Chapter05 E7
Chapter05 E7
Chapter05 E7
Activity-Based Costing
(j) Overhead rates are very high, and increasing over time.
$50,000
× 200 = $1,000
[(25)(200)+ (25)(200)]*
$50,000
= $1,000
50*
$50,000†
×5
(5+ 15)
*
= $500
25
*The total number of material moves.
†
The number of material moves for the lens product line.
$50,000
× 15*
(5+ 15)
= $1,500
25
Quality-control
costs assigned to
Satin Sheen line = 14.5% × $27,500
= $3,988 (rounded)
Quantity Assign
for ed
Activity Pool Rate Satin Cost
Sheen
Incoming material $11.50 per 12 types. $ 138
inspection.................. type
In-process inspection. . .14 per 17,500 2,450
unit units......
Product certification. . . 77.00 per 25 1,925
order orders....
Total quality-control costs assigned................... $4,513
Cost pool 1:
Cost pool 2:
Cost pool 3:
Cost pool 4:
Cost pool 5:
3 Strategic options:
.
U: Unit-level
B: Batch-level
P: Product-sustaining-level
F: Facility-level
1 REDWOOD COMPANY
. COMPUTATION OF SELLING COSTS
BY ORDER SIZE AND PER SKEIN WITHIN EACH ORDER SIZE
Order Size
Small Mediu Large Total
m
Sales commissionsa
(Unit cost:
$675,000/225,000 $ $135,0 $534,00 $
= $3.00 per box).... 6,000 00 0 675,000
box)........................
Catalogsb
(Unit cost:
$295,400/590,800 127,15 105,65 62,600 295,400
= $.50 per catalog) 0 0
catalog)..................
a
Retail sales in boxes × unit cost:
Small, 2,000 × $3
Medium, 45,000 × $3
Large, 178,000 × $3
b
Catalogs distributed × unit cost
c
Catalog sales × unit cost
d
Number of retail orders × unit cost
e
Small: (2,000 × 12) + 79,000 = 103,000
Medium: (45,000 × 12) + 52,000 = 592,000
Large: (178,000 × 12) + 44,000 = 2,180,000
f
Total cost for all orders of a given size ÷ units sold
• Indirect material.
Stand Enhanc
ard ed
Direct $ 25 $ 40
material…………….
Direct labor:
3 hours x 36
$12…………
4 hours x 48
$12…………
Manufacturing
overhead:
3 hours x 96
$32…………
4 hours x 128
$32…………
Total $157 $216
cost………………….
Activity Applicati
Activity Cost Cost Driver on
Rate
Order processing:
300 OP x $
$300……………... 90,00
0
200 OP x $
$300……………... 60,000
Machine processing:
18,000 MH x 252,
$14…………... 000
22,000 MH x 308,0
$14…………... 00
Product inspection:
2,000 IH x 18,
$9……………….. 000
8,000 IH x 72,0
$9………………. 00
Total $360, $440,0
000 00
Production volume 3,000 4,000
(units)
Cost per unit $120* $110**
Stand Enhanc
ard ed
Direct $ 25 $ 40
material……………………………
….
Direct labor:
2. Activity-based-costing analysis:
Activi
Cost ty
Driver Activity Cost
Cost Quanti Cost Produc per
Activity Cost Driver ty for for t Line Unit of
Activit Cost Drive Quanti Pool Produ Produ Produc Prod. Produ
y Pool r ty Rate ct Line ct Line t Line Volume ct
R $525.0 x =
EG 0 40 $21,000
A x =
DV 525.00 40 21,000
G x =
MT 525.00 20 10,500
Activi
Activity ty Cost
Cost for per
Each ÷ Product Line Unit
Prod Product Production = of
uct
Line Line Volume Product
R $21,00
EG 0 ÷ 5,000 = $ 4.20
A 21,00 ÷
DV 0 4,000 = 5.25
G 10,50 ÷
MT 0 1,000 = 10.50
Type Type
A B
Direct $ 35 $ 60
material………………
.
Direct 20 20
labor…………………..
Manufacturing 160 120
overhead….
