Sei sulla pagina 1di 6

Manufacturing Overhead Selling & adminstrative expense Total Overhead Costs

500000

Distribution of resource Consumption Across activity cost pools Assembling Units Manufacturing Overhead Selling & adminstrative expense Total Activitity 50% Processing orders 35% Supporting customers 5% Other

300000 800000

10%

10% 1000 units

45% 250 orders

25% 100 Customers

20%

Solution
Activity Cost Pool
0 Manufacturing Overhead Selling & adminstrative expense Total Activitity(Dollar s) Assembling Units 250000 30000 Processing orders 175000 135000 Supporting customers 25000 75000 Other 50000 60000

280000

310000

100000

110000

Activity Rates for Activity Pool


Activity Cost Pool Assembling unit Processing orders Supporting Customers Total Cost 280000 310000 100000 Total Activity 1000 250 100 Activity Rate 280 1240 1000 $/Unit $/order $/custom er

Customer Margin computation Sales 47600 $

Costs

Direct Material Direct Labor Unit OH Order OH Customer OH Customer Margin

14400 4000 22400 4960 1000 840

$ $ $ $ $

ctivity cost pools Total

100%

100%

Total 500000 300000

800000

Overhead Cost attributed


Activity 80 4 1 ABC Cost 22400 4960 1000 $ $ $ Selling Price DM DL 595 180 50

Driver & Guard Wages Vehicle Operating exp Vehicle depreciation Customer rep Salary & exp Office Exp Administrative exp Total Overhead Costs

720000 Driver & Guard Wages Vehicle Operating exp Vehicle depreciati on Customer Office Exp Administr ative exp

Travel

Pick up & delivery 35%

Customer Service 10%

280000

50%

120000

70%

5%

0%

160000 30000 320000 1630000

60% 0% 0% 0%

15% 0% 20% 5%

0% 90% 30% 60%

Solution
Travel Driver & Guard Wages Vehicle Operating exp Vehicle depreciati on Customer rep Salary & exp Office Exp Administr ative exp Pick up & delivery Customer Service

360000

252000

72000

196000

14000

72000

18000

0 0

0 6000

144000 9000

16000

192000

Other

Total

5%

100%

25%

100%

25% 10% 50% 35%

100% 100% 100% 100%

Other

Total

36000

720000

70000

280000

30000

120000

16000 15000

160000 30000

112000

320000 1630000

Activity Cost Pool Caring for lawn Caring for garden beds - low maaintenance Caring for garden beds - high maaintenance Travel to jobs Customer billing & service

Estimated OH 72000 26400

Expected Activity 150000 sqft

Activity Rate 0.48 1.32 $/Sqft $/Sqft

20000 41400 3250 8750 15000 12500 25

sqft 2.76 sqft miles Customers 0.26 350 $/Sqft $/miles $/customer

Potrebbero piacerti anche