Professional Documents
Culture Documents
Primary allocation
Secondary allocation
Administration
20,000
-20,000
0
Drivers
Number of drivers
Purchasing
14,000
+4,000
18,000
Kg of DM
purchased
Production
98,000
+12,000
110,000
DLH
Distribution
10,000
+4,000
14,000
Sales
Revenue
1,800
2,200
200,000
10
50
0.07
Driver cost
Direct materials used in production
Quantity
Purchases
1,800
+ Purchasing cost
1,800
= Direct material purchased
1,800
+ Beginning inventory
0
= Direct material available
1,800
- Ending inventory
0
= Direct materials used
= 1,800
DM
Unit cost
10.00
10.00
20.00
20.00
20.00
Total cost
18,000
+ 18,000
36,000
+0
= 36,000
-0
= 36,000
DM used
+ Direct labor cost
+ Production indirect cost
= Cost of goods
manufactured
+ Beginning inventory
= Cost of goods available
- Ending inventory
= Cost of goods sold
+ Distribution cost
= Full cost
Quantity
1,000
1,000
1,000
1,000
+0
1,000
-0
= 1,000
100,000
1,000
Product P1
Unit cost
20.00
20.00
50.00
90.00
90.00
90.00
0.07
97.00
Total cost
20,000
+ 20,000
+ 50,000
= 90,000
Quantity
800
1,200
1,200
400
+0
90,000
-0
= 90,000
+ 7,000
= 97,000
+0
400
-0
= 400
100,000
400
Product P2
Unit cost
20.00
20.00
50.00
250.00
250.00
250.00
0.07
267.50
Total cost
16,000
+ 24,000
+ 60,000
= 100,000
+0
100,000
-0
= 100,000
+ 7,000
= 107,000