Unit $215 $200
cost…………………
Activity Applicatio
Activity Cost Driver n Rate
Manufacturing
setups:
50 SU x $
$8,400…………….. 420,00
0
30 SU x $
$8,400…………….. 252,00
0
Machine processing:
16,000 MH x 768,
$48…………... 000
22,500 MH x 1,080,
$48…………... 000
Product shipping:
100 OS x 320,
$3,200…………… 000
75 OS x 240,
$3,200…………….. 000
Total $1,508, $1,572,
……………………………. 000 000
Type Type
Direct $ $
material…………………………… 35.00 60.00
……
Direct 20. 20.
labor………………………………… 00 00
….
Manufacturing setup,
machine processing, and 188. 104.
outgoing shipments.. 50 80
Total $243. $184.
cost…………………………………… 50 80
….
Information
Systems E-
Services Commerce
Consulting
Billings:
3,100 hours x $387,500
$125…………
1,900 hours x $237,500
$125…………
Less: Professional staff
cost:
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
Managerial Accounting, 7/e 5-37
3,100 hours x (139,500)
$45…….
1,900 hours x (85,500)
$45…….
Administrative (212,040) (129,960)
cost…….
Income……………………… $ 35,960 $ 22,040
……
Activity Application
Activity Cost Driver Rate
Informa
tion E-
Activity System Commerc
s e
Service Consultin
s g
Staff support:
200 clients x $144,00
$720…………... 0
50 clients x $ 36,000
$720…………….
In-house computing:
2,600 CH x 80,60
$31………………. 0
1,800 CH x 55,800
$31……………….
Miscellaneous office
Informatio
n E-
Systems Commerce
Services Consulting
Billings:
3,100 hours x $387,500
$125………..
1,900 hours x $237,500
$125………..
Less: Professional
staff cost:
3,100 hours x (139,500
$45…… )
1,900 hours x (85,500)
$45……
Administrative (234,840 (107,160)
cost……. )
Income…………………… $ 13,160 $ 44,840
……..
Assign
Activity Cost Pool Level of ed
Pool Rate Cost Driver Overhe
ad
Cost
Machine setups $2,000 per × 5 setups $10,00
setup 0
Material $2 per pound × 10,000 20,000
handling pounds
Hazardous waste $5 per pound × 2,000 pounds 10,000
control
Quality control $75 per × 10 750
inspection inspections
Other overhead $10 per × 500 machine
costs machine hour hours 5,000
Total $45,75
0
2. Overhead 45,750
= $45.75
perbox
=
cost per 1,000
boxes
box of
chemicals
3. Predetermin total
budgeted cost $625,000
overhead
= =
ed total
budgeted
machine
hours 20,000
overhead
rate
= $31.25 per
machine hr.
b. Overhead $15,625
= $15.625
perbox
=
cost per 1,000
boxes
box of
chemicals
Assign
Activity Cost Pool Level of ed
Pool Rate Cost Driver Overhe
ad
Cost
Machine setups $2,000 per × 3 setups $
setup 6,000
Material $2 per pound × 900 pounds 1,800
handling
Hazardous waste $5 per pound × 300 pounds 1,500
$10,025
costperunit=
Overhead = $100.25
100plates
Roy Nova
al
Direct costs:
Materiala.................................... $2,336,000 $
4,576,0
00
Direct laborb............................... 168,000 396,000
Machine hoursc........................... 288,000
3,168,0
00
Total direct costs............................ $2,792,000 $
8,140,0
00
Assigned costs:
Solderingd.................................. $ 231,000 $
711,000
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
5-46 Solutions Manual
Shipmentse................................. 163,400 696,600
Quality controlf........................... 340,800 899,200
Purchase ordersg........................ 549,900 400,500
Machine powerh.......................... 4,800 52,800
Machine setupsi.......................... 350,000
400,000
Total assigned costs........................ $1,639,900 $
3,160,1
00
Total cost....................................... $4,431,900 $11,300
,100
Calculations follow.
Calculations:
Royal Nova
a
Material..................... 4,000 × 22,000 ×
$584 $208
b
Direct labor............... 4,000 × 22,000 ×
$42 $18
c
Machine hours........... 4,000 × 22,000 ×
$72 $144
d
Soldering................... 385,000 1,185,000 ×
× $.60 $.60
e
Shipments................. 3,800 × 16,200 ×
$43 $43
f
Quality control........... 21,300 × 56,200 ×
$16 $16
g
Purchase orders......... 109,980 80,100 ×
× $5 $5
h
Machine power.......... 16,000 × 176,000 ×
$.30 $.30
i
Machine setups.......... 14,000 × 16,000 ×
$25 $25
Profitability analysis:
Total
for
Per Unit 40,000
Units
Revenue............................................. $300 $12,000,0
00
Direct material................................... $140 $
5,600,000
Material-handling charge (10% of 14 560,000
material)............................................
