In: Accounting
PARTS D AND E ONLY PLEASE
Case 4
Natha Corporation manufacturers two types of travel mugs: Simple, and Sophisticated. The company budgets to produce 20,000 units of the Simple mugs and 10,000 units of the Sophisticated mugs. Manufacturing takes place in two production departments: Machining and Assembly. The Simple mugs are produced in batches of 200 units; however, due to the more intricate detail included on the Sophisticated mugs, they are produced in batches of 50 units.
The company’s Controller has asked you to compare the plantwide, departmental, and activity-based cost allocation methods. To assist in your analysis, the Controller has provided you with the budgeted cost information for the 2020 fiscal year.
Natha Budgeted Information for the Year Ended December 31, 2020 |
|||
Machining Department |
Simple |
Sophisticated |
Total |
Direct materials cost |
$90,000.00 |
$52,500.00 |
$142,500.00 |
Direct labour cost |
45,000.00 |
30,000.00 |
75,000.00 |
Overhead costs |
120,000.00 |
||
Machine hours |
12,000 |
18,000 |
30,000 |
Direct labour hours |
4,000 |
1,000 |
5,000 |
Assembly Department |
Simple |
Sophisticated |
Total |
Direct materials cost |
$7,500.00 |
$15,000.00 |
$22,500.00 |
Direct labour cost |
22,500.00 |
37,500.00 |
60,000.00 |
Overhead costs |
40,000.00 |
||
Machine hours |
6,000 |
4,000 |
10,000 |
Direct labour hours |
3,500 |
500 |
4,000 |
PART A
PART B
PART C
Quantity of Cost Driver |
|||||
Activities |
Cost Driver |
Activity Cost |
Simple |
Sophisticated |
Total |
Materials handling |
Number of parts |
$45,000.00 |
6,000 |
9,000 |
15,000 |
Setups |
Number of setups |
$74,500.00 |
104 |
45 |
149 |
Inspection |
Inspection hours |
$40,500.00 |
7,500 |
1,500 |
9,000 |
$160,000.00 |
PART D
PART E
Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks! |
Natha | ||||
Answer A | ||||
Calculation of Plant wide OH Rate | Simple | Sophisticated | Total | Note |
Machine hours- Machining | 12,000.00 | 18,000.00 | 30,000.00 | A |
Machine hours- Assembly | 6,000.00 | 4,000.00 | 10,000.00 | B |
Total Machine hours | 18,000.00 | 22,000.00 | 40,000.00 | C=A+B |
Total | Note | |
Overhead cost- Machining | 120,000.00 | D |
Overhead cost - Assembly | 40,000.00 | E |
Total overhead cost | 160,000.00 | F=D+E |
Plant wide OH Rate | 4.00 | G=F/C |
Answer A b | |||
Allocation of OH | Simple | Sophisticated | Note |
Machine hours | 18,000.00 | 22,000.00 | See C |
Predetermined OH Rate | 4.00 | 4.00 | See G |
Allocated OH | 72,000.00 | 88,000.00 | H=C*G |
Direct materials- Machining | 90,000.00 | 52,500.00 | |
Direct materials- Assembly | 7,500.00 | 15,000.00 | |
Direct labor- Machining | 45,000.00 | 30,000.00 | |
Direct labor- Assembly | 22,500.00 | 37,500.00 | |
Total manufacturing cost | 237,000.00 | 223,000.00 | I |
Answer A c | Simple | Sophisticated | |
Total manufacturing cost | 237,000.00 | 223,000.00 | See I |
Budgeted units | 20,000.00 | 10,000.00 | J |
Manufacturing cost per unit | 11.85 | 22.30 | K=I/J |
Answer B | |||
Calculation of departmental OH Rate | Machining | Assembly | Note |
Machine/ Labor hours- Simple | 12,000.00 | 3,500.00 | L |
Machine/ Labor hours- Sophisticated | 18,000.00 | 500.00 | M |
Total Machine hours | 30,000.00 | 4,000.00 | N=L+M |
Overhead cost | 120,000.00 | 40,000.00 | See F |
Departmental OH Rate | 4.00 | 10.00 | O=F/N |
Answer A b | |||
Allocation of OH- Machining | Simple | Sophisticated | |
Machine hours | 12,000.00 | 18,000.00 | See L |
