Professional Documents
Culture Documents
10.
11.
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
13. The reciprocal method is more accurate because it fully considers interactions among
service centers.
7-2
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
CORNERSTONE EXERCISES
Cornerstone Exercise 7.1
1. Total expected costs of the Maintenance Department:
Fixed costs........................................................................................
Variable costs ($1.35 22,000 maintenance hrs.).........................
Total costs.....................................................................................
$64,900
29,700
$94,600
Department
Assembly.....................
Fabricating..................
Packaging...................
Total.............................
Peak Number
of Hours
Percent*
390
1,300
910
2,600
15%
50
35
100%
Budgeted
Fixed Cost
Allocated
Fixed Cost
$64,900
64,900
64,900
$ 9,735
32,450
22,715
$ 64,900
7-3
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
(continued)
Actual Number
of Hours
Variable
Rate
Variable
Amount
Fixed
Amount
Total
Charge
3,960
6,800
10,000
20,760
$1.35
1.35
1.35
$ 5,346
9,180
13,500
$28,026
$ 9,735
32,450
22,715
$64,900
$15,081
41,630
36,215
$92,926
Actual Number
of Hours
Variable
Rate
Variable
Amount
Fixed
Amount
Total
Charge
4,000
6,800
10,000
20,800
$1.35
1.35
1.35
$ 5,400
9,180
13,500
$28,080
$ 9,735
32,450
22,715
$64,900
$15,135
41,630
36,215
$92,980
7-4
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
0.321
General Factory
0.303
Assembly
0.682
0.704
2.
Direct costs
Allocate:
Human Resources1
General Factory2
Total after allocation
Support Departments
Human
General
Resources
Factory
$ 160,000
$ 340,000
(160,000)
$
0
(340,000)
$
0
Producing Departments
Fabricating
$114,600
Assembly
$ 93,000
51,200
102,000
$267,800
108,800
238,000
$439,800
7-5
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
0.32001
General Factory
0.05003
0.28504
Assembly
0.68002
0.66505
2.
Direct costs
Allocate:
General Factory1
Human Resources2
Total after allocation
Support Departments
Human
General
Resources
Factory
$ 160,000
$ 340,000
17,000
(177,000)
$
0
(340,000)
$
0
Producing Departments
Fabricating
$114,600
Assembly
$ 93,000
96,900
56,640
$268,140
226,100
120,360
$439,460
3. Typically, rounding the allocation ratios to six significant digits would produce
a more precise allocation of costs and would reduce rounding error. In this
case, all allocation ratios came out cleanly to three significant digits, so
rounding to six would make no difference.
7-6
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
0.1935
0.2581
0.54843
General Factory
0.05004
0.28505
0.66506
1
Proportion of employees in General Factory = 60/(60 + 80 + 170) = 0.1935
2
Proportion of employees in Fabricating = 80/(60 + 80 + 170) = 0.2581
3
Proportion of employees in Assembly = 170/(60 + 80 + 170) = 0.5484
4
Proportion of sq. ft. in Human Resources = 1,000/(1,000 + 5,700 + 13,300)
= 0.0500
5
Proportion of sq. ft. in Fabricating = 5,700/(1,000 + 5,700 + 13,300) = 0.2850
6
Proportion of sq. ft. in Assembly = 13,300/(1,000 + 5,700 + 13,300) = 0.6650
2. Let HR = Human Resources and GF = General Factory.
HR = $160,000 + 0.0500GF
GF = $340,000 + 0.1935HR
Solving for Human Resources:
HR = $160,000 + 0.05GF
= $160,000 + 0.05($340,000 + 0.1935HR)
= $160,000 + $17,000 + 0.009675HR
0.990325 HR = $177,000
HR = $178,729
Solving for General Factory:
GF = $340,000 + 0.1935HR
= $340,000 + 0.1935($178,729)
= $374,584
3.
