In: Accounting
SUPER CLEAN realises that the traditional method of allocating overhead is not accurate because the gas and depreciation do not vary with direct labour. The company wants to use the activity-based-costing system to allocate the costs of the receptionist, office supplies, gas and car usage (depreciation) in order to get more accurate cost estimates. This information will help management to give more accurate quotes and improve the company’s profitability.
Break-down of costs between commercial and residential cleanings.
Commercial
Activity cost pools |
Estimated cost |
Cost driver (allocation based) |
Total Quantity of allocation based |
Unit |
Receptionist |
$ 13,000 |
Direct labour hour |
10,000 |
hour |
Office supplies |
$ 1,500 |
Direct labour hour |
10,000 |
hour |
Gas |
$ 13,000 |
KM |
110,000 |
KM |
Depreciation |
$ 15,000 |
KM |
110,000 |
KM |
Total |
$ 42,500 |
Residential
Activity cost pools |
Estimated cost |
Cost driver (allocation based) |
Total Quantity of allocation based |
Unit |
Receptionist |
$ 12,000 |
Direct labour hour |
6,000 |
hour |
Office supplies |
$ 1,500 |
Direct labour hour |
6,000 |
hour |
Gas |
$ 19,500 |
KM |
140,000 |
KM |
Depreciation |
$ 22,500 |
KM |
140,000 |
KM |
Total |
$ 55,500 |
The direct labour is $21/hour and the cleaning supplies (direct material) cost is $5.50 per liter. The cleaning supplies are 0.2 liter per labour hour for commercial cleaning and 0.1 liter per labour hour for residential cleaning.
During the course of the week, SUPER CLEAN worked on two jobs.
Job 1 (residential) |
Job 2 (commercial) |
|
Direct labour |
100 hours |
180 hours |
Direct material |
0.1 liter per direct labour hour |
0.2 liter per direct labour hour |
KM |
1,600 KM |
1,000 KM |
Required – Part B:
In the books of SUPER CLEAN
1. Statement showing overhead cost per unit hour for each job
JOB 1 (Residential) | JOB 2 (Commercial) | |||||
Particulars (Activity) | Overhead cost per activity (A) (WN-1) | Cost driver (B) | Overhead Cost($) | Overhead cost per activity (A) (WN-1) | Cost driver (B) | Overhead Cost($) |
Receptionist | 2 per labour hr | 100 hours | 200 | 1.3 per labour hr | 180 hours | 234 |
Office Supplies | 0.25 per labour hr | 100 hours | 25 | 0.15 per labour hr | 180 hours | 27 |
Gas | 0.139 per KM | 1600 KM | 222.4 | 0.118 per KM | 1000 KM | 118 |
Depreciation | 0.160 per KM | 1600 KM | 256 | 0.136 per KM | 1000 KM | 136 |
Total Overhead cost for the job (A) | 703.4 | 515 | ||||
Direct Labour Hours (B) | 100 | 180 | ||||
Overhead cost per unit hour (A)/(B) | 7.034 | 2.861 |
2. Statement showing Total cost per unit for each job
Particulars | JOB 1 ($) | JOB 2 ($) |
Direct material |
55 (100*(5.50*0.1)) |
198 (180*(5.50*0.2)) |
Direct Labour | 2100 (100*21) | 3780 (180*21) |
Overheads | 703.4 | 515 |
Total Cost (A) | 2858.4 | 4493 |
Direct labour hours (B) | 100 | 180 |
Total cost per unit hour (A)/(B) | 28.58 | 24.96 |
(c) Statement showing estimated total cost for each under traditional costing
Particulars | JOB 1 ($) | JOB 2 ($) |
Direct material |
55 (100*(5.50*0.1)) |
198 (180*(5.50*0.2)) |
Direct Labour | 2100 (100*21) | 3780 (180*21) |
Overheads (WN-2) | 925 (100*9.25) | 765 (180*4.25) |
Total Cost (A) | 3080 | 4743 |
Direct labour hours (B) | 100 | 180 |
Total cost per unit hour (A)/(B) | 30.80 | 26.35 |
WN-1: Calculation of Budgeted Overhead cost per activity
(a) Commercial Cleaning
Activity cost pools | Estimated cost ($) | Cost Driver (Allocation based) | Total quantity of allocation based | Overhead cost per activity |
Receptionist | 13000 | Direct Labour hour | 10000 | 1.3 per labour hr |
Office Supplies | 1500 | Direct Labour hour | 10000 | 0.15 per labour hr |
Gas | 13000 | KM | 110000 | 0.118 per KM |
Depreciation | 15000 | KM | 110000 | 0.136 per KM |
Total | 42500 |
(b) Residential Cleaning
Activity cost pools | Estimated cost ($) | Cost Driver (Allocation based) | Total quantity of allocation based | Overhead cost per activity |
Receptionist | 12000 | Direct Labour hour | 6000 | 2 per labour hr |
Office Supplies | 1500 | Direct Labour hour | 6000 | 0.25 per labour hr |
Gas | 19500 | KM | 140000 | 0.139 per KM |
Depreciation | 22500 | KM | 140000 | 0.160 per KM |
Total | 55500 |
WN-2: Calculation of pre determined overhead rate per labour hour under traditional costing system
Particulars | Residential | Commercial |
Total Overhead cost | 55500 | 42500 |
Direct labour hours | 6000 | 10000 |
Overhead recovery rate per DLH | 9.25 | 4.25 |