Académique Documents
Professionnel Documents
Culture Documents
(a)
(b)
(c)
4-7
Cost Driver
Materials handling
Machine setups
Factory machine maintenance
Factory supervision
Quality control
Number of requisitions
Number of setups
Machine hours used
Direct labor hours
Number of inspections
4-8
Estimated
Expected Use of
Overhead Cost Drivers per Activity =
$ 450,000
4,000,000
1,440,000
336,000
Activity-Based
Overhead Rates
$37.50 per designer hour
$25.00 per machine hour
$18.00 per labor hour
$10.50 per finished unit
Estimated
Expected Use of
Overhead Cost Drivers per Activity =
$
Cost Drivers
11,000 orders
50,000 machine hours
500,000 labor hours
90,000
480,000
1,760,000
15,000 orders
60,000 machine hours
440,000 labor hours
Activity-Based
Overhead Rates
$6.00 per order
$8.00 per machine hour
$4.00 per labor hour
Non-value-added
Non-value-added
Value-added
Non-value-added
Non-value-added
Non-value-added
Non-value-added
Value-added
Hours
Non-value-added Activities
(2) Staff meetings
(4) Lunch
(6) Entertaining a prospective client
3.0
2.0
1.5
6.5
Hours
1
1
2
4
4-9
Batch- or unit-level
Unit-level
Unit-level
Batch- or unit-level
Facility-level
Batch- or product-level
Batch- or product-level
Unit-level
Facility-level
Batch-level
Facility-level
Unit-level
Product-level
Unit-level
Batch-level
Batch-level
Product-level
Facility-level
(b)
4-10
$50,000
= $5,000 per product change
10
Machining
$300,000
= $2 per machine hour
150,000
Material handling
$100,000
= $1,000 per set up
100
Product designproduct-level
Machiningunit-level
Material handlingbatch-level
DO IT! 4-1
1.
2.
3.
4.
5.
True
False
False
True
True
DO IT! 4-2
(a) Computations of activity-based overhead rates per cost driver:
Activity Cost
Pools
Machine setup
Machining
Packing
Estimated
Overhead
$ 20,000
110,000
30,000
$160,000
AD908
Expected
Activity Cost
Pools
Machine setup
Machining
Packing
Total assigned costs
Use of Cost
Drivers per Activity-Based
Cost
Product
Overhead Rates Assigned
25
1000
$500
$ 22
$12,500
22,000
15
4000
$500
$ 22
7,500
88,000
150
$ 60
9,000
$43,500
350
$ 60
21,000
$116,500
(a)
(b)
(a) (b)
BC113
$43,500
3,000
$14.50
AD908
$116,500
1,400
$83.21
4-11
DO IT! 4-3
1.
2.
3.
4.
5.
6.
NVA
VA
NVA
NVA
VA
VA
DO IT! 4-4
(a)
(b)
(c)
(d)
(e)
(f)
(g)
(h)
4-12
unit-level
product-level
facility-level
batch-level
unit-level
batch-level
facility-level
unit-level
SOLUTIONS TO EXERCISES
EXERCISE 4-1
(a)
Estimated overhead
= Predetermined overhead rate
Direct labor costs
$300,000
= 200% of direct labor cost
$50,000 + $100,000
Cost drivers
Machine hours
Set up hours
Estimated overhead
$200,000
100,000
Traditional costing
$50,000 X 200%
$100,000 X 200%
Standard
$100,000
$100,000
Activity-based costing
Machining:
1,000 X $100
1,000 X $100
Machine setup:
100 X $200
400 X $200
$200,000
$200,000
$100,000
$100,000
20,000
$120,000
Custom
80,000
$180,000
4-13
EXERCISE 4-2
(a)
Sales
Costs
Operating income
(b)
Product 540X
Product 137Y
$200,000
55,000
$145,000
$160,000
50,000
$110,000
Product 249S
$80,000
15,000
$65,000
Sales
Costs
Operating income
(c) Product 540X:
Product 540X
Product 137Y
$200,000
50,000
$150,000
$160,000
35,000
$125,000
Product 249S
$80,000
35,000
$45,000
Product 137Y
Product 249S
(d) These costs are similar probably because the cost drivers are
essentially the same; that is, they are based on a unit volume
concept.