Support Departments
Human
General
Resources
Factory
$ 160,000
$ 340,000
Producing Departments
Fabricating
$114,600
Assembly
$ 93,000
Direct costs
Allocate:
Human Resources1
(178,729)
34,584
46,130
98,015
General Factory2
18,729
(374,584)
106,756
249,098
Total after allocation $
0
$
0
$267,486
$440,113
1
General Factory = 0.1935 $178,729 = $34,584; Fabricating = 0.2580
$178,729 = $46,130; Assembly = 0.5484 $178,729 = $98,015
2
Human Resources = 0.05 $374,584 = $18,729; Fabricating = 0.285 $374,584
= $106,756; Assembly = 0.655 $374,584 = $249,098
4. If Fabricating had the bulk of the square footage, it would get the largest
allocation of General Factory costs. As a result, Fabricating would have the
7-7
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
7-8
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
$ 120.00
80.00
19.62
11.00
$ 230.62
$ 120.00
80.00
3.27
11.00
$ 214.27
Pounds
(2)
Percent
of Units*
(3)
Grade A.............................
Grade B.............................
Slices.................................
Applesauce.......................
Total..............................
1,600
5,000
8,000
5,400
20,000
8.00%
25.00
40.00
27.00
100.00%
Joint Cost
Allocation
(3) $18,000
$ 1,440
4,500
7,200
4,860
$18,000
7-9
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Number
of Pounds
Weight
Factor
1,600
5,000
8,000
5,400
4.0
2.0
1.0
0.5
Weighted Number
of Pounds
Percent
6,400
10,000
8,000
2,700
27,100
Allocated
Joint Cost
0.2362
0.3690
0.2952
0.0996
$ 4,252
6,642
5,314
1,793
$18,001*
(Note: The joint cost allocation does not equal $18,000 due to rounding.)
2. If the Grade A weight factor is decreased to 3.0, then the weighted number of
pounds would decrease by one-fourth and the Grade A apples would receive a
relatively smaller amount of joint cost. However, the allocation of cost to all
other grades will increase since the decreased weighted pounds for Grade A
apples will impact all percentages. The following table shows what would
happen:
Grades
Grade A
Grade B
Slices
Applesauce
Total
Number
of Pounds
Weight
Factor
1,600
5,000
8,000
5,400
3.0
2.0
1.0
0.5
Weighted Number
of Pounds
Percent
4,800
10,000
8,000
2,700
25,500
0.1882
0.3922
0.3137
0.1059
Allocated
Joint Cost
$ 3,388
7,060
5,647
1,906
$ 18,001*
(Note: The joint cost allocation does not equal $18,000 due to rounding.)
7-10
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Price at
Total Market
Percent
Allocated
Pounds
Split-Off
Value at
of Total
Joint
Produced (per pound)
Split-Off
Market Value
Cost
1,600
$4.00
$ 6,400
0.4015
$ 7,227
5,000
1.00
5,000
0.3137
5,647
8,000
0.50
4,000
0.2509
4,516
5,400
0.10
540
0.0339
610
20,000
$ 15,940
$18,000
Grades
Grade A
Grade B
Slices
Applesauce
Total
Price at
Total Market
Percent
Allocated
Pounds
Split-Off
Value at
of Total
Joint
Produced (per pound)
Split-Off
Market Value
Cost
1,600
$4.00
$ 6,400
0.3778
$ 6,800
5,000
1.20
6,000
0.3542
6,376
8,000
0.50
4,000
0.2361
4,250
5,400
0.10
540
0.0319
574
20,000
$16,940
$18,000
7-11
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
$2.00
5.00
6.00
$0.50
1.00
1.50
$1.50
4.00
4.50
3,500
4,000
2,500
$ 5,250
16,000
11,250
$32,500
0.1615
0.4923
0.3462
$ 2,083
6,351
4,466
$12,900
$0.50
2.00
1.50
$1.50
3.00
4.50
3,500
4,000
2,500
$ 5,250
12,000
11,250
$28,500
0.1842
0.4211
0.3947
7-12
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
$ 2,376
5,432
5,092
$12,900
$ 7,000
20,000
15,000
$ 42,000
$ 1,750
4,000
3,750
(9,500)
(12,900)
$ 19,600
L-Ten
Triol
Pioze
$7,000
3,267
$3,733
1,750
$1,983
$ 20,000
9,334
$ 10,666
4,000
$ 6,666
$ 15,000
7,001
$ 7,999
3,750
$ 4,249
(Note: Allocated costs are rounded to the nearest dollar, so the allocated total
is $12,898.)
3. An increase in the further processing cost of Triol will reduce the gross
margin percentage and will decrease the joint cost allocated to Triol.
