CHAPTER 17 Allocation of Support Activity Costs and Joint Costs ANSWERS TO REVIEW QUESTIONS 17-1 A service department is a unit in an organization that is not involved directly in producing the organization’s goods or services. However, a service department does provide a service that enables the organization’s production process to take place. Production departments, on the other hand, are units that are directly involved in producing the organization’s goods and services. An example of a service department in a bank would be the computer department or the human resources department. An example of a “production” department in a bank would be the consumer loan department. 17-2 The term reciprocal services refers to the situation in which two or more service departments provide services to each other. 17-3 (a) Under the direct method of service department cost allocation, all service department costs are allocated directly to the production departments, and none of these costs are allocated to other service departments. (b) Under the step-down method, a sequence is first established for allocation of service department costs. Then the costs incurred in the first service department in the sequence are allocated among all other departments that use that service department’s services, including other service departments. The method proceeds in a similar fashion through the sequence of service departments. (c) Under the reciprocal-services method, a system of simultaneous equations is established to reflect the reciprocal provision of services among service departments. Then all of the service departments’ costs are allocated among all of the departments that use the various service departments’ output of services. The reciprocal-services method of service department cost allocation is the only method that fully accounts for the reciprocal provision of services among departments. 17-4 The first department in the sequence under the step-down method is the service department that serves the largest number of other service departments. The second department in the sequence is the service department that serves the second-largest number of service departments, and so forth. The sequence among tied service departments usually is an arbitrary choice. McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-1 17-5 The dual-allocation approach improves the resulting cost allocations because variable costs are allocated in accordance with short-run usage, and fixed costs are allocated in accordance with long-run service requirements. 17-6 A potential behavioral problem that can result from the dual approach to service department cost allocation is that service department managers may have a disincentive to provide correct predictions for their departments’ long-run service department needs. 17-7 Budgeted service department costs should be allocated rather than actual service department costs. Allocating actual costs would reduce the incentive for cost control in the service departments. 17-8 Under two-stage allocation with departmental overhead rates, costs first are distributed to departments; then they are allocated from service departments to production departments. Finally, they are assigned from production departments to products or services. Departments play a key role as intermediate cost objects under this approach. In an activity-based costing (ABC) system, on the other hand, the key role is played by activities, not departments. First, the costs of various activities are assigned to activity-cost pools; then these costs are assigned to products or services. The breakdown of costs by activity in an ABC system is much finer then a breakdown by departments. The ABC approach generally will provide a much more accurate cost for each of the organization’s products or services. 17-9 (a) Joint-production process: A production process in which the processing of a common input results in two or more outputs called joint products. (b) Joint costs: The costs incurred in a joint production process before the joint products become identifiable as separate products. (c) Joint products: The output of a joint production process. (d) Split-off point: The point in a joint production process at which the joint products become identifiable as separate products. (e) Separable costs: Costs incurred to process joint products further after they pass the split-off point in a joint production process. (f) By-product: A joint product with very little value relative to the other joint products. 17-10 Under the physical-units method of joint cost allocation, joint production costs are allocated among the joint products in proportion to a physical characteristic of those products, such as weight or volume. McGraw-Hill/Irwin 17-2 2009 The McGraw-Hill Companies, Inc. Solutions Manual 17-11 Under the relative-sales-value method of joint cost allocation, joint production costs are allocated to the joint products in proportion to their sales value at the split-off point. 17-12 The net realizable value of a joint product is equal to its ultimate sales value minus the separable costs incurred between the split-off point and the product’s final form. Under the net-realizable-value method of joint cost allocation, joint production costs are allocated among the joint products in proportion to their net realizable values. 17-13 Joint cost allocations are useful for product-costing purposes. Product costing is useful for income determination, for inventory valuation, for third-party reimbursement situations, and various other purposes. 