Chapter 7
Chapter 7
Chapter 7
P6.25/MHr.
500,000
25,000DLHrs/
P 270,000
267,750
P 2,250
473,200
473,200
2. FO Control
Misc. Accounts
470,800
470,800
3. FO Applied
Cost of Goods Sold
FO Control
473,200
2,400
470,800
100,000/473,200
x 2,400 = 507
Work in process
23,200/473,200
x 2,400 = 118
Job 123
DM
300
DL
600
FO
1,080
TOTAL 1,980
Job 124
1,080
940
1,692
3,712
Job 124
940
180%
1,692
Job 125
1,400
180%
2,520
Job 126
5,120
180%
9,216
Job 125
Job 126
TOTAL
720
4,200
6,300
1,400
5,120
8,060
2,520
9,216
14,508
4,640 18,536
28,868
S1___
P 20,000
S2___
P 32,000
( 20,000)
( 32.000)
2. Step method
Direct cost
Allocated cost
S1
S2
Total
Base
FO rate
P1___
P 90,000
P2___
P 60,000
2,000
30,000
P122,000
50,000 MHrs.
P 2.44/MHr
2,000
18,000
P 80,000
20,000 DLHrs
P 4.00/DLHr.
S1____
P 20,000
S2___
P 32,000
( 20,000)
16,000
( 48,000)
3. Algebraic method
Direct cost
Allocated
S1
S2
Total
Base
FO rate
P1___
P 90,000
P2___
P 60,000
S1___
P 20,000
S2____
P 32,000
3.143
28,572
P121,715
50,000 MHrs.
P 2.43/MHr.
3,143
17,143
P80,286
20,000 DLHrs
P 4.0/DLHr.
( 31,429)
11,429
25,143
( 57,143)
S1 -= 20,000 + 20% S2
S2 = 32,000 + 80% S1
S1
=
=
=
=
=
S1 - .16S1
S1
S2
Assembly
P 48,000
Repair___
P 14,000
8,400
4,675
P 61,075
1,250 DLHrs
P48.86/DLHr.
( 14,000)
Cafeteria
P 11,000
( 11.000)
2. Step method
Direct cost
Allocated cost
S1
S2
Total
Base
FO rate
Machinery
P 52,500
4,119
8,455
P 65,074
1,500 DLHrs.
P 43.38/DLHr
Assembly
P 48,000
Repair
P 14,000
Cafeteria
P 11,000
6,176
6,250
P 60,426
1,250 DLHrs
P48.34/DLHr.
( 14,000)
3,705
( 14,705)
3.Algebraic method
Repair
Cafeteria
Machinery
Assembly
Repair = 14,000 + (46.67%Cafeteria)
Cafeteria = 11,000 + 26.47% Repair
Services rendered by
Repair Dept.
Cafeteria Dept.
3,500 - 46.67%
1,800 - 26.47%
2,000 - 29.41%
2,300 - 30.67%
3,000 - 44.12%
1,700 - 22.66%
6.800 100.00%
7,500
100.00%
Repair
Machinery
P 52,500
6,420
5,146
P 64,066
1,500 DLHrs.
P 42.71/DLHr
Assembly
P 48,000
Repair
P 14,000
Cafeteria
P 11,000
9,632
3,902
P 61,534
1,250 DLHrs
P49.23/DLHr.
( 21,830)
7,830
5,778
( 16,778)
P1___
120,000
P2____
80,000
13,333
6,667
8,333
6,667
141,666
93,334
=
25,000 + 10% of S2
=
10,000 + 25% of S1
5 S1___
25,000
( 26,667)
1,667
=
=
=
=
=
=
=
10,000 + .25(26,667)
16,667
S2___
10,000
6,667
(16,667)
1.
P 78,600
80,000
( 1,400)
2.
P 78,600
P 78,200
80,000
( 1,800)
3.
78,200
P 400
Fixed
Variable
Total
TotalP 33,840
302400
P336,200
72,000 units
Per unit
P 0.47
(33,840/72,000)
4.20
(72,000 x 4.20)
P 4.67
1.
P25,218
2.
Actual FO
Less: Applied FO 5,400 units x P 4.67
Underapplied FO
P 15,910
25,218
(P 9.308)
3.
Actual FO
Less: Budget allowed on actual hours
Fixed (33,840/12 months)
2,820
Variable ( 5,400 x 4.20)
22,680
Spending variance favorable
P 15,910
4.
25,500
( P 9,590)
P25,500
25,218
P 282
2.
Total
Less: Variable
(60,000 x 1.50)
(48,000 x 1.50)
Fixed
High
270,000
Low
252,000
90,000
_______
180,000
72,000
180,000
3.
252,000
48,000
= 5.25/ DLHrs.
4.
273,000
283,500
( 10,500)
273,000
180,000
81,000
261,000
12,000
261,000
283,500
( 22,500)
30,500
39,700
( 9,200)
a.
b.
39,700
7,416
973
811
30,500
Product A
P 6,000
(100 x P120)
6,000
2,500
(300 x P 25)
P 14,500
50
P
290/unit
Product B
P 12,000
18,000
7,500
P 37,500
100
P
375/unit
TRUE/FALSE
1. True
2. False
3. True
4. True
5. True
6.
7.
8.
9.
10.
True
True
True
False
True
11.
12.
13.
14.
15.
False
False
True
True
True
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
b
d
a
b
c
c
d
c
d
d