You are on page 1of 3

ser. Dept. X = M ser. Dept.

Y = N
M = 4777.78+.05N N = 5877.78 + 0.1M
M = 4777.78+0.05(5877.78 + 0.1 N = 5877.78 + 0.1(775.77)
m = 477.78 + 293.889 + 0.005M N = 5877.78 + 77.58
M = 771.889 + 0.005M N = 5955.36
M-0.005M = 771.889
M = 771.889/0.995
M = 775.77

particulers Amt. Basis for ratio Ratio Production dep.


x y z
Primary Distribution
particulers Amt. Basis for ratio Ratio Production dep. Service dep.
A B C X
Direct materials - - - + - - 2000
Direct wages - - - - - - 1000
Factory rent 4000 Area 2:1:2:1:2 1000 500 1000 500
Power 2500 Machine hourse 1:2:4:1:1 277.78 555.56 1111.11 277.78
Depreciation 1000 Capital value 2:4:2:1:1 200 400 200 100
Other overheads 9000 Hourse power 10:8:4:3:5 3000 2400 1200 900
total primary dist. 16500 - - 4477.78 3855.56 3511.11 4777.78
Reapeted DistributionMethod
particulers Amt. Basis for ratio Ratio Production dep. Service dep.
A B C X
o.h. of ser. dep. X 4777.78 Given 45:15:30:10 2150.01 716.67 1433.33 -4777.78
dep. Y 6355.56 given 60:35:05 3813.33 2224.45 0 317.78
dep. X 317.78 Given 45:15:30:10 143.001 47.66 95.33 -317.78
dep. Y 31.78 Given 60:35:05 19.07 11.12 0 1.59
dep. X 1.59 Given 45:15:30:10 0.71 0.23 0.48 -1.59
dept. Y 0.15 Given 60:35:05 0.093 0.057 0 0
Total 6126.214 3000.187 1529.14 0

Service dep.
a b
Service dep.
Y
1000
2000
1000
277.78
100
1500
5877.78

Service dep.
Y
477.78
-6355.56
31.78
-31.78
0.15
-0.15
0

You might also like