In: Accounting
ACTIVITY BASED ACCOUNTING
The Columbus Company produces only two products: a major computer part and cell phones. The company uses a normal cost system and overhead costs are currently allocated using a plant-wide overhead rate based on direct labor hours. Outside cost consultants have recommended, however, that the company use activity-based costing to charge overhead to products.
The company expects to produce 3,900 computer parts and 2,220 cell phones during the next year. Each computer part requires 2.25 direct labor hours to produce and each cell phone requires 0.75 hour to produce.
The direct material and direct labor costs included in the two products are as follows:
Item |
Computer Part |
Cell-Phone |
Direct Material (per unit) |
$29 |
$19.20 |
Direct Labor (per unit) |
$18.10 |
$ 4.50 |
Budgeted (Estimated) Total Factory Overhead Data For the year:
Activity |
Budgeted Overhead Dollars |
Estimated Volume Level |
Production Setups |
$79,300 |
22 setups |
Material Handling |
$69,900 |
4,900 lbs. |
Packaging and Shipping |
$119,400 |
5,925 boxes |
Total Factory Overhead |
$268,600 |
Based on an analysis of the three overhead activities, it was estimated that the two products would require these activities as follows for the year:
Activity |
Computer Parts |
Cell Phones |
Overall Totals |
Production Setups |
5 setups |
15 setups |
20 setups |
Material Handling |
1,000 lbs. |
4,000 lbs. |
5,000 lbs. |
Packaging and Shipping |
4,000 boxes |
2,000 boxes |
6,000 boxes |
Required:
1 | OH Rate | $25.73 | |||
(Total Budgeted Overhead Dollars/Total Budgeted Direct Labor Hours) | |||||
($268,600/10,440) | |||||
Total budgeted DLH | |||||
3,900 computer parts x 2.25 DLH per part | 8,775 | ||||
2,220 cell phones x 0.75 DLH per phone | 1,665 | ||||
10,440 | |||||
Computer Parts | Cell Phones | ||||
Direct Material | $29.00 | $19.20 | |||
Direct labor | $18.10 | $4.50 | |||
Manufacturing Overhead | $57.90 | $19.30 | |||
Total Unit cost | $105.00 | $43.00 | |||
2 | |||||
Cost Item | Budgeted Overhead | Estimated Volume | Activity Cost | ||
Production Setups | $79,300 | 22 | 3604.55 | ||
Material Handling | $69,900 | 4,900 | 14.27 | ||
Packaging and Shipping | $119,400 | 5,925 | 20.15 | ||
3 | Computer Parts | Cell Phones | |||
Direct Material | $113,100.00 | $42,624.00 | |||
Direct labor | $70,590.00 | $9,990.00 | |||
Manufacturing Overhead | |||||
Production Setups | $18,022.75 | $54,068.25 | |||
Material Handling | $14,270.00 | $57,080.00 | |||
Packaging and Shipping | $80,600.00 | $40,300.00 | |||
Total cost | $296,582.75 | $204,062.25 | |||
Total Units Produced | 3,900 | 2,220 | |||
Total Cost Per Unit | $76.05 | $91.92 | |||