Total revenue.....................................................................................
Further processing costs.................................................................
Joint processing costs.....................................................................
Total gross margin............................................................................
$ 42,000
(13,500)
(12,900)
$ 15,600
L-Ten
$7,000
2,600
$4,400
1,750
$2,650
Triol
$ 20,000
7,428
$ 12,572
8,000
$ 4,572
Pioze
$ 15,000
5,571
$ 9,429
3,750
$ 5,679
(Note: Allocated costs are rounded to the nearest dollar, so the allocated total
is $12,901.)
7-13
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
EXERCISES
Exercise 7.12
a.
b.
c.
d.
e.
support
producing
support
producing
support
f.
g.
h.
i.
j.
support
support
producing
producing
producing
k.
l.
m.
n.
o.
support
support
support
support
support
e.
f.
g.
h.
producing
support
support
producing
i.
j.
producing
support
Exercise 7.13
a.
b.
c.
d.
support
support
producing
producing
Exercise 7.14
a.
b.
c.
d.
e.
f.
g.
h.
i.
Number of employees
Square footage
Pounds of laundry
Orders processed
Maintenance hours worked
Number of employees
Number of transactions processed
Machine hours
Square footage
7-14
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.15
1.
Dr. Poston may want to cost the cleanser for several reasons: to value
inventory, to determine profitability, and to plan sales and costs for the
coming year. As long as he sells relatively few bottles of cleanser, it is not
necessary to allocate any indirect costs to the cleanser. The medical
assistant is paid the same amount whether she mixes the cleanser or not.
The space used to store the cleanser materials is small, and the incremental
cost is zero.
2.
$0.50
0.30
0.38
$1.18
Exercise 7.16
1.
The incremental method of allocating the cost of the trip would result in a
cost to Kallie of $210 ($15 times four nights for the rollaway and $150 for her
food).
2.
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.17
1.
Store
Rate
The Stationery Station...................
Arts & Collectibles.........................
Kid-Sports.......................................
Java Jims.......................................
Designer Shoes..............................
Cristinas Closet.............................
Alans Drug and Sundries..............
Total..........................................
2.
Number
Store
The Stationery Station...................
Arts & Collectibles.........................
Kid-Sports.......................................
Java Jims.......................................
Designer Shoes..............................
Cristinas Closet.............................
Alans Drug and Sundries..............
Total..........................................
of Gifts
175
400
100
75
20
130
100
1,000
Charging
$4.50
4.50
4.50
4.50
4.50
4.50
4.50
Allocated
Percent
17.50%
40.00
10.00
7.50
2.00
13.00
10.00
100.00%
$ 720
1,890
1,080
45
225
900
2,025
$6,885
Fixed Amount*
$ 577.50
1,320.00
330.00
247.50
66.00
429.00
330.00
$3,300.00
Store
The Stationery Station.........
Arts & Collectibles................
Kid-Sports.............................
Java Jims..............................
Designer Shoes.....................
Cristinas Closet...................
Alans Drug and Sundries....
Total................................
160
420
240
10
50
200
450
1,530
7-16
Variable
Amount +
$ 192
504
288
12
60
240
540
$1,836
Fixed
Total
Amount = Charge
$ 577.50
1,320.00
330.00
247.50
66.00
429.00
330.00
$3,300.00
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
$ 769.50
1,824.00
618.00
259.50
126.00
669.00
870.00
$5,136.00
The shops that actually use the gift-wrapping service less than anticipated
would like the single charging rate. The single charging rate assigns less of
the fixed cost to the shops using less of the service. Java Jims originally
anticipated having 75 gifts wrapped per month but actually had only 10 gifts
wrapped. Under the single charging rate, Java Jims pays $45; under the dual
charging rate, it pays $259.50.
The dual charging rate method is preferred by shops that use the service as
much as or more than anticipated. Alans Drug and Sundries had a much
greater use for the service and would be charged $870 under the dual rate
but $2,025 under the single rate.
4.
Exercise 7.18
1.
Allocation ratios:
Department A..........
Department B..........
Year 1
0.4
0.6
Year 2
0.5
0.5
$48,000
72,000
$60,000
60,000
Allocation:
Department A..........
Department B..........
2.
3.
7-17
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.19
1.
2.
