In: Accounting
Woodbury Hospital has three service departments and three operating departments. Estimated cost and operating data for all departments in the hospital for the forthcoming quarter are presented in the table below:
Service Departments |
Operating Departments |
|||||||||
Housekeeping Services | Food Services | Administrative Services | Laboratory | Radiology | General Hospital | Total | ||||
Total cost | $105,000 | $337,060 | $285,020 | $450,900 | $592,500 | $538,800 | $2,309,280 | |||
Meals served | 2,600 | 5,600 | 2,800 | 78,800 | 89,800 | |||||
Square feet of space | 6,800 | 18,400 | 10,100 | 15,400 | 9,300 | 126,000 | 186,000 | |||
Files processed | 23,000 | 16,000 | 43,000 | 82,000 | ||||||
The costs of the service departments are allocated by the step-down method using the allocation bases and in the order shown in the following table:
Service Department | Allocation Bases | |
Housekeeping Services | Square feet of space | |
Food Services | Meals served | |
Administrative Services | Files processed | |
All billing in the hospital is done through Laboratory, Radiology, or General Hospital. The hospital’s administrator wants the costs of the three service departments allocated to these three billing centers.
Required:
Using the step-down method, prepare the cost allocation desired by the hospital administrator. Include under each billing center the direct costs of the center, as well as the costs allocated from the service departments. (Please enter allocations from a department as negative and allocations to a department as positive. The line should add across to zero. Do not round intermediate calculations. Round your answers to the nearest whole dollar amount.)
Service department | Operating Department | |||||||
Basis of Allocation |
Housekeeping Services | Food Services | Administrative Services | Laboratory | Radiology | General Hospital | Total | |
Departmental cost before allocation | 105000.00 | 337060.00 | 285020.00 | 450900.00 | 592500.00 | 538800.00 | 2309280.00 | |
House Keeping | -105000.00 | 10781.25 | 5917.97 | 9023.44 | 5449.22 | 73828.13 | ||
Food Services | -347841.25 | 10071.13 | 21691.66 | 10845.83 | 305232.63 | |||
Administrative Services | -301009.10 | 84429.38 | 58733.48 | 157846.24 |
Allocation of House Keeping services | $ | |||
a)
Housekeeping Services |
105000*6800/186000 | 3838.71 | ||
Food Services | 105000*18400/186000 | 10387.10 | 394.15 | 10781.25 |
Administrative Services | 105000*10100/186000 | 5701.61 | 216.36 | 5917.97 |
Laboratory | 105000*15400/186000 | 8693.55 | 329.89 | 9023.44 |
Radiology | 105000*9300/186000 | 5250.00 | 199.22 | 5449.22 |
General Hospital | 105000*126000/186000 | 71129.03 | 2699.09 | 73828.13 |
b) RE allocation of $3838.71 of house keeping services | ||||
Food Services | 3838.71*18400/179200 | 394.15 | ||
Administrative Services | 3838.71*10100/179200 | 216.36 | ||
Laboratory | 3838.71*15400/179200 | 329.89 | ||
Radiology | 3838.71*9300/179200 | 199.22 | ||
General Hospital | 3838.71*126000/179200 | 2699.09 | ||
3,838.71 |
Allocation of Food Services Costs | ||
Total Cost | 337060 | |
Add
Alocated cost of House Keeping |
10781.25 | |
Total
cost to be allocated |
347841.25 | |
Administrative Services | 347841.25*2600/89800 | 10071.13 |
Laboratory | 347841.25*5600/89800 | 21691.66 |
Radiology | 347841.25*2800/89800 | 10845.83 |
General Hospital | 347841.25*78800/89800 | 305232.63 |
347841.25 |
Allocation of Administrative Services Cost | ||
Total Cost | 285020.00 | |
Add; Allocated cost of House Keeping | 5917.97 | |
Add; Allocated cost of Food Services | 10071.13 | |
301009.10 | ||
Laboratory | 301009.10*23000/82000 | 84429.38 |
Radiology | 301009.10*16000/82000 | 58733.48 |
General Hospital | 301009.10*43000/82000 | 157846.24 |
301009.10 |