Predetermined OH Rate | 4.00 | 4.00 | See O |
Allocated OH | 48,000.00 | 72,000.00 | P=L*O |
Allocation of OH- Assembly | |||
Labor hours | 3,500.00 | 500.00 | See L |
Predetermined OH Rate | 10.00 | 10.00 | See O |
Allocated OH | 35,000.00 | 5,000.00 | Q=L*O |
Manufacturing cost | Simple | Sophisticated | |
Direct materials- Machining | 90,000.00 | 52,500.00 | |
Direct materials- Assembly | 7,500.00 | 15,000.00 | |
Direct labor- Machining | 45,000.00 | 30,000.00 | |
Direct labor- Assembly | 22,500.00 | 37,500.00 | |
Allocation of OH- Machining | 48,000.00 | 72,000.00 | See P |
Allocation of OH- Assembly | 35,000.00 | 5,000.00 | See Q |
Total manufacturing cost | 248,000.00 | 212,000.00 | R |
Answer A c | Simple | Sophisticated | |
Total manufacturing cost | 248,000.00 | 212,000.00 | See R |
Budgeted units | 20,000.00 | 10,000.00 | J |
Manufacturing cost per unit | 12.40 | 21.20 | S=R/J |
Answer C a | ||||
Calculation of ABC rates for overhead | T | U | V=T/U | |
Activity cost pool | Cost Driver | Cost | Quantity | ABC rates |
Materials handling | Number of parts | 45,000.00 | 15,000.00 | 3.00 |
Setups | Number of Setups | 74,500.00 | 149.00 | 500.00 |
Inspections | Inspection hours | 40,500.00 | 9,000.00 | 4.50 |
Total Cost assigned | 160,000.00 |
See V | W | X=V*W | Y | Z=Y*V | ||
Allocation table | Simple | Sophisticated | ||||
Activity cost pool | Cost Driver | ABC Rates | Activity used | Cost assigned | Activity used | Cost assigned |
Materials handling | Number of parts | 3.00 | 6,000.00 | 18,000.00 | 9,000.00 | 27,000.00 |
Setups | Number of Setups | 500.00 | 104.00 | 52,000.00 | 45.00 | 22,500.00 |
Inspections | Inspection hours | 4.50 | 7,500.00 | 33,750.00 | 1,500.00 | 6,750.00 |
103,750.00 | 56,250.00 |
Manufacturing cost | Simple | Sophisticated |
Direct materials- Machining | 90,000.00 | 52,500.00 |
Direct materials- Assembly | 7,500.00 | 15,000.00 |
Direct labor- Machining | 45,000.00 | 30,000.00 |
Direct labor- Assembly | 22,500.00 | 37,500.00 |
Allocation of OH | 103,750.00 | 56,250.00 |
Total manufacturing cost | 268,750.00 | 191,250.00 |
Answer C | Simple | Sophisticated |
Total manufacturing cost | 268,750.00 | 191,250.00 |
Budgeted units | 20,000.00 | 10,000.00 |
Manufacturing cost per unit | 13.44 | 19.13 |
Answer D |
Plant wide OH rate is the simplest method. You don’t have to put so much of your mind or time. Just take total activity used and total costs to arrive at the allocation rate. |
Disadvantage is it is too easy to calculate overhead rate. Some products may use more overhead cost than other but cost will be applied to them proportionately. It will create cost distortion. |
Departmental overhead rates is also a simple method. You don’t have to put so much of your mind or time. Just take total activity used and total costs to arrive at the allocation rate. Compared to Plant wide OH rate it is more logical. |
Disadvantage is some products may use more overhead cost than other but cost will be applied to them proportionately. It will create cost distortion. |
ABC method is the most logical method and is accepted everywhere. Each overhead cost will be allocated on the basis of nature and their usages. |
Disadvantage is some time it is difficult to allocated all type of overhead cost on the basis of services used. |
Answer E |
ABC method is always preferable because the ABC method adds competitive advantage to the company's pricing structure by providing accurate cost data. |