Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Kitchen
Kitchen staff wages $ $ $ $ $1 U $ 2U
(85) (253) (86) (255)
Food...................... (690) (2,110) (690) (2,111) — 1U
Paper products....... (125) (375) (122) (370) 3F 5F
Variable overhead. . (75) (225) (78) (232) 3U 7U
Fixed overhead....... (93) 3 U 4U
(90) (270) (274)
1. Allocation of costs:
Division
1 appraisal cost
.
4 prevention cost
.
Maui Oahu
Division Division
RESPONSIBILI
MANAGER TY
CENTER
President of Aloha Investme
Hotels and Resorts, nt Center
Inc.
Director of Food
and Beverage Profit
Department Center
Cost
Head Chef
Center
Memorandum
Date: Today
1.
Cost Allocati Percent Costs
Pool Division on age of Distrib
Base Total uted
Facilities General 15,000 sq. ft. 37.5% $
Medicine........ 71,250
Surgical......... 8,000 sq. ft. 20.0% 38,000
Medical 9,000 sq. ft. 22.5% 42,750
Support.........
Administrativ sq. ft.
e................... 8,000 20.0% 38,000
Total.............. sq. ft. 100.0 $190,0
40,000 % 00
Calculations:
$ % of $ % of
Sales Sales
Sales revenue:
$60,000 x 80; $4,800, $5,500,
$55,000 x 100... 000 000
Prevention:
Reliability
engineering
1,600 hours x $
$150……… 240,00
0
2,000 hours x $
$150……… 300,00
0
Quality 35, 50,
training………………. 000 000
Total…………… $ 5.73% $ 6.36%
……… 275,00 350,00
0 0
Appraisal
(inspection):
300 hours x $ .31%
$50………………. 15,000
500 hours x $ .45%
$50………………. 25,000
Internal failure
(rework at AT):
80 units x 35% x $ 1.11%
$1,900…….. 53,200
100 units x 25% x $ .73%
Responsibility-accounting system:
Memorandum
Date: Today
From: I. M. Student
Suppose the plants are cost centers and the sales districts
are revenue centers. When a rush order comes in, the plant
manager's incentive is to reject it because rush orders tend to
increase production costs (due to increased setups,
Sales.......................................
Less: Cost of goods sold........... $1,500, $600,00 $525,0
Gross margin........................... 000 0 00
Supporting calculations:
Competence
Integrity:
Objectivity:
Revenueb
Furniture....... $ $ $ $1,280,
512,000 128,00 640,00 000
0 0
Sports............ 1,440,00 1,440,0 720,00 3,600,0
0 00 0 00
Appliances.....
480,000 480,00 1,440,0 2,400,0
0 00 00
Total revenue $2,432,0 $2,048, $2,800, $7,280,
00 000 000 000
Variable costsc
Furniture....... $ $ $ $
384,000 96,000 480,00 960,00
0 0
Sports............ 864,000 864,00 432,00 2,160,0
0 0 00
Appliances.....
Fixed costs
Manufacturing
overheadd..... $ $ $ $
165,000 135,00 200,00 500,00
0 0 0
Depreciatione. 134,400 96,000 169,60 400,00
0 0
Administrative
and $ 1,160,
selling 60,000 100,00 250,00 750,000 000
expenses........... 0 0
Total fixed $ $ $ $ $2,060,
costs................. 359,400 331,00 619,60 750,000 000
0 0
Operating
income $ $ $ $ $
(loss)............... 488,600 421,00 260,40 (750,00 420,00
0 0 0) 0
SUPPORTING CALCULATIONS
a
Sales in units
Total × % of = Units
Units Sales Sold
United States
Furniture...................... 160,00 .40 64,000
0
Sports........................... 180,00 .40 72,000
0
Appliances.................... 160,00 .20 32,000
0
Canada
Furniture...................... 160,00 .10 16,000
0
Sports........................... 180,00 .40 72,000
0
Appliances.................... 160,00 .20 32,000
0
Asia
Furniture...................... 160,00 .50 80,000
0
Sports........................... 180,00 .20 36,000
0
Appliances.................... 160,00 .60 96,000
0
b
Revenue
Asia
Furniture........................... 80,000 8.00 640,000
Sports............................... 36,000 20.00 720,000
Appliances......................... 96,000 15.00 1,440,0
00
Canada
Furniture............ 16,00 4.00 2.00 96,000
0
Sports................ 72,00 9.50 2.50 864,000
0
Appliances.......... 32,00 8.25 2.25 336,000
0
Asia
Furniture............ 80,00 4.00 2.00 480,000
0
Sports................ 36,00 9.50 2.50 432,000
0
Appliances.......... 96,00 8.25 2.25 1,008,000
0
d
Manufacturing
overhead
Area Proport
Total Units ion Allocate
Deprecia Sold of d
tion Total Deprecia
tion
United $400,0 168,000 33.6% $134,40
States………………… 00 0
Canada………………… 400,00 120,000 24.0% 96,000
……... 0
Asia…………………… 400,00 212,000 42.4%
………. 0 169,600
Total…………………… 500,000 $400,00
……… 0
ISSUE 12-53