4-14
EXERCISE 4-3
(a)
Cost drivers
Cutting
Machine hours
Design
Number of setups
Estimated overhead
$300,000
600,000
Design
$600,000 = $400 per setup
1,500
Wool
Activity-based costing
Cutting
100,000 X $1.50
100,000 X $1.50
Design
1,000 X $400
500 X $400
Total cost allocated
(b)
Cotton
$150,000
$150,000
400,000
200,000
$350,000
$550,000
Cotton
$450,000
$450,000
4-15
EXERCISE 4-4
(a)
Overhead assigned
Car wheels
Truck wheels
Total overhead
(b)
Activity Cost Pool
Estimated
Overhead
Setting up machines
Assembling
Inspection
$180,000
280,000
240,000
(c)
Expected
ABC
Use of
Overhead
Cost Drivers =
Rate
1,000
70,000
1,200
Car Wheels
Expected Use
Activity-Based
of Cost Driver
Overhead
=
per Product X
Rates
Setting up machines
Assembling
Inspection
Total cost assigned
4-16
= $400,000
= 300,000
$700,000
(40,000 X $10)
(30,000 X $10)
200
40,000
100
$180
$ 4
$200
$180
$ 4
$200
Cost
Assigned
$ 36,000
$160,000
$ 20,000
$216,000
Truck Wheels
Expected use
Activity-Based
of Cost Driver
Overhead
per Product X
Rates
=
800
30,000
1,100
$180
$ 4
$200
Cost
Assigned
$144,000
$120,000
$220,000
$484,000
4-17
EXERCISE 4-5
(a)
Activity Cost Pools
Scheduling and travel
Setup time
Supervision
Estimated Overhead
$90,000
$70,000
$40,000
Expected use
of Cost Drivers = ABC Overhead Rates
1,500
$ 60.00
700
$100.00
$400,000*
$
.10
*$100,000 + $300,000
Commercial
Cost Assigned
$ 60,000
45,000
10,000
$115,000
Residential
(b)
Revenues
Direct material costs
Direct labor costs
Overhead costs
Operating income (loss)
(c)
4-18
Commercial
$300,000
$ 30,000
100,000
115,000
245,000
$ 55,000
Cost Assigned
$30,000
25,000
30,000
$85,000
Residential
$480,000
$ 50,000
300,000
85,000
435,000
$ 45,000
EXERCISE 4-6
(a) Traditional costing:
$235,000 2,500 (800 + 1,700) hours
= $94 per direct labor hour
(1) One mobile safe:
800 hours X $94 = $75,200
$75,200 200 = $376 each
(2) One walk-in safe:
1,700 hours X $94 = $159,800
$159,800 50 = $3,196 each
(b) Activity-based costing:
(1) Material handling costs
$150,000 500 (300 + 200) moves = $300 per move
(a) One mobile safe:
300 moves X $300 = $90,000
$90,000 200 = $450 each
(b) One walk-in safe:
200 moves X $300 = $60,000
$60,000 50 = $1,200 each
(2) Purchasing activity costs
$85,000 800 (450 + 350) orders = $106.25 per order
(a) One mobile safe:
450 orders X $106.25 = $47,812.50
$47,812.50 200 = $239.0625 each
(b) One walk-in safe:
350 orders X $106.25 = $37,187.50
$37,187.50 50 = $743.75 each
4-19
Mobile safe
Walk-in safe
Traditional
Costing
Activity-Based
Costing
$ 376
$3,196
**$689.0625**
$ 1,943.75**
**$450 + $239.0625
**$1,200 + $743.75
EXERCISE 4-7
The following activities might be identified at Quik Prints Company from
your analysis of its operations and a discussion with the owner-manager,
James Kieper.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
4-20
11.
