You are on page 1of 2

1 Allocation of indirect cost

Purchasing Distribution
Indirect cost 19800 26400
Driver orders placed units sold
NB of drivers 18 4800
Cost/driver 1100 5.5
Allocation to A 8800 14300
Allocation to B 11000 12100

2 Purchasing cost
A B
Purchase 400000 380000
Indirect purchase cost 8800 11000
Cost of goods purchased 408800 391000

Inventory
beginning inventory 300 for 49000 300 for 58650
plus Entry (which is cost of good 2500 for 408800 2000 for 391000
goods available 2800 for 457800 2300 for 449650
average cost 163.5 195.5
exit 425100 430100
ending inventory 32700 19550

3 Full cost
A B
COGS 2600 for 425100 2200 for 430100
comission 15600 13860
indirect dist cost 14300 12100 go back to 1st table with allocate
Full cost 455000 456060
2600 for 455000 2200 for 456060
average cost 175 207.3
Sales revenue 520000 462000
Full cost 455000 456060
Income per product 65000 5940
back to 1st table with allocated cost

You might also like