Department B
$ 5,000
$ 5,000
50,000
50,000
$55,000
$55,000
Performance evaluation:
Year 1
Department A
Department B
Variable costs:
($0.25 24,000). . .
($0.25 36,000). . .
Fixed costs:
(0.5 $100,000). . .
(0.5 $100,000). . .
Total cost....................
$ 6,000
$ 9,000
50,000
50,000
$
$56,000
59,000
Year 2
Department A
Department B
Variable costs:
($0.25 25,000). . .
($0.25 25,000). . .
Fixed costs:
(0.5 $100,000). . .
(0.5 $100,000). . .
Total cost....................
$ 6,250
$ 6,250
50,000
50,000
$56,250
$56,250
7-18
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.20
1.
Allocation ratios:
Square feet....................
Machine hours..............
Purchase orders...........
Pesticide
0.4667
0.7500
0.6667
Liquid Fertilizer
0.5333
0.2500
0.3333
Cost assignment:
Direct costs
Power:
(0.7500 $90,000)............
(0.2500 $90,000)............
General Factory:
(0.4667 $314,000)..........
(0.5333 $314,000)..........
Purchasing:
(0.6667 $167,000)..........
(0.3333 $167,000)..........
Total..........................................
2.
Pesticide
Liquid Fertilizer
$ 78,900
$107,800
67,500
22,500
146,544
167,456
111,339
$404,283
55,661
$353,417
7-19
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.21
1.
Square feet..................
Machine hours............
Purchase orders.........
Power
0.1250
0.1000
General
Factory
Purchasing
0.1250
General
Power
Factory Purchasing
Direct costs................. $ 90,000 $ 314,000 $ 167,000
General Factory:
(0.1250 $314,000)
39,250
(39,250)
(0.1250 $314,000)
(39,250)
39,250
(0.3500 $314,000)
(109,900)
(0.4000 $314,000)
(125,600)
Purchasing:
(0.1000 $206,250)
20,625
(20,625)
(0.6000 $206,250)
123,750)
(0.3000 $206,250)
(61,875)
Power:
(0.7500 $149,875) (112,406)
(0.2500 $149,875) (37,469)
Total............................. $
0 $
0 $
0
2.
Pesticide
0.3500
0.7500
0.6000
Liquid
Fertilizer
0.4000
0.2500
0.3000
Pesticide
$ 78,900
Liquid
Fertilizer
$107,800
109,900
125,600
123,750
61,875
112,406
$424,956
37,469
$332,744
Pesticide:
$424,956/24,000 = $17.71 per machine hour (rounded)
Liquid Fertilizer: $332,744/8,000 = $41.59 per machine hour (rounded)
7-20
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.22
1.
Square footage...............
Number of receiving
orders..........................
General Factory
Receiving
0.20
Assembly
0.40
Finishing
0.40
0.10
0.56
0.34
R = 160,000 + 0.2GF
R = 160,000 + 0.2(400,000 + 0.1R)
R = 160,000 + 80,000 + 0.02R
0.98R = 240,000
R = 244,898
General
Factory
$ 400,000
GF = 400,000 + 0.1R
GF = 400,000 + 0.1(244,898)
GF = 400,000 + 24,490
GF = 424,490
Receiving
$ 160,000
Assembly
$ 43,000
Finishing
$ 74,000
Departmental rates:
Assembly: $349,939/25,000 = $14.00 per direct labor hour
Finishing: $327,061/40,000 = $8.18 per direct labor hour
Exercise 723
1.
Square footage.......................
Number of receiving orders
General Factory:
(0.5000 $400,000).........
(0.5000 $400,000).........
Receiving:
(0.6222 $160,000).........
(0.3778 $160,000).........
Direct costs.............................
2.
Assembly
0.5000
0.6222
Finishing
0.5000
0.3778
$200,000
$200,000
99,552
43,000
$342,552
60,448
74,000
$334,448
7-21
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.24
1.
Receiving
Square footage..................................
0.2000
Number of receiving orders.............
Assembly
0.4000
0.6222
Finishing
0.4000
0.3778
General
Factory
Receiving
Assembly
Finishing
$ 400,000
$ 160,000
$ 43,000
$ 74,000
(400,000)
0
$
0
80,000
(240,000)
$
0
160,000
149,328
$352,328
160,000
90,672
$324,672
2.