17-14 The managerial accountant generally should be careful not to use joint cost allocations for making decisions. McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-3 SOLUTIONS TO EXERCISES EXERCISE 17-15 (15 MINUTES) Direct Customer Service Departments Using Services Deposit Loan Provider of Service HR Computing Total Cost to Be Allocated $ 459,000 688,500 $1,147,500 Proportion (6/9) (50/85) Amount $306,000 405,000 $711,000 Proportion (3/9) (35/85) Amount $153,000 283,500 $436,500 $1,147,500 Grand total EXERCISE 17-16 (15 MINUTES) Costs prior to allocation Allocation of HR Department costs Allocation of Computing Department costs Total costs allocated to each department Total cost allocated to direct customer service departments HR Computing $459,000 $688,500 $459,000 45,900(1/10) $734,400 Direct Customer Service Departments Using Services Deposit Loan $275,400(6/10) 432,000(50/85) $707,400 $137,700(3/10) 302,400(35/85) $440,100 $1,147,500 EXERCISE 17-17 (30 MINUTES) Answers will vary widely, depending on the organization chosen. Support departments at the Mayo Clinic, for example, include Admissions, Patient Records, and Housekeeping, among others. At Sheraton Hotels, support departments include Registration, Maintenance, and the Concierge, among others. McGraw-Hill/Irwin 17-4 2009 The McGraw-Hill Companies, Inc. Solutions Manual EXERCISE 17-18 (15 MINUTES) 1. Cost allocation using direct method: Academic Departments Using Services Liberal Arts Sciences Provider of Service Library Computing Services Total Cost to Be Allocated $ 900,000 360,000 $1,260,000 Proportion (3/5) (3/8) Amount $540,000 135,000 $675,000 Proportion (2/5) (5/8) Amount $360,000 225,000 $585,000 $1,260,000 Grand total 2. In the electronic version of the solutions manual, press the CTRL key and click on the following link: BUILD A SPREADSHEET EXERCISE 17-19 (15 MINUTES) 1. Cost allocation using step-down method: Costs prior to allocation Allocation of Computing Service costs* Allocation of Library costs Total costs allocated to each department Total cost allocated to academic departments Service Departments Computing Services Library $360,000 $900,000 $360,000 72,000(2/10) $972,000 Academic Departments Using Services Liberal Arts Sciences $108,000(3/10) $180,000(5/10) 583,200(3/5) 388,800(2/5) $691,200 $568,800 $1,260,000 *Allocated first because Computing Services provides service to the Library, but not vice versa. 2. In the electronic version of the solutions manual, press the CTRL key and click on the following link: BUILD A SPREADSHEET McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-5 EXERCISE 17-20 (10 MINUTES) Joint Cost Joint Products Yummies Quantity at Split-Off Point 12,000 kilograms Relative Proportion .60 Crummies Total 8,000 kilograms 20,000 kilograms .40 Allocation of Joint Cost $54,000* $90,000 36,000† $90,000 *$54,000 = $90,000 .60 †$36,000 = $90,000 .40 EXERCISE 17-21 (15 MINUTES) Joint Cost Joint Products Yummies Quantity at Split-Off 12,000 kg Sales Price $6.00 Crummies Total 8,000 kg 7.50 Allocation Sales Value at Relative of Split-Off Point Proportion Joint Cost $ 72,000 .545* $49,050† $90,000 60,000 $132,000 .455* 40,950** $90,000 *Rounded †$49,050 = $90,000 .545 **$40,950 = $90,000 .455 EXERCISE 17-22 (25 MINUTES) 1. Decision analysis: Incremental revenue per kilogram: Sales price of mulch .................................................................. Sales price of Crummies ........................................................... Incremental revenue .................................................................. Incremental processing cost per kilogram .............................. Incremental revenue less incremental cost ............................. $10.50 7.50 $3.00 1.50 $1.50 The Crummies should be processed further into the mulch. McGraw-Hill/Irwin 17-6 2009 The McGraw-Hill Companies, Inc. Solutions Manual EXERCISE 17-22 (CONTINUED) 2. Joint cost allocation using net-realizable-value method: Joint Cost Joint Sales Value of Products Final Product Yummies $72,000 (12,000 $6.00) Net Allocation Separable Cost Realizable Relative of of Processing Value* Proportion Joint Cost -0$ 72,000 .50 $45,000† $90,000 Mulch 84,000 (8,000 $10.50) $12,000 (8,000 $1.50) 72,000 .50 $144,000 45,000† $90,000 *Net realizable value = sales value of final product – separable cost of processing †$45,000 = $90,000 .50 EXERCISE 17-23 (25 MINUTES) (a) First, specify equations to express the relationships between the service departments. Notation: H denotes the total cost of Human Resources C denotes the total cost of Computing Equations: H = 459,000 + .15C (1) C = 688,500 + .10H (2) Solution of equations: Substitute from equation (2) into equation (1). H = 459,000 + .15(688,500 + .10H) .985H = 562,275 H = 570,838 (rounded) Substitute the value of H into equation (2). McGraw-Hill/Irwin Managerial Accounting, 8/e C = 688,500 + .10(570,838) C = 745,584 (rounded) 2009 The McGraw-Hill Companies, Inc. 17-7 EXERCISE 17-23 (CONTINUED) (b) Cost allocation using the reciprocal-services method: Traceable costs Allocation of HR Department costs Allocation of Computing Department costs Total cost allocated to each direct customer service department Total costs allocated Service Departments Human Resources (HR) Computing $459,000 $688,500 (570,838) 57,084*(.1) 111,838*(.15) (745,584) Direct Customer Service Departments Deposit Loan $342,503*(.6) $171,251*(.3) 372,792(.50) $715,295 260,954*(.35) $432,205 $1,147,500 *Rounded McGraw-Hill/Irwin 17-8 2009 The McGraw-Hill Companies, Inc. Solutions Manual SOLUTIONS TO PROBLEMS PROBLEM 17-24 (40 MINUTES) 1. Direct method: Production Department Etching Finishing Cost to Be Provider of Service Allocated Proportion Amount Maintenance $ 96,000 (1/9) $ 10,667* Computing 500,000 (7/8) 437,500 Total service department costs allocated ...................... $448,167 Overhead costs traceable to production departments ................................................ 