12.
13.
EXERCISE 4-8
Budgeted Costs
Cost Driver
Engineering design
Engineering prototypes
Engineering
Engineering hours
Depreciation, machinery
Electricity, machinery
Machinery
Machine hours
Machine setup
Number of setups
Inspections
Tests
Quality control
Number of tests or
inspections
Depreciation, plant
Insurance, plant
Property taxes
Oil, heating
Electricity, plant lighting
Factory utilities
Square feet or
Machine hours
Custodial wages
Maintenance
Number of
machines or
Machine hours
EXERCISE 4-9
The following cost drivers might be used to assign overhead:
1.
2.
3.
4.
5.
6.
7.
8.
Labor hours
Labor hours
Labor hours
Gallons of chemicals
Number of cartfuls or
labor hours
Number of cartfuls
Gallons of juice
Gallons of juice
9.
10.
11.
12.
13.
14.
15.
4-21
EXERCISE 4-10
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
EXERCISE 4-11
(a) The overhead rates are:
Activity Cost Pools
Expected Use
Estimated of Cost Drivers Activity-Based
Overhead per Activity = Overhead Rates
Materials handling
Machine setups
Quality inspections
$35,000
27,500
27,000
1,000
500
600
$35
55
45
Cost Driver
Materials handling
($35)
Machine setups ($55)
Quality inspections
($45)
Total costs
assigned (a)
4-22
Instruments
Number
Cost
Gauges
Number
Cost
Cost
Assigned
400
200
$14,000
11,000
600
300
$21,000
16,500
$35,000
27,500
200
9,000
400
18,000
27,000
$34,000
$55,500
$89,500
50
300
$680
$185
MEMO
To:
From:
Student
Re:
4-23
EXERCISE 4-12
(a) (1) Traditional product costing system:
$400,000 X .70 = $280,000 Selling costs assigned in March to the
high intensity product line.
(2) Activity-based costing system:
ActivityBased
Cost Drivers
Overhead
Overhead Cost
Used
X
Rates =
Assigned
$930,000
250
2,000
60,000
9,000
$930,000
$.05
$300
$10
$2.50
$1.00
$.03
$ 46,500
75,000
20,000
150,000
9,000
27,900
$328,400
4-24
EXERCISE 4-13
(a) 1.
2.
ActivityBased
Cost Drivers
Overhead
Overhead Cost
Used
X
Rate
=
Assigned
6,000
10,000
420
$.60
$.33
$12.00
$ 3,600
3,300
5,040
$11,940
EXERCISE 4-14
1.
2.
3.
4.
5.
6.
7.
8.
4-25
EXERCISE 4-15
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
Value-added
Non-value-added
Non-value-added
Non-value-added
Non-value-added
Value-added
Value-added
Non-value-added
Non-value-added
Non-value-added
Non-value-added
Value-added
EXERCISE 4-16
Value-Added Activities
Hours
1.0
1.0
1.0
2.5
5.5
Non-Value-Added Activities
Hours
0.5
1.0
1.0
1.0
2.0
5.5
Questionable Classifications
Writing contracts is value-added; writing letters may be value-added if
related to a specific case or it may be non-value-added if it is billing a client
or collecting receivables. Research may be value-added if it is unique, related
to a specific case, and is billable. Research may be non-value-added if it is
something the attorney should already have known and is not billable to
the client.