Exercise 7.25
1.
Barlon.................
Selene................
Plicene...............
Corsol.................
Total..............
Units
1,400
2,600
2,500
3,500
10,000
2.
Barlon...........
Selene...........
Plicene..........
Corsol...........
Total.........
Units
1,400
2,600
2,500
3,500
Percent
0.1400
0.2600
0.2500
0.3500
Joint Cost
$127,400
127,400
127,400
127,400
Weight Weighted
Joint
Allocated
Factor = Units
Percent
Cost =Joint Cost
1.0
1,400
0.0733
$127,400 $ 9,338
2.0
5,200
0.2723
127,400
34,691
1.5
3,750
0.1963
127,400
25,009
2.5
8,750
0.4581
127,400
58,362
19,100
$127,400
7-22
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Exercise 7.26
Barlon.......
Selene.......
Plicene......
Corsol.......
Total.....
Units
1,400
2,600
2,500
3,500
10,000
Price at
Split-Off
$15
20
26
35
Market Value
at Split-Off
$ 21,000
52,000
65,000
122,500
$260,500
Joint
Percent
Cost
0.0806 $127,400
0.1996
127,400
0.2495
127,400
0.4702
127,400
Allocated
Cost
$ 10,268
25,429
31,786
59,903
$ 127,386*
Exercise 7.27
1.
Units
Overs....... 14,000
Unders..... 36,000
Total......
Eventual
Price Market Value
$2.00
$ 28,000
3.14
113,040
Separable
Costs
$18,000
23,040
Joint cost............................................................
Percent of hypothetical market value...........
Allocated joint cost............................................
Hypothetical
Market Value
$ 10,000
90,000
$100,000
Overs
$50,000
0.10
$ 5,000
$25,200
$28,000
18,000
$10,000
Percent
0.10
0.90
Unders
$50,000
0.90
$ 45,000
Overs should not be processed further as there will be $15,200 more profit if
sold at split-off.
7-23
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
CPA-TYPE EXERCISES
Exercise 7.28
d.
Allocation ratios:
Producing Department 1
Machine hours
8,000/(8,000 + 2,000) = 0.8
Direct labor hours 12,000/(12,000 + 12,000) = 0.5
Producing Department 2
2,000/(8,000 + 2,000) = 0.2
12,000/(12,000 + 12,000 = 0.5
Exercise 7.29
b.
Exercise 7.30
c.
Charging rate = ($238,000 + $35,000)/14,000 = $19.50
Amount charged to using department = $19.50 1,350 = $26,325
Exercise 7.31
d.
Fabricating overhead rate = $140,000/20,000 = $7/machine hour
Assembly overhead rate = $64,000/20,000 = $3.20/direct labor hour
Finishing overhead rate = $74,880/18,000 = $4.16/direct labor hour
Prime cost
Overhead allocated from:
Fabricating ($7 400)
Assembly ($3.20 100)
Finishing ($4.16 20)
Total cost of Job #13-198
$6,700.00
$280.00
320.00
83.20
683.20
$7,383.20
Exercise 7.32
a.
7-24
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
PROBLEMS
Problem 7.33
1.
Ratio for fixed costs*..........
Fixed costs...........................
Variable costs**....................
Yuma
0.65
Bernalillo
0.35
$104,000
169,000
$273,000
$ 56,000
91,000
$147,000
Costing out services serves the same purposes as costing out tangible
products (e.g., pricing, profitability analysis, and performance evaluation).
Once the costs are allocated to each revenue-producing center, then the
costs must be assigned to individual services through the use of an
overhead rate or rates.
3.
4.
Bernalillo
$167,700
104,000
$271,700
$104,000
56,000
$160,000
The allocated costs of $431,700 were $3,700 lower than the actual costs of
$435,400, because the producing departments are charged an allocation
based on budgeted costs rather than actual costs. Budgeted costs are
allocated so that the efficiencies or inefficiencies of the service center are
not assigned to the user departments.
7-25
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Problem 7.34
1.
Reno
0.5000
0.5000
Portland
0.2500
0.1667
Variable rates:
Maintenance: $30,000/8,000 = $3.75 per flight hour
Baggage:
$64,000/30,000 = $2.1333 per passenger
SLC
Maintenancefixed:
(0.2500 $240,000)...............
