In: Accounting
Manufacturing Overhead Distribution Worksheet
The following are selected operating data for the production and service departments of Bluestone Company for 2016.
Departments | |||||
---|---|---|---|---|---|
Service | Production | ||||
1 | 2 | 1 | 2 | ||
Overhead costs (identified by department) | |||||
Indirect material | $121,000 | $205,500 | $63,600 | $1,290,000 | |
Indirect labor | $243,000 | $360,000 | $81,460 | $3,597,500 | |
Square feet of building floor space used | 12,000 | 18,000 | 30,000 | 60,000 | |
Assessed value of equipment used | $52,500 | $157,500 | $315,000 | $525,000 | |
Cubic yards of factory space used | 220,000 | 330,000 | |||
Machine hours | 128,000 | 512,000 | |||
Direct labor | $50,000 | $1,000,000 |
Building depreciation of $240,000 is allocated on the basis of square feet of floor space. Personal property taxes of $90,000 are allocated on the basis of assessed values of equipment used. Costs for service departments 1 and 2 are allocated to production departments on the basis of cubic yards of factory space and machine hours, respectively.
Required
a. Prepare a 2016 overhead distribution worksheet for Bluestone Company similar to the one prepared for Exhibit 3-15.
Use negative signs with answers, when appropriate. Under the Allocation Basis column, select the basis used to calculate each allocation.
Bluestone Company | |||||||||||||
Overhead Distribution Worsksheet | |||||||||||||
For the Year Ended December 31, 2016 | |||||||||||||
Service departments | Production departments | Allocation basis | |||||||||||
1 | 2 | 1 | 2 | ||||||||||
Directly identifiable with departments: | |||||||||||||
Indirect material | 121000 | 205500 | 63600 | 1290000 | |||||||||
Indirect labor | 243000 | 360000 | 81460 | 3597500 | |||||||||
Allocated to departments: | |||||||||||||
Building depreciation | 24000 | 36000 | 60000 | 120000 | Square feet of building floor space used | ||||||||
($ 240000 at 12000:18000:30000:60000 or 2:3:5:10) | 240000*(2/20) | 240000*(3/20) | 240000*(5/20) | 240000*(10/20) | |||||||||
Personal property taxes | 4500 | 13500 | 27000 | 45000 | Assessed value of equipment used | ||||||||
($ 90000 at 52500:157500:315000:525000 or 1:3:6:10) | 90000*(1/20) | 90000*(3/20) | 90000*(6/20) | 90000*(10/20) | |||||||||
Total overhead | 392500 | 615000 | 232060 | 5052500 | |||||||||
Allocation of service departments: | |||||||||||||
Dept. 1 | ($392500 at 220000:330000 or 2:3) | -392500 | 0 | 157000 | 235500 | Cubic yards of factory space used | |||||||
392500*(2/5) | 392500*(3/5) | ||||||||||||
Dept. 2 | ($615000 at 128000:512000 or 1:4) | 0 | -615000 | 123000 | 492000 | ||||||||
615000*(1/5) | 615000*(4/5) | ||||||||||||
Total allocated overhead | 0 | 0 | 512060 | 5780000 | |||||||||