Direct labor ($14 per hr. × 4 hr.)........ 56 2,240,000
Variable overhead ($4 per hr. × 4 hr.)* 16 640,000
Machine time ($10 per hr. × 1.5 hr.)... 15
600,000
Total cost....................................... $241 $
9,640,000
Unit contribution margin..................... $ 59
Total contribution margin $
(40,000 × $59).................................. 2,360,000
Total
for
Per Unit 65,000
Units
Revenue............................................. $150 $9,750,
000
Direct material................................... $ 80 $5,200,
000
Material-handling charge (10% of 8 520,000
material)............................................
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
Managerial Accounting, 7/e 5-51
Direct labor ($14 per hr. × 1.5 hr.)..... 21 1,365,0
00
Variable overhead ($4 per hr. × 1.5 6 390,000
hr.)*...................................................
Machine time ($10 per hr. × .5 hr.). . . . 5
325,000
Total cost....................................... $120 $7,800,
000
Unit contribution margin..................... $ 30
Total contribution margin $1,950,
(65,000 × $30).................................. 000
3. The pool rates, which apply to both the PC board and the
TV board, are calculated as follows:
Total
for
Per Unit 40,000
Units
Revenue.............................................. $300. $12,000,0
00 00
Direct material.................................... $140. $
00 5,600,000
Procurement ($.10 per part × 55 5.50 220,000
parts)..................................................
Production scheduling......................... 2.00 80,000
Packaging and shipping....................... 4.00 160,000
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
Managerial Accounting, 7/e 5-53
Machine setup ($1.60 per setup × 3 4.80 192,000
setups)................................................
Hazardous waste disposal ($3 per 1.05 42,000
lb. × .35 lb.).......................................
Quality control
($3.50 per inspection × 2 7.00 280,000
inspections)........................................
General supplies.................................. .60 24,000
Machine insertion ($.40 per part × 35 14.00 560,000
parts)..................................................
Manual insertion ($4 per part × 20 80.00 3,200,000
parts)..................................................
Wave soldering....................................
1.20 48,000
Total cost $ $10,406,0
260.1 00
5
Unit contribution margin $
39.85
Total contribution margin $
1,594,000
Total
for
Per Unit 65,000
Units
Revenue............................................. $ $9,750,
150.00 000
Direct material................................... $ $5,200,
80.00 000
Procurement ($.10 per part × 25 2.50 162,500
parts).................................................
Production scheduling........................ 2.00 130,000
Packaging and shipping...................... 4.00 260,000
Machine setups ($1.60 per setup × 2 3.20 208,000
setups)...............................................
Hazardous waste disposal ($3 per .06 3,900
lb. × .02 lb.)......................................
Quality control.................................... 3.50 227,500
General supplies................................. .60 39,000
Machine insertion ($.40 per part × 24 9.60 624,000
parts).................................................
Manual insertion................................. 4.00 260,000
Wave soldering................................... 1.20
78,000
Total cost........................................ $ $7,192,
110.66 900
Unit contribution margin..................... $
39.34
Total contribution margin................... $2,557,
100
totalmanufactur
ing-overheadcost
Overhead = budgeteddirect
-laborcost
rate
= $3,000,000/$600,000
= $5 per direct-labor dollar
Kona Malays
ian
Budgete Budget
Activity Cost Driver d Activity ed Cost Unit
Cost
Purchasing Purchase 1,158 $579,0 $500
orders 00
Material Setups 1,800 720,00 400
handling 0
Quality Batches 720 144,00 200
control 0
Roasting Roasting hours 96,100 961,00 10
0
Blending Blending hours 33,600 336,00 10
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
Managerial Accounting, 7/e 5-57
0
Packaging Packaging 26,000 260,00 10
hours 0
Kona Coffee
Malaysian Coffee
I: Machine-related
costs:
$450,000
9,000machinehrs. = $50 per machine hr.
III Engineering:
.
$90,000
100changeorders = $900 per change order
IV Plant-related
. costs:
$96,000
1,920sq. ft. = $50 per sq. ft.
