In: Accounting
Montana Company manufactures three products in its plant: X, Y, and Z. | |||||
Unit costs and machine hour usage for the three products are: | |||||
X | Y | Z | |||
Direct materials | $38 | $32 | $44 | ||
Direct labor | $17 | $11 | $15 | ||
Machine hours | 3 | 2 | 4 | ||
Budgeted production (units) | 25,000 | 33,000 | 14,000 | ||
a) | Assume that Montana uses a traditional method of overhead allocation, based on direct labor cost. | ||||
Budgeted overhead for the period is $4,091,800. | |||||
Compute the unit cost of production to the nearest cent for products X,Y, and Z. | |||||
b) | Now assume that Montana uses an ABC system with three cost drivers: machine hours, setups, and number of parts. | ||||
Product X requires two setups per period, and requires five distinct parts. Product Y requires four setups, and eight parts. Product Z requires ten setups and fifteen parts. | |||||
Cost pools: | |||||
Setups | 528,300 | ||||
Machine hours | 2,797,400 | ||||
Parts | 766,100 | ||||
4,091,800 | |||||
Compute the unit cost of production for products X, Y, and Z using the ABC system. | |||||
c) | Identify several possible advantages or disadvantages to Montana of using the ABC method. (Limit 200 words). |
A)
Estimated overhead costs | $ 4,091,800.00 | $ 4.77 | per direct labor Cost | ||
Estimated direct labor hours | 858,000.00 | ||||
Product | DL Hours | Plantwide Oh Rate | Total Overhead Cost | Units Produced | Oh Cost per Unit |
X | 425,000.00 | $ 4.77 | $ 2,026,824.01 | 25,000.00 | $ 81.07 |
Y | 363,000.00 | $ 4.77 | $ 1,731,146.15 | 33,000.00 | $ 52.46 |
Z | 70,000.00 | $ 4.77 | $ 333,829.84 | 14,000.00 | $ 23.84 |
$ 4,091,800.00 |
X | Y | Z | |
Direct Material | $ 38.00 | $ 32.00 | $ 44.00 |
Direct Labor | $ 17.00 | $ 11.00 | $ 15.00 |
Overhead | $ 81.07 | $ 52.46 | $ 23.84 |
Total Unit Cost | $ 136.07 | $ 95.46 | $ 82.84 |
B)
Activity | Cost | Usage | Allocation Rate |
Setups | $ 528,300.00 | 16 | $ 33,018.75 |
Machine Hours | $ 2,797,400.00 | 9 | $ 310,822.22 |
Parts | $ 766,100.00 | 28 | $ 27,360.71 |
Overhead Allocation | |||
Activity | X | Y | Z |
Setups | $ 66,037.50 | $ 132,075.00 | $ 330,187.50 |
Machine Hours | $ 932,466.67 | $ 621,644.44 | $ 1,243,288.89 |
Parts | $ 136,803.57 | $ 218,885.71 | $ 410,410.71 |
Total | $ 1,135,307.74 | $ 972,605.16 | $ 1,983,887.10 |
Units | 25,000.00 | 33,000.00 | 14,000.00 |
Oh Per unit | $ 45.41 | $ 29.47 | $ 141.71 |
X | Y | Z | |
Direct Material | $ 38.00 | $ 32.00 | $ 44.00 |
Direct Labor | $ 17.00 | $ 11.00 | $ 15.00 |
Overhead | $ 45.41 | $ 29.47 | $ 141.71 |
Total Unit Cost | $ 100.41 | $ 72.47 | $ 200.71 |
C) Advantages of ABC method-
Disadvantages of ABC Method.