4-26
EXERCISE 4-17
Activity Cost Pools
Activity Level
Engineering
Machinery
Machine setup
Quality control
Product-level
Unit-level
Batch-level
Depends on frequency. Could be unit, batch,
or product-level
Facility-level
Facility-level
Factory utilities
Maintenance
EXERCISE 4-18
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
Facility-level activity
Product-level activity
Batch-level activity
Product-level activity
Product-level activity
Batch-level activity
Facility-level activity
Batch-level or unit-level activity
Unit-level activity
Unit-level activity
4-27
SOLUTIONS TO PROBLEMS
PROBLEM 4-1A
Home Model
Commercial Model
$18.50
19.00
* 23.40*
$60.90
$26.50
19.00
* 23.40*
$68.90
Direct materials
Direct labor
Overhead
Total unit cost
*$15.60 X 1.5 = $23.40
(b)
Estimated
Overhead
70,350
150,500
390,600
51,000
52,580
787,250
$1,502,280
Expected
Use of Cost Drivers
Activity-Based
Overhead Rate
335,000 Pounds
35,000 Machine hours
217,000 Parts
25,500 Tests
5,258 Gallons
335,000 Pounds
(c)
Home Model
ActivityBased
Expected
Overhead
Cost
Use of
Drivers X Rates = Assigned
215,000
Receiving
27,000
Forming
165,000
Assembling
15,500
Testing
3,680
Painting
215,000
Packing and shipping
Total costs assigned (a)
Units produced
(b)
4-28
$ .21
$ 4.30
$ 1.80
$ 2.00
$10.00
$ 2.35
45,150
116,100
297,000
31,000
36,800
505,250
$1,031,300
Commercial Model
ActivityBased
Expected
Overhead
Cost
Use of
Drivers X Rates = Assigned
120,000
8,000
52,000
10,000
1,578
120,000
$ .21
$ 4.30
$ 1.80
$ 2.00
$10.00
$ 2.35
$ 25,200
34,400
93,600
20,000
15,780
282,000
$470,980
54,000
10,200
$19.10
$46.17
(f)
Home Model
Commercial Model
$18.50
19.00
19.10
$56.60
$26.50
19.00
46.17
$91.67
Activity
Receiving
Forming
Assembling
Testing
Painting
Packing and shipping
Non-value-added
Value-added
Value-added
Non-value-added
Value-added
Value-added
4-29
PROBLEM 4-2A
Overhead Rate
Purchase orders @ $30
Machine setups @ $50
Machine hours @ $40
Inspections @ $25
Total assigned costs (a)
Royale
Drivers
Cost
Used
Assigned
Majestic
Drivers
Cost
Used
Assigned
15,000
5,000
75,000
9,000
25,000
13,000
45,000
19,000
$ 450,000
250,000
3,000,000
225,000
$3,925,000
$ 750,000
650,000
1,800,000
475,000
$3,675,000
25,000
10,000
$157
$367.50
Total
Overhead
$1,200,000
900,000
4,800,000
700,000
$7,600,000
(b) The cost per unit and gross profit of each model under ABC costing
were:
Royale
Majestic
Direct materials
Direct labor
Manufacturing overhead
Total cost per unit
$ 700
120
157
$ 977
$ 420.00
100.00
367.50
$ 887.50
$1,600
977
$ 623
$1,300.00
887.50
$ 412.50
(c) Managements future plans for the two television models are not
sound. Under ABC costing, the Royale model is $210.50 ($623.00
$412.50) per unit more profitable than the Majestic model. If any
product should be phased out, it is the Majestic. But, by applying ABC
and activity-based management analysis, Overton may determine how
to reduce the costs of producing the Majestic model.
4-30
PROBLEM 4-3A
$103,600
112,000
120,350
$335,950
$1,199.82
600 Orders
8,000 Moves
100,000 D/L Hours
1,250 Setups
6,000 Inspections
168,000 Components
90,000 Sq. ft.
Activity-Based
Overhead Rate
$95 per order
$10.25 per move
$2.10 per D/L hour
$68 per setup
$15 per inspection
$.75 per component
$2.00 per sq. ft.
Expected Use of
Cost Drivers
Purchasing
60 Orders
Handling materials
800 Moves
Production
5,000 D/L Hours
Setting up machines
100 Setups
Inspecting
450 Inspections
Inventory control
16,000 Components
Utilities
8,000 Sq. ft.
