In: Accounting
Allocating Service Department Costs: Allocation Basis
Alternatives
Weld-Rite Fabricators has two producing departments, P1 and P2, and
one service department, S1.
Estimated directed overhead costs per month are as
follows:
| P1 | $450,000 |
| P2 | 750,000 |
| S1 | 273,000 |
Other data follow:
| P1 | P2 | |
|---|---|---|
| Numbers of employees | 150 | 50 |
| Production capacity (units) | 100,000 | 60,000 |
| Space occupied (square feet) | 5,000 | 15,000 |
| Five-year average of S1's service output used | 65% | 35% |
For each of the following allocation bases, determine the total estimated overhead cost for P1 and P2 after allocating S1 cost to the producing departments.
| P1 | P2 | |
|---|---|---|
| 1. Based on number of employees | Answer | Answer |
| 2. Production capacity in units | Answer | Answer |
| 3. Space occupied | Answer | Answer |
| 4. Five-year average of S1 service used | Answer | Answer |
| 5. Estimated direct overhead costs | Answer | Answer |
| P1 | P2 | |
| 1. Based on number of employees | 654750 | 818250 |
| 2. Production capacity in units | 620625 | 852375 |
| 3. Space occupied | 518250 | 954750 |
| 4. Five-year average of S1 service used | 627450 | 845550 |
| 5. Estimated direct overhead costs | 552375 | 920625 |
| Workings: | ||
| 1 | ||
| P1 | P2 | |
| Direct overhead costs | 450000 | 750000 |
| 273000/(150+50)*150 | 204750 | |
| 273000/(150+50)*50 | 68250 | |
| Total | 654750 | 818250 |
| 2 | ||
| P1 | P2 | |
| Direct overhead costs | 450000 | 750000 |
| 273000/(100000+60000)*100000 | 170625 | |
| 273000/(100000+60000)*60000 | 102375 | |
| Total | 620625 | 852375 |
| 3 | ||
| P1 | P2 | |
| Direct overhead costs | 450000 | 750000 |
| 273000/(5000+15000)*5000 | 68250 | |
| 273000/(5000+15000)*15000 | 204750 | |
| Total | 518250 | 954750 |
| 4 | ||
| P1 | P2 | |
| Direct overhead costs | 450000 | 750000 |
| 273000*65% | 177450 | |
| 273000*35% | 95550 | |
| Total | 627450 | 845550 |
| 5 | ||
| P1 | P2 | |
| Direct overhead costs | 450000 | 750000 |
| 273000/(450000+750000)*450000 | 102375 | |
| 273000/(450000+750000)*750000 | 170625 | |
| Total | 552375 | 920625 |