0.09 | |
| Direct Labor Hours Per Unit | 0.2 | 0.009 | |
| Estimated Annual Production and Sales | units | ||
| Estimated Overhead (last year's numbers) | |||
| Planting | 47,000 | ||
| Irrigation | 19,000 | ||
| Product Support | 19,046 | ||
| Harvesting | 21,567 | ||
| Inspections | 4,564 | ||
| Property Taxes | 6,754 | ||
| TOTAL | 117,931 | ||
| Estimated Total Direct Labor Hours | DO NOT ROUND | ||
| Predetermined Overhead Rate | DO NOT ROUND | ||
| Traditional Costing | |||
| Sales | |||
| Direct Materials | |||
| Direct Labor | |||
| Manufacturing Overhead | |||
| Product Margin | |||
| per unit |
ABC Costing
| % of overhead costs by product | Planting | Irrigating | Product Support | Harvesting | Property Taxes | Inspections | |
| St. Augustine Sod in sq feet | 20% | 20% | 7% | 40% | 40% | 10% | |
| Texas Pecan Trees year old trees | 80% | 80% | 93% | 60% | 60% | 90% | |
| Overhead costs by product | Planting | Irrigating | Product Support | Harvesting | Property Taxes | Inspections | TOTALS |
| St. Augustine Sod in sq feet | |||||||
| Texas Pecan Trees year old trees | |||||||
| $ - 0 | |||||||
| Overhead | |||||||
| Planting | 47,000 | ||||||
| Irrigation | 19,000 | ||||||
| Product Support | 19,046 | ||||||
| Harvesting | 21,567 | ||||||
| Inspections | 4,564 | ||||||
| Property Taxes | 6,754 | ||||||
| TOTAL | 117,931 | ||||||
| ABC Costing: | Trees | Sod | |||||
| Sales | |||||||
| Direct Materials | |||||||
| Direct Labor | |||||||
| Manufacturing Overhead | |||||||
| Product Margin | |||||||
| per unit |
Overhead
| Estimated Overhead (last year's numbers) | |
| Planting | 47,000 |
| Irrigation | 19,000 |
| Product Support | 19,046 |
| Harvesting | 21,567 |
| Inspections | 4,564 |
| Property Taxes | 6,754 |
| TOTAL | 117,931 |