(0.5000 $240,000)...............
(0.2500 $240,000)...............
Maintenancevariable:
($3.75 2,000).......................
($3.75 4,000).......................
($3.75 2,000).......................
Baggagefixed:
(0.3333 $150,000)...............
(0.5000 $150,000)...............
(0.1667 $150,000)...............
Baggagevariable:
($2.1333 10,000).................
($2.1333 15,000).................
($2.1333 5,000)...................
Reno
Portland
$ 60,000
$120,000
$ 60,000
7,500
15,000
7,500
49,995
75,000
25,005
21,333
32,000
$138,828
7-26
$242,000
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
10,667
$ 103,172
Problem 7.34
2.
(Concluded)
The allocations are the same as in Requirement 1, except variable costs are
assigned using actual instead of budgeted activity.
Maintenancefixed.....................
Maintenancevariable:
($3.75 1,800).......................
($3.75 4,200).......................
($3.75 2,500).......................
Baggagefixed...........................
Baggagevariable:
($2.1333 8,000)...................
($2.1333 16,000).................
($2.1333 6,000)...................
SLC
$ 60,000
Reno
$120,000
Portland
$ 60,000
6,750
15,750
49,995
75,000
9,375
25,005
17,066
34,133
$133,811
$244,883
12,800
$107,180
Yes, maintenance actually cost $315,000, but only $271,875 was allocated.
Baggage actually cost $189,000, but $213,999 was allocated. Actual costs are
not allocated so that inefficiencies or efficiencies will not be passed on.
Problem 7.35
1.
Proportion of:
Machine hours......................................................
Square footage.....................................................
Power:
(0.6900 $150,000)..............................................
(0.3100 $150,000)..............................................
General Factory:
(0.4000 $160,000)..............................................
(0.6000 $160,000)..............................................
Direct costs................................................................
7-27
Pottery
0.6900
0.4000
Retail
0.3100
0.6000
$ 103,500
$ 46,500
64,000
98,000
$265,500
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
96,000
56,000
$198,500
Problem 7.35
(Concluded)
2.
Machine hours
Square footage
Power
0.1667
General
Factory
Pottery
0.6900
0.3333
Retail
0.3100
0.5000
$160,000
$ 98,000
$ 56,000
(26,672)
(53,328)
(80,000)
53,328
80,000
121,904
$273,232
54,768
$190,768
Pottery
0.6273
0.3333
Retail
0.2818
0.5000
3.
Machine hours...................
Square footage..................
General
Factory
0.0909
Power
0.1667
Pottery
General Factory:
(0.3333 $176,315)......................
(0.5000 $176,315)......................
Power:
(0.6273 $179,392)......................
(0.2818 $179,392)......................
Direct costs........................................
Cost after allocation.........................
Retail
$ 58,766
$ 88,158
112,533
98,000
$269,299
7-28
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
50,553
56,000
$194,711
Problem 7.36
1.
General
Engineering Factory
Molding
Assembly
Department costs................. $216,000 $370,000 $190,000
$ 80,000
Allocation of:
Engineering (0.2, 0.8)
(216,000)
0
43,200
172,800
Gen. Factory (0.875, 0.125)
0
(370,000)
323,750
46,250
Total overhead cost.............. $
0
$0
$556,950
$299,050
Direct labor hours.................
40,000
160,000
Overhead rate per DLH.........
$ 13.92
$
1.87
2.
Engineering
General Factory
Engineering hours...
Square feet................
0.2000
Molding
0.1667
Assembly
0.1667
0.7000
0.6667
0.1000
GF = $370,000 + 0.1667($299,990)
GF = $420,008
Engineering
General
Factory
$216,000
$370,000
Molding
Assembly
$190,000 $ 80,000
(299,990) 50,008
50,008
200,003
84,002 (420,008)294,006
42,001
$
12
$
0 $534,014
40,000
$ 13.35
7-29
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
160,000
$
2.01
Problem 7.36
3.
(Concluded)
The direct allocation method ignores any service rendered by one support
department to another. Allocation of each support departments total cost is
made directly to the production departments. The reciprocal allocation
method recognizes that support departments serve one another through the
use of simultaneous equations or linear algebra. This allocation procedure is
more accurate and should lead to better results, which would be of greater
value to management. However, the method is infrequently used in actual
practice because of the problems associated with developing a more
complex or difficult model to recognize the interrelationships between
support departments.
