In: Accounting
  | 
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
  | 
  | 
  | 
Schedule showing the calculations of the activity-based overhead rates per cost driver
| 
 Cost Pool  | 
 Estimated MOH  | 
 Estimated Usage  | 
 Rate  | 
| 
 (a)  | 
 (b)  | 
 (a)/(b)  | 
|
| 
 Machine set-up  | 
 $18,780  | 
 41 set-ups  | 
 $458.05 per set-up  | 
| 
 Machining  | 
 $109,180  | 
 5,170 machine hours  | 
 $21.12 per machine hour  | 
| 
 Packaging  | 
 $31,710  | 
 480 orders  | 
 $66.06 per order  | 
Schedule assigning each activity’s overhead cost to the two products
| 
 Assignment of Overhead  | 
 BC113  | 
 AD908  | 
| 
 Machine Set-up  | 
 $11,909  | 
 $6,871  | 
| 
 (rate x expected usage by each product)  | 
 ($458.05 x 26)  | 
 ($458.05 x 15)  | 
| 
 Machining  | 
 $21,838  | 
 $87,352  | 
| 
 ($21.12 x 1,034)  | 
 ($21.12 x 4,136)  | 
|
| 
 Packing  | 
 $9,513  | 
 $22,196  | 
| 
 ($66.06 x 144)  | 
 ($66.06 x 336)  | 
|
| 
 Overhead assigned  | 
 $43,260  | 
 $116,419  | 
Calculation of overhead cost per unit of each product
| 
 BC113  | 
 AD908  | 
|
| 
 a)Total overhead assigned  | 
 $43,260  | 
 $116,419  | 
| 
 b)No. of units expected to produce  | 
 3,000 units  | 
 1,400 units  | 
| 
 c)Cost per unit (a/b)  | 
 $14.42 per unit  | 
 $83.16 per unit  | 
| 
 ($43,260/3000 units)  | 
 ($116,419/1,400 units)  |