In: Accounting
EMD Corporation manufactures two products, Product S and Product W. Product W is of fairly recent origin, having been developed as an attempt to enter a market closely related to that of Product W. Product W is the more complex of the two products, requiring 2 hours of direct labor time per unit to manufacture compared to 1 hour of direct labor time for Product S. Product W is produced on an automated production line.
Overhead is currently assigned to the products on the basis of direct-labor-hours. The company estimated it would incur $1,120,981 in manufacturing overhead costs and produce 14,600 units of Product W and 73,000 units of Product S during the current year. Unit cost for materials and direct labor are:
Product S | Product W | ||||||
Direct material | $ | 18 | $ | 29 | |||
Direct labor | 7 | 21 | |||||
Required:
a-1. Compute the predetermined overhead rate under the current method of allocation.
a-2. Determine the unit product cost of each product for the current year.
b. The company's overhead costs can be attributed to four major activities. These activities and the amount of overhead cost attributable to each for the current year are given below:
Total Activity | |||||
Activity Cost Pool | Total Cost | Product S | Product W | Total | |
Machine setups required | $ | 606,060 | 910 | 2,420 | 3,330 |
Purchase orders issued | 55,309 | 585 | 194 | 779 | |
Machine-hours required | 206,580 | 7,880 | 10,900 | 18,780 | |
Maintenance requests issued | 253,032 | 678 | 944 | 1,622 | |
$ | 1,120,981 | ||||
Using the data above and an activity-based costing approach, determine the unit product cost of each product for the current
Part a.1 and a.2 | |||||||
Product S | Product W | Total | |||||
No. of units produced | 73000 | 14600 | |||||
Labor hours per unit | 1 | 2 | |||||
Total Labor hours | 73000 | 29200 | 102,200 hours | ||||
Predtermined Overhead Rate =$1,120,981 / 102,200 hours =$10.968503 per hour | |||||||
Calculation of Product Cost | |||||||
Product S | Product W | ||||||
Direct material cost per unit | $ 18.00 | $ 29.00 | |||||
Direct labor cost per unit | $ 7.00 | $ 21.00 | |||||
Overhead Cost per unit(Labor hours per unit*$10.968503) | $ 10.97 | $ 21.94 | |||||
Product Cost per unit | $ 35.97 | $ 71.94 | |||||
Part b | |||||||
Activities | Costs | Cost drivers | Cost driver total | Overhead rate(Costs/Cost driver total) | |||
Machine Setup Costs | $6,06,060 | No. of setups | 3,330 | $182.00 | per setup | ||
Purchase costs | $55,309 | No. of orders | 779 | $71.00 | per order | ||
Machine costs | $2,06,580 | No. of machine hrs | 18,780 | $11.00 | per machine hrs | ||
Maintainance costs | $2,53,032 | No. of requests issued | 1,622 | $156.00 | per request | ||
Product S | Product W | ||||||
Activity Based usage | ABC Rate | Activity Based usage*ABC rate | Activity Based usage | ABC Rate | Activity Based usage*ABC rate | ||
Machine Setup Costs | 910 | $ 182 | $ 1,65,620 | 2420 | $ 182.000 | $ 4,40,440 | |
Purchase costs | 585 | $ 71 | $ 41,535 | 194 | $ 71.000 | $ 13,774 | |
Machine costs | 10900 | $ 11 | $ 1,19,900 | 10900 | $ 11.000 | $ 1,19,900 | |
Maintainance costs | 944 | $ 156 | $ 1,47,264 | 944 | $ 156.000 | $ 1,47,264 | |
Total Overhead cost allocated | $ 4,74,319 | $ 7,21,378 | |||||
No. of units produced | 73000 | 14600 | |||||
Overhead cost per unit | $6.50 | $49.41 | |||||
Calculation of Product Cost | |||||||
Product S | Product W | ||||||
Direct material cost per unit | $ 18.00 | $ 29.00 | |||||
Direct labor cost per unit | $ 7.00 | $ 21.00 | |||||
Overhead Cost per unit | $ 6.50 | $ 49.41 | |||||
Product Cost per unit | $ 31.50 | $ 99.41 | |||||