1.
Ascertain the cost allocated using each method of allocation.
1.
Explanation of Solution
a) Direct method:
Compute the base for allocation:
Departmental Cost Allocation Bases | |||||
Particulars | Info systems | Facilities | Programming | Consult | Training |
Info systems | $600 | $1,200 | $300 | $900 | |
20% | 40% | 10% | 30% | ||
Facilities | $240 | $960 | $600 | $600 | |
10% | 40% | 25% | 25% | ||
Total Amount | $80,000 | $40,000 | $160,000 | $190,000 | $125,000 |
Table (1)
Compute the total costs allocated:
Info systems | |||
Particulars | Programming | Consult | Training |
Service percentage | 40% | 10% | 30% |
Allocation percentage | 50.00% | 12.50% | 37.50% |
Allocation amount ($80,000) | $40,000 | $10,000 | $30,000 |
Facilities | |||
Particulars | Programming | Consult | Training |
Service percentage | 40% | 25% | 25% |
Allocation percentage | 44.44% | 27.78% | 27.78% |
Allocation amount ($40,000) | $17,776 | $11,112 | $11,112 |
Particulars | Programming | Consult | Training |
Info systems | $40,000 | $10,000 | $30,000 |
Facilities | $17,776 | $11,112 | $11,112 |
Total Amount Allocated | $57,776 | $21,112 | $41,112 |
Particulars | Programming | Consult | Training |
First phase allocation | $160,000 | $190,000 | $125,000 |
Info systems | $40,000 | $10,000 | $30,000 |
Facilities | $17,776 | $11,112 | $11,112 |
Total Amount Allocated | $217,776 | $211,112 | $166,112 |
Table (2)
b.1) Split-off method if info systems are split first:
Compute the base for allocation:
Departmental Cost Allocation Bases | |||||
Particulars | Info systems | Facilities | Programming | Consult | Training |
Info systems | $600 | $1,200 | $300 | $900 | |
20% | 40% | 10% | 30% | ||
Facilities | $240 | $960 | $600 | $600 | |
10% | 40% | 25% | 25% | ||
Total Amount | $80,000 | $40,000 | $160,000 | $190,000 | $125,000 |
Table (3)
Compute the total costs allocated:
Particulars | Facilities | Programming | Consult | Training |
Service percentage | 20% | 40% | 10% | 30% |
Allocation amount ($80,000) | $16,000 | $32,000 | $8,000 | $24,000 |
Facilities | ||||
Particulars | Programming | Consult | Training | |
Service percentage | 40% | 25% | 25% | |
Allocation percentage | 44.44% | 27.78% | 27.78% | |
Allocation amount ($56,000) | $24,886 | $15,557 | $15,557 | |
Particulars | Programming | Consult | Training | |
Info systems | $32,000 | $8,000 | $24,000 | |
Facilities | $24,886 | $15,557 | $15,557 | |
Total Amount Allocated | $56,886 | $23,557 | $39,557 | |
Particulars | Programming | Consult | Training | |
First phase allocation | $160,000 | $190,000 | $125,000 | |
Info systems | $32,000 | $8,000 | $24,000 | |
Facilities | $24,886 | $15,557 | $15,557 | |
Total Amount Allocated | $216,886 | $213,557 | $164,557 |
Table (4)
b.2) Split-off method if info systems are split first:
Compute the base for allocation:
Departmental Cost Allocation Bases | |||||
Particulars | Info systems | Facilities | Programming | Consult | Training |
Info systems | $600 | $1,200 | $300 | $900 | |
20% | 40% | 10% | 30% | ||
Facilities | $240 | $960 | $600 | $600 | |
10% | 40% | 25% | 25% | ||
Total Amount | $80,000 | $40,000 | $160,000 | $190,000 | $125,000 |
Table (5)
Compute the total costs allocated:
Particulars | Facilities | Programming | Consult | Training |
Service percentage | 10% | 40% | 25% | 25% |
Allocation amount ($40,000) | $4,000 | $16,000 | $10,000 | $10,000 |
Info systems | ||||
Particulars | Programming | Consult | Training | |