Total overhead assigned
Activity-Based
X Overhead Rates = Cost Assigned
$95
$10.25
$2.10
$68
$15
$.75
$2.00
$ 5,700
8,200
10,500
6,800
6,750
12,000
16,000
$65,950
4-31
$ 103,600
112,000
65,950
$ 281,550
$1,005.54
(d) The difference between the traditional cost and the activity-based cost
per unit, $1,199.82 versus $1,005.54, is not great in amount but $194.28
($1,199.82 $1,005.54) is 19.3% of the more correct ABC cost per
unit. Activity-based costing is the preferable costing system for setting
prices because the real costs are more accurately reflected. The greater
accuracy is a result of multiple, more relevant activity cost drivers
under ABC than the single cost driver used with the traditional volumebased system.
4-32
PROBLEM 4-4A
CoolDay
Direct materials
Direct labor
Overhead
LiteMist
$0.400
0.250
0.351*
$1.001
$1.200
0.500
0.631**
$2.331
(c)
Estimated
Expected Use
Overhead of Cost Drivers =
$ 145,860
396,000
270,000
189,000
6,600
6,600,000
900,000
900,000
240,800
$1,241,660
800
CoolDay
ActivityExpected
Based
Use of
Overhead
Cost
Cost
Rates = Assigned
Drivers X
6,000
Grape processing
3,000,000
Aging
600,000
Bottling and corking
600,000
Labeling and boxing
Maintain and inspect
350
equipment
Total costs assigned (a)
Liters produced
Activity-Based
Overhead Rates
$22.10 per cart
$0.06 per month
$0.30 per bottle
$0.21 per bottle
$301 per inspection
LiteMist
ActivityExpected
Based
Use of
Overhead
Cost
Cost
= Assigned
Drivers X Rates
$22.10
$0.06
$0.30
$0.21
$132,600
180,000
180,000
126,000
600
3,600,000
300,000
300,000
$301
105,350
$723,950
450
$22.10
$0.06
$0.30
$0.21
$ 13,260
216,000
90,000
63,000
$301
135,450
$517,710
(b)
3,000,000
300,000
$0.241
$1.726
4-33
Products
CoolDay
LiteMist
$0.400
$1.200
0.250
0.500
0.241
1.726
$0.891
$3.426
Manufacturing Costs
Direct materials
Direct labor
Overhead
(e) To:
From:
Student
Subject:
4-34
a.
b.
c.
d.
The total cost of the two products under the two approaches was
as follows:
LiteMist
Traditional approach
$1.001
$2.331
ABC
$0.891
$3.426
4-35
PROBLEM 4-5A
Estimated
Overhead
$216,000
76,200
204,000
142,500
81,300
$720,000
Expected Use of
Cost Drivers per Activity
Activity-Based
Overhead Rates
4-36
Audit
Expected
ActivityUse of
Based
Cost
Overhead
Cost
Driver X
Rate
= Assigned
Tax
Expected
ActivityUse of
Based
Cost
Overhead
Cost
Driver X
Rate = Assigned
$1,000,000
600
25,000
22
56,000
$800,000
1,900
35,000
18
25,300
$.12
$30.48
$3.40
$3,562.50
Direct
$120,000
18,288
85,000
78,375
56,000
$.12
$30.48
$3.40
$3,562.50
Direct
$357,663
$ 96,000
57,912
119,000
64,125
25,300
$362,337
Activity
Employee training
Typing and secretarial
Computing
Facility rental
Travel
Non-value-added
Value-added
Value-added
Non-value-added
Non-value-added
Traditional costing
ABC
Difference
Audit
Tax
$400,000
357,663
$ 42,337
$320,000
362,337
$ 42,337
The $42,337 difference for audits is 10.6% lower under ABC costing,
while the $42,337 difference for tax is 13.2% higher under ABC costing.
Clearly, ABC costing should be used to determine the relative profitability of each service.
4-37