In: Accounting
) Hector Gonzales runs the Floral Art Company, which supplies floral arrangements to three large supermarket chains throughout Australia. Management has become concerned about the rising costs associated with the process and dispatch of orders. An activity analysis of the indirect costs identified the following customer-related costs.
Estimated indirect costs |
Total expected use of cost driver* |
|||||
Use of cost driver Supermarket customer |
||||||
Acitvity cost pool |
Cost driver |
|||||
1 |
2 |
3 |
||||
Orders processing |
Number of orders |
$200,000 |
450 |
300 |
100 |
50 |
Returns processing |
Number of returns |
$50,000 |
100 |
50 |
25 |
25 |
Delivery |
Number of deliveries |
$100,000 |
700 |
400 |
200 |
100 |
Rush orders |
Number of rush orders |
$70,000 |
50 |
10 |
20 |
20 |
Sales visits |
Number of visits |
$20,000 |
100 |
50 |
25 |
25 |
Required:
Solution
Total Activity cost | |
Customer 1 | $ 239,476 |
Customer 2 | $ 92,802 |
Customer 3 | $ 82,008 |
Working
Calculation of Activity rates | |||||
Activity Cost Pool | Activity driver | Overhead Cost (A) | Expected Activity (B) | Activity rate (A/B) | |
Order processing | Number of order | $ 200,000 | 450 | $ 444.44 | Per order |
Returns processing | Number of return | $ 50,000 | 100 | $ 500.00 | Per return |
Delivery | Number of deliveries | $ 100,000 | 700 | $ 142.86 | Per deliveries |
Rush order | Number of rush order | $ 70,000 | 50 | $ 1,400.00 | Per rush order |
Sales visit | Number of visit | $ 20,000 | 100 | $ 200.00 | Per visit |
.
Cost assigned to Customer 1 | |||
Activity name | Activity Rates | Activity | ABC Cost |
(A) | (B) | (A x B) | |
Order processing | $ 444.44 | 300.00 | $ 133333.33 |
Returns processing | $ 500.00 | 50.00 | $ 25,000 |
Delivery | $ 142.86 | 400.00 | $ 57,143 |
Rush order | $ 1,400.00 | 10.00 | $ 14,000.00 |
Sales visit | $ 200.00 | 50.00 | $ 10,000.00 |
Total Overheads assigned | $ 239,476 |
.
Cost assigned to Customer 2 | |||
Activity name | Activity Rates | Activity | ABC Cost |
(A) | (B) | (A x B) | |
Order processing | $ 444.44 | 100 | $ 44,444 |
Returns processing | $ 500.00 | 25 | $ 12,500 |
Delivery | $ 142.86 | 20 | $ 2,857 |
Rush order | $ 1,400.00 | 20 | $ 28,000 |
Sales visit | $ 200.00 | 25 | $ 5,000 |
Total Overheads assigned | $ 92,802 |
.
Cost assigned to Customer 3 | |||
Activity rate(A) | Activity Driver Incurred (B) | Overhead Assigned (C=A*B) | |
Order processing | $ 444.44 | 50 | $ 22,222.22 |
Returns processing | $ 500.00 | 25 | $ 12,500.00 |
Delivery | $ 142.86 | 100 | $ 14,285.71 |
Rush order | $ 1,400.00 | 20 | $ 28,000.00 |
Sales visit | $ 200.00 | 25 | $ 5,000.00 |
Total Overheads | $ 82,007.94 |