I: Machine-related costs:
Odds: $50 per machine hr. × 4 = $200 per
machine hr. per unit unit
Ends: $50 per machine hr. × 1 = $50 per
machine hr. per unit unit
III Engineering:
:
$900perchangeorder×100changeorders×75%
Odd
1,000
units
s:
$67,500
= 1,000units= $67.50 per unit
$900perchangeorder×100changeorders×25%
End
5,000
units
s:
$22,500
= 5,000
units
= $4.50 per unit
IV Plant-related costs:
.
$50per sq. ft.×1,920sq. ft.×80%
Odd
1,000units
s:
$76,800
= = $76.80 per unit
1,000
units
$50persq.ft.×1,920sq.ft.×20%
End
5,000units
s:
$19,200
= = $3.84 per unit
5,000
units
Odds Ends
Direct material..................... $ 40.00 $ 60.00
Direct labor.......................... 30.00 45.00
Manufacturing overhead:
Machine-related............... 200.00 50.00
Setup and inspection........ 90.00 18.00
Engineering...................... 67.50 4.50
Plant-related.................... 76.80 3.84
Total cost per unit................ $504.30 $181.3
4
Odds Ends
New product cost (ABC)........ $504.30 $181.3
4
Pricing policy........................ × 120% ×
120%
New target price................... $605.16 $217.6 (rounde
1 d)
Odds Ends
Manufacturing overhead
costs:
Machine-related............... $200.00
$50.00
Setup and inspection........ 90.00
18.00
Engineering...................... 67.50
4.50
Plant-related.................... 76.80
3.84
Total overhead cost per unit. $434.30 $76.34
× Production volume............. × 1,000 ×
5,000
Total overhead assigned....... $434,30 $381,7
0 00
Total = $816,000
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
5-64 Solutions Manual
PROBLEM 5-42 (CONTINUED)
7. Cost distortion:
Odds Ends
Traditional volume-based costing
system:
reported product cost................... $ 166.00 $249.00
Activity-based costing system:
reported product cost................... 504.30 181.34
Amount of cost distortion per unit..... $(338.30) $ 67.66
Traditio Tradition
nal al
system system
underco overcost
sts s
odds by ends by
$338.30 $67.66
per unit per unit
Payroll................................................ $180,
000
Employee benefits.............................. 36,00
0
Telephone.......................................... 38,00
0
Other utilities..................................... 22,00
0
Materials and supplies........................ 6,000
Depreciation.......................................
6,000
Total Material-Handling Department costs $288,
000
totalMaterial
-Handling
Departmentcosts
Material- =
totaldirect
-material
costs
handling rate
$288,000
= $2,006,000
+$874,000
= 10%
Previous method:
New method:
Net reduction..................................... $
74,600
20x2 20x3
Direct-material cost:
20x2 ($2,880,000 × 1.025)...... $2,952,0
00
20x3 ($2,952,000 × 1.025)...... _________ $
3,025,80
0
Material-handling rate (10%)....... $ $
295,200 302,580
Deduct: Direct traceable costs *....
46,000 46,000
Variable material-handling costs.. $ $
249,200 256,580
Calculation of forecasted
purchase orders:
$46,000
b
70% × $2,952,000 = $2,066,400
c
70% × $3,025,800 = $2,118,060
d
10% × $2,066,400 = $206,640
e
10% × $2,118,060 = $211,806
Competence:
Integrity:
Credibility:
Tuff Stuff:
Direct material........................... $ 5.00
Direct labor ($8.00 per hour × 2 16.00
hours)*.........................................
Overhead ($3.50 per hour × 2 7.00
hours)*.........................................
Tuff Stuff unit cost................. $28.00
Ruff Stuff:
Direct material........................... $ 3.00
Direct labor ($8.00 per hour × 3 24.00
hours)*.........................................
Overhead ($3.50 per hour × 3 10.50
hours)*.........................................
Ruff Stuff unit cost................. $37.50
Fabricating:
Total cost............................................. $992,00
0
Less: Direct material............................. 160,000
Less: Direct labor.................................
600,000
Pool overhead cost............................... $232,00
0
Assembly:
Total cost............................................. $318,00
0
Less: Direct labor.................................
200,000
Pool overhead cost............................... $118,00
0
1
.