Problem 7.37
1.
Two Oil............
Six Oil..............
Distillates........
Total.............
Barrels
300,000
170,000
80,000
550,000
7-30
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Problem 7.38
1.
Ruidoso
Roswell
Santa Rosa
El Paso
Albuquerque
2.
3.
($420,000/$2,800,000 $223,000)
($588,000/$2,800,000 $223,000)
($364,000/$2,800,000 $223,000)
($728,000/$2,800,000 $223,000)
($700,000/$2,800,000 $223,000)
Ruidoso
Roswell
Santa Rosa
El Paso
Albuquerque
($405,000/$2,700,000 $135,000)
($540,000/$2,700,000 $135,000)
($432,000/$2,700,000 $135,000)
($648,000/$2,700,000 $135,000)
($675,000/$2,700,000 $135,000)
Ruidoso
Roswell
Santa Rosa
El Paso
Albuquerque
Variable Cost
($20 1,475) = $29,500
($20 410) =
8,200
($20 620) = 12,400
($20 890) = 17,800
($20 450) =
9,000
+
+
+
+
+
+
= $33,450
= 46,830
= 28,990
= 57,980
= 55,750
= $20,250
= 27,000
= 21,600
= 32,400
= 33,750
Fixed Cost
$20,250
27,000
21,600
32,400
33,750
=
=
=
=
=
=
Total
$49,750
35,200
34,000
50,200
42,750
7-31
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Problem 7.39
1.
a. Relative sales-value-at-split-off method:
Monthly
Unit
Output
Studs....................... 75,000
Decorative pieces...
5,000
Posts........................ 20,000
Total.....................
Sales
Price
per Unit
$ 8
60
20
Relative
Sales Value
at Split-Off
$ 600,000
300,000
400,000
$1,300,000
Percent Allocated
of
Joint
Sales
Costs
46.15% $ 461,500
23.08
230,800
30.77
307,700
100.00% $1,000,000
Studs.......................
Decorative pieces...
Posts........................
Total.....................
Units
75,000
5,000
20,000
100,000
Allocated
Joint Costs
$ 750,000
50,000
200,000
$1,000,000
Studs.........................
Decorative pieces....
Posts.........................
Total......................
Fully
Processed
Monthly
Unit
Output
75,000
4,500*
20,000
Sales
Price
Net
per Realizable
Unit
Value
$ 8 $ 600,000
100
350,000**
20
400,000
$1,350,000
Estimated
Percent
Allocated
of
Joint
Value
Costs
44.44% $ 444,400
25.93
259,300
29.63
296,300
100.00% $ 1,000,000
*5,000 monthly units of output 10% normal spoilage = 4,500 good units
**4,500 good units $100 = $450,000 Further processing cost of $100,000 =
$350,000
7-32
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Problem 7.39
2.
3.
(Concluded)
5,000
500
4,500
$450,000
300,000
$150,000
100,000
$ 50,000
Assuming Sonimad Sawmill, Inc., announces that in six months it will sell the
rough-cut product at split-off, due to increasing competitive pressure, at least
three types of likely behavior that will be demonstrated by the skilled labor in
the planing and sizing process include the following:
Poorer quality
Reduced motivation and morale
Job insecurity, leading to nonproductive employee time spent looking for
jobs elsewhere
Management actions that could improve this behavior include the following:
7-33
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
Problem 7.40
1.
Clearly, some expenses pertain to women living in the house, while others
pertain to all members. In-house members use the second floor, most of the
food, and most of the variable expenses. All members use the first floor
facilities, food for Monday night dinners, and cereal and milk for snacks. HCB
must determine a fair method of allocating the costs since the sorority is a
nonprofit entity and house bills in total must equal house costs. It is difficult
to allocate the costs precisely to the two types of members given the sketchy
nature of the data.
2.
$100,000
60,000
38,784
34,800
$233,584
$ 40,000
1,293
$ 41,293
The following problems can be assigned within CengageNOW and are auto7-34
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.
graded. See the last page of each chapter for descriptions of these new
assignments.
7-35
2015 Cengage Learning. All Rights Reserved. May not be scanned, copied or duplicated, or posted to a publicly
accessible website, in whole or in part.