In: Accounting
Data Performance, a computer software consulting company, has three major functional areas: computer programming, information systems consulting, and software training. Carol Bingham, a pricing analyst, has been asked to develop total costs for the functional areas. These costs will be used as a guide in pricing a new contract. In computing these costs, Carol is considering three different methods of the departmental allocation approach to allocate overhead costs: the direct method, the step method, and the reciprocal method. She assembled the following data from the two service departments, information systems and facilities: Service Departments Production Departments Information Systems Facilities Computer Programming Information Systems Consulting Software Training Total Budgeted overhead (base) $88,000 $48,000 $151,000 $198,000 $137,000 $622,000 Information Systems (computer hours) 2,000 1,000 2,000 5,000 10,000 Facilities (square feet) 280 280 560 1,680 2,800 Required: 1. Using computer usage time as the allocation base for the information systems department and square feet of floor space as the application base for the facilities department, apply overhead from these service departments to the production departments, using these three methods: a. Direct method. b. Step method (both for the information systems department going first and for the facilities department going first). c. Reciprocal method. (Round percentage calculations to 4 decimal places (e.g., 33.3333%). For all requirements, Do not round your intermediate calculations. Round your final answers to nearest whole dollar amount.)
(A) | Direct Method | |||||||||
Let Prodution Departments are A,B,C,D & Service Departments are S1&S2 | ||||||||||
Under Direct Method the cost of service departments are allocated only to the Production department | ||||||||||
Sq feet Ratio is 1:1:2:6:10 | ||||||||||
Hous ratio Is 2:1:2:5:10 | ||||||||||
Department | Cost | A | B | C | D | Total | ||||
Computer hours | 1 | 2 | 5 | 10 | 18 | |||||
Sq feet | 1 | 2 | 6 | 10 | 19 | |||||
S1 | 88000 | 4889 | 9778 | 24444 | 48889 | 88000 | ||||
S2 | 48000 | 2526 | 5053 | 15158 | 25263 | 48000 | ||||
A | 151000 | 151000 | 151000 | |||||||
B | 198000 | 198000 | 198000 | |||||||
C | 137000 | 137000 | 137000 | |||||||
D | 622000 | 622000 | 622000 | |||||||
Total | 1244000 | 158415.2 | 212830.4 | 176602.3 | 696152 | 1244000 | ||||
(B) | Step Method | |||||||||
In Step Method allocate cost of service department to other service department as well to production department | ||||||||||
Department | Cost | S1 | S2 | A | B | C | D | Total | ||
Computer hours | 2 | 1 | 2 | 5 | 10 | 20 | ||||
Sq feet | 1 | 1 | 2 | 6 | 10 | 20 | ||||
S1 | 88000 | 0 | 8800 | 4400 | 8800 | 22000 | 44000 | 88000 | ||
S2 | 48000 | 2400 | 0 | 2400 | 4800 | 14400 | 24000 | 48000 | ||
A | 151000 | 151000 | 151000 | |||||||
B | 198000 | 198000 | 198000 | |||||||
C | 137000 | 137000 | 137000 | |||||||
D | 622000 | 622000 | 622000 | |||||||
Total | 1244000 | 2400 | 8800 | 157800 | 211600 | 173400 | 690000 | 1244000 | ||
(C) | Reciprocal Method | |||||||||
In the reciprocal method, the relationship between the service departments is recognized. This means service department costs are allocated to and from the other service departments. | ||||||||||
Hours | Sq feet | |||||||||
S1 | 280 | 280/5600 | ||||||||
S2 | 2000 | 2000/20000 | ||||||||
A | 1000 | 1000/20000 | 280 | 280/5600 | ||||||
B | 2000 | 2000/20000 | 560 | 560/5600 | ||||||
C | 5000 | 5000/20000 | 1680 | 1680/5600 | ||||||
D | 10000 | 10000/20000 | 2800 | 2800/5600 | ||||||
20000 | 5600 | |||||||||
Using algebra, we can assign Total Facility cost a variable of A giving the formula: | ||||||||||
A | 48000+(2/20*[(88000+(280/5600)A] | |||||||||
48000+8800+0.005A | ||||||||||
0.995A | 56800 | |||||||||
A | 57085 | |||||||||
S2 | 57085 | |||||||||
S1 | 90854 | |||||||||
Department | Cost | S1 | S2 | A | B | C | D | Total | ||
Computer hours | 2 | 1 | 2 | 5 | 10 | 20 | ||||
Sq feet | 1 | 1 | 2 | 6 | 10 | 20 | ||||
S1 | 90854 | 0 | 9085 | 4543 | 9085 | 22714 | 45427 | 90854 | ||
S2 | 57085 | 2854 | 0 | 2854 | 5709 | 17126 | 28542.5 | 57085 | ||
A | 151000 | 151000 | 151000 | |||||||
B | 198000 | 198000 | 198000 | |||||||
C | 137000 | 137000 | 137000 | |||||||
D | 622000 | 622000 | 622000 | |||||||
Total | 1255939 | 2854.25 | 9085.4 | 158397 | 212793.9 | 176839 | 695969.5 | 1255939 |