In: Accounting
Problem 17-5A Pricing analysis with ABC and a plantwide overhead rate LO A1, A2, P1, P3
[The following information applies to the questions
displayed below.]
Sara’s Salsa Company produces its condiments in two types: Extra
Fine for restaurant customers and Family Style for home use. Salsa
is prepared in department 1 and packaged in department 2. The
activities, overhead costs, and drivers associated with these two
manufacturing processes and the company’s production support
activities follow.
Process | Activity | Overhead cost | Driver | Quantity | ||
Department 1 | Mixing | $ | 4,500 | Machine hours | 1,500 | |
Cooking | 11,250 | Machine hours | 1,500 | |||
Product testing | 112,500 | Batches | 600 | |||
$ | 128,250 | |||||
Department 2 | Machine calibration | $ | 250,000 | Production runs | 400 | |
Labeling | 12,000 | Cases of output | 120,000 | |||
Defects | 6,000 | Cases of output | 120,000 | |||
$ | 268,000 | |||||
Support | Recipe formulation | $ | 90,000 | Focus groups | 45 | |
Heat, lights, and water | 27,000 | Machine hours | 1,500 | |||
Materials handling | 65,000 | Container types | 8 | |||
$ | 182,000 | |||||
Additional production information about its two product lines
follows.
Extra Fine | Family Style | |||
Units produced | 20,000 | cases | 100,000 | cases |
Batches | 200 | batches | 400 | batches |
Machine hours | 500 | MH | 1,000 | MH |
Focus groups | 30 | groups | 15 | groups |
Container types | 5 | containers | 3 | containers |
Production runs | 200 | runs | 200 | runs |
Problem 17-5A Part 5
5. If the market price is $18 per case of Extra
Fine and $9 per case of Family Style, determine the gross profit
per case for each product. (Round your intermediate
calculations and final answers to 2 decimal
places.)
Extra Fine | Loss | ___?___ |
Family Style | Profit | ___?___ |
Thank you for your patience. Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks! |
Sara’s Salsa Company | |||||||
Calculation of total overhead | Activity Usages | ABC rates | |||||
Process | Activity cost pool | Cost Driver | Cost | Extra Fine | Family Style | Total | |
Department 1 | Mixing | Machine hours | 4,500.00 | 500.00 | 1,000.00 | 1,500.00 | 3.00 |
Cooking | Machine hours | 11,250.00 | 500.00 | 1,000.00 | 1,500.00 | 7.50 | |
Product testing | Batches | 112,500.00 | 200.00 | 400.00 | 600.00 | 187.50 | |
Total Cost assigned | 128,250.00 | ||||||
Activity Usages | ABC rates | ||||||
Process | Activity cost pool | Cost Driver | Cost | Extra Fine | Family Style | Total | |
Department 2 | Machine calibration | Production runs | 250,000.00 | 200.00 | 200.00 | 400.00 | 625.00 |
Labeling | Cases of outputs | 12,000.00 | 20,000.00 | 100,000.00 | 120,000.00 | 0.10 | |
Defects | Cases of outputs | 6,000.00 | 20,000.00 | 100,000.00 | 120,000.00 | 0.05 | |
Total Cost assigned | 268,000.00 | ||||||
Activity Usages | ABC rates | ||||||
Process | Activity cost pool | Cost Driver | Cost | Extra Fine | Family Style | Total | |
Support | Recipe formulation | Focus groups | 90,000.00 | 30.00 | 15.00 | 45.00 | 2,000.00 |
Heat, lights and water | Machine hours | 27,000.00 | 500.00 | 1,000.00 | 1,500.00 | 18.00 | |
Material Handling | Container types | 65,000.00 | 5.00 | 3.00 | 8.00 | 8,125.00 | |
Total Cost assigned | 182,000.00 | ||||||
Total Overhead costs | 578,250.00 | ||||||
Allocation table | Extra Fine | Family Style | |||||
Process | Activity cost pool | Cost Driver | ABC Rates | Activity used | Cost assigned | Activity used | Cost assigned |
Department 1 | Mixing | Machine hours | 3.00 | 500.00 | 1,500.00 | 1,000.00 | 3,000.00 |
Cooking | Machine hours | 7.50 | 500.00 | 3,750.00 | 1,000.00 | 7,500.00 | |
Product testing | Batches | 187.50 | 200.00 | 37,500.00 | 400.00 | 75,000.00 | |
Department 2 | Machine calibration | Production runs | 625.00 | 200.00 | 125,000.00 | 200.00 | 125,000.00 |
Labeling | Cases of outputs | 0.10 | 20,000.00 | 2,000.00 | 100,000.00 | 10,000.00 | |
Defects | Cases of outputs | 0.05 | 20,000.00 | 1,000.00 | 100,000.00 | 5,000.00 | |
Support | Recipe formulation | Focus groups | 2,000.00 | 30.00 | 60,000.00 | 15.00 | 30,000.00 |
Heat, lights and water | Machine hours | 18.00 | 500.00 | 9,000.00 | 1,000.00 | 18,000.00 | |
Material Handling | Container types | 8,125.00 | 5.00 | 40,625.00 | 3.00 | 24,375.00 | |
Total Cost assigned | 280,375.00 | 297,875.00 | |||||
Number of units | 20,000.00 | 100,000.00 | |||||
Overhead cost per unit | 14.02 | 2.98 |
Answer 5 | Extra Fine | Family Style |
Sell price per unit | 18.00 | 9.00 |
Total cost per unit | 14.02 | 2.98 |
Profit per unit | 3.98 | 6.02 |