Service percentage | 40% | 10% | 30% | |
Allocation percentage | 50.00% | 12.50% | 37.50% | |
Allocation amount ($84,000) | $42,000 | $10,500 | $31,500 | |
Particulars | Programming | Consult | Training | |
Facilities | $16,000 | $10,000 | $10,000 | |
Info systems | $42,000 | $10,500 | $31,500 | |
Total Amount Allocated | $58,000 | $20,500 | $41,500 | |
Particulars | Programming | Consult | Training | |
First phase allocation | $160,000 | $190,000 | $125,000 | |
Facilities | $16,000 | $10,000 | $10,000 | |
Info systems | $42,000 | $10,500 | $31,500 | |
Total Amount Allocated | $218,000 | $210,500 | $166,500 |
Table (6)
c) Reciprocal method
Compute the base for allocation:
Departmental Cost Allocation Bases | |||||
Particulars | Info systems | Facilities | Programming | Consult | Training |
Info systems | $600 | $1,200 | $300 | $900 | |
20% | 40% | 10% | 30% | ||
Facilities | $240 | $960 | $600 | $600 | |
10% | 40% | 25% | 25% | ||
Total Amount | $80,000 | $40,000 | $160,000 | $190,000 | $125,000 |
Table (7)
Compute the total costs allocated:
Info systems | |||
Particulars | Programming | Consult | Training |
Allocation percentage | 40% | 10% | 30% |
Allocation amount ($85,714.29) | $34,286 | $8,571 | $25,714 |
Facilities | |||
Particulars | Programming | Consult | Training |
Allocation percentage | 40% | 25% | 25% |
Allocation amount ($57,142.86) | $22,857 | $14,286 | $14,286 |
Particulars | Programming | Consult | Training |
Info systems | $34,286 | $8,571 | $25,714 |
Facilities | $22,857 | $14,286 | $14,286 |
Total Amount Allocated | $57,143 | $22,857 | $40,000 |
Particulars | Programming | Consult | Training |
First phase allocation | $160,000 | $190,000 | $125,000 |
Info systems | $34,286 | $8,571 | $25,714 |
Facilities | $22,857 | $14,286 | $14,286 |
Total Amount Allocated | $217,143 | $212,857 | $165,000 |
Table (8)
Compute the base for allocation:
Reciprocal Cost allocation Using Solver | |||||
Particulars | Allocated costs | Service rates to | Allocation to | ||
Info systems | Facilities | Info systems | Facilities | ||
Info systems | $85,714.29 | 1.00 | (0.20) | $85,714 | ($17,143) |
Facilities | $57,142.86 | (0.10) | 1.00 | ($5,714) | $57,143 |
Total | $80,000 | $40,000 |
Table (9)
2.
Ascertain the impact of the proposed plan and its overall impact.
2.
Explanation of Solution
A new allocation base based on the floor space occupied, machine hours may provide a more similar value like the outside market cost. In such a case the market prices shall force a more competitive service department costs similar to the service costs of the outside suppliers.
Want to see more full solutions like this?
Chapter 7 Solutions
Cost Management
- Hii, Tutor Give answer to this Problemarrow_forwardStockholders equity? General accountingarrow_forwardCooper Audio Systems produces car sound systems. Estimated sales (in units) are 45,000 in April, 38,000 in May, and 36,500 in June. Each unit is priced at $75. Cooper wants to have 40% of the following month's sales in ending inventory. That requirement was met on April 1. Each sound system requires 4 speakers and 10 feet of wiring. Speakers cost $6 each, and wiring is $0.50 per foot. Cooper wants to have 25% of the following month's production needs in ending raw materials inventory. On April 1, Cooper had 30,000 speakers and 95,000 feet of wire in inventory. What is Cooper's expected sales revenue for May?arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education