Standar Deluxe Heavy-
d Model Model Duty
Model
Product costs based on
traditional, volume-
based costing system......... $105.0 $215.0 $232.00
0 0
× 110%.................................. × × ×
110% 110% 110%
Target price........................... $115.5 $236.5 $255.20
a
Pool I:
Depreciation, machinery........................... $1,480,
000
Maintenance, machinery...........................
120,000
Total........................................................ $1,600,
000
b
Pool II:
d
Pool IV:
Depreciation, taxes, and insurance for $300,00
factory........................................................ 0
Miscellaneous manufacturing overhead.....
295,000
Total........................................................ $595,00
0
3
.
Stand Delux Heavy
ard e Duty
Model Model Model
Product costs based on activity-
based
costing system........................ $ $437. $226.12
96.82 75
× 110%........................................ × × × 110%
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
5-84 Solutions Manual
110% 110%
New target price.......................... $106. $481. $248.73
50 53
4 MEMORANDUM
.
Date: Today
Integrity:
Objectivity:
Percentag
e
Annual of Total
McGraw-Hill/Irwin 2008 The McGraw-Hill Companies,
Inc.
Managerial Accounting, 7/e 5-93
Raw- Annual Raw- Raw-
Material Material Material
Product Cost per Volume Cost Cost*
Unit
G $35.00 8,000 $ 280,000 25%
T 52.50 15,000 787,500 69%
W 17.50 4,000 70,000 6%
Total $1,137,500 100%
a
Machine setup:
Product ($5,250 × 20%) ÷ 8,000 = $ .13
G: units
Product ($5,250 × 30%) ÷ 15,000 = $ .11
T: units
Product ($5,250 × 50%) ÷ 4,000 = $ .66
W: units
b
Machinery
:
Product ($1,225,000 × ÷ 8,000 = $38.28
G: 25%) units
Product ($1,225,000 × ÷ 15,000 = $40.83
T: 50%) units
Product ($1,225,000 × ÷ 4,000 = $76.56
W: 25%) units
c
Inspection
:
Product ($525,000 × ÷ 8,000 = $ 9.84
G: 15%) units
Product ($525,000 × ÷ 15,000 = $15.75
T: 45%) units
Product ($525,000 × ÷ 4,000 = $52.50
W: 40%) units
d
Material handling:
*Rounded
*Rounded
*Rounded
*Rounded
3.
JR-14 RM-13
Estimat Estimat
20x1 ed 20x1 ed
Cost 20x2 Cost 20x2
Data Produc Data Produc
t t
Cost Cost
Direct material:
No cost increase... $1,000, $1,750,
000 000
Direct labor:
Direct labor $185, $92,5
185 93
× 1.08 cost 200,00 (round 100,00 (round
increase................ 0 ed) 0 ed)
Machining:
Machining activity 15,00 30,00
in hours 0 0
× $10 per hour. . . 150,00 300,00
0 0
Assembly:
Assembly activity 6,000 5,500
in hours
× $20 per hour. . . 120,00 110,00
0 0
Material handling:
Number of parts 5 10
× units produced × ×
5,000 5,000
25,00 50,00
0 0
× $.80 per unit. . . 20,000 40,000
Inspection:
Inspection hours 5,000 7,500
× $10 per hour. . .
50,000 75,000
Total cost.............. $1,540, $2,375,
000 000
4. WHITESTONE COMPANY
BUDGETED STATEMENT OF GROSS MARGIN FOR 20X2
JR-14 RM-13 Total
Sales revenue........................ $1,810, $2,229, $4,040,
500 500 000
Cost of goods manufactured
and sold:
Beginning finished-goods $ $ $
inventory............................... 240,000 300,000 540,000
Ad Direct material............... 1,000,0 1,750, 2,750,0
d: 00 000 00
Direct labor.................... 200,000 100, 300,000
000
Machining...................... 150,000 300, 450,000
000
Assembly....................... 120,000 110, 230,000
000
Material handling........... 20,000 40, 60,000
000
Inspection......................
50,000 75,000 125,000
Cost of goods available for $1,780, $2,675, $4,455,
sale....................................... 000 000 000
Les Ending finished-goods
s: inventory*..................... 215,600 332,500 548,100
Cost of goods sold................. $1,564, $2,342, $3,906,
400 500 900
Gross margin......................... $ $ $
246,100 (113,00 133,100
0)