400,000 Total overhead cost ......................................................... $848,167 Direct-labor hours (DLH) (20 2,000) ................................................................... (80 2,000) ................................................................... Overhead rate per hour (total overhead ÷ DLH) .................................................. Proportion (8/9) (1/8) Amount $ 85,333* 62,500 $147,833 640,000 $787,833 40,000 160,000 $21.204* Check on allocation procedure: Service department costs allocated to Etching ................................................. Service department costs allocated to Finishing .............................................. Total costs to be allocated ($96,000 + $500,000) ............................................... $4.924* $448,167 147,833 $596,000 *Rounded McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-9 PROBLEM 17-24 (CONTINUED) 2. Step-down method: Service Departments Computing Maintenance $500,000 $ 96,000 Production Departments Etching Finishing Costs prior to allocation Allocation of Computing Department costs $500,000 100,000(2/10) $350,000(7/10) $ 50,000(1/10) Allocation of Maintenance Department costs $196,000 21,778(1/9) 174,222(8/9) Total service department cost allocated ............................... $371,778 $224,222 Overhead costs traceable to production departments ....................................................... 400,000 640,000 Total overhead cost ................................................................ $771,778 $864,222 Direct-labor hours (DLH) (20 2,000) .......................................................................... 40,000 (80 2,000) .......................................................................... Overhead rate per hour (total overhead ÷ DLH) ......................................................... $19.294* 160,000 $5.401* Check on allocation procedure: Service department costs allocated to Etching .................................................$371,778 Service department costs allocated to Finishing .............................................. 224,222 Total costs to be allocated ($96,000 + $500,000) ...............................................$596,000 *Rounded McGraw-Hill/Irwin 17-10 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-25 (40 MINUTES) 1. Direct method: Production Departments Machining Finishing Provider of Service HR Maintenance Design Total Cost to Be Allocated $250,000 230,000 350,000 $830,000 Proportion (4/9) (35/75) (45/60) Amount Proportion Amount $111,111* (5/9) $138,889* 107,333* (40/75) 122,667* 262,500 (15/60) 87,500 $480,944 $349,056 $830,000 Grand total *Rounded 2. Sequence for step-down method: 1st: HR (serves 2 other service departments) 2nd: Maintenance (serves 1 other service department) 3rd: Design (serves no other service departments) McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-11 PROBLEM 17-25 (CONTINUED) 3. Step-down method: HR Costs prior to allocation Allocation of HR Department costs Allocation of Maintenance Department costs Allocation of Design Department costs Total cost allocated to each department $250,000 $250,000 Service Departments Maintenance $230,000 12,500(5/100) $242,500 Design Production Departments Machining Finishing $350,000 12,500(5/100) $100,000(40/100) $125,000(50/100) 15,156*(5/80) 106,094*(35/80) 121,250(40/80) 283,242(45/60) 94,414(15/60) $377,656 $489,336 $340,664 $830,000 Total cost allocated to production departments *Rounded 4. In the electronic version of the solutions manual, press the CTRL key and click on the following link: BUILD A SPREADSHEET McGraw-Hill/Irwin 17-12 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-26 (70 MINUTES) 1. Direct method combined with dual allocation: (a) Variable costs: Production Departments Machining Finishing Provider of Service HR Maintenance Design Total variable cost** Cost to Be Allocated $ 50,000 80,000 50,000 $180,000 Proportion* (4/9) (35/75) (45/60) Amount Proportion* Amount † $ 22,222 (5/9) $ 27,778† † 37,333 (40/75) 42,667† 37,500 (15/60) 12,500 $ 97,055 $ 82,945 *Short-run usage proportions (from preceding problem) †Rounded **$97,055 + $82,945 = $180,000 (b) Fixed costs: Production Departments Machining Finishing Provider of Service HR Maintenance Design Total fixed cost** Cost to Be Allocated $200,000 150,000 300,000 $650,000 Proportion* (35/85) (48/72) (48/60) Amount Proportion* Amount † $82,353 (50/85) $117,647† 100,000 (24/72) 50,000 240,000 (12/60) 60,000 $422,353 $227,647 *Long-run proportions (from this problem) †Rounded **$422,353 + $227,647 = $650,000 McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-13 PROBLEM 17-26 (CONTINUED) (c) Total costs allocated: Variable costs ............................................................................ Fixed costs ................................................................................. Total costs .................................................................................. Grand total .................................................................................. 2. Machining $ 97,055 422,353 $519,408 Finishing $ 82,945 227,647 $310,592 $830,000 Step-down method combined with dual allocation: As in the preceding problem, the sequence of allocation is HR, Maintenance, and Design, respectively. McGraw-Hill/Irwin 17-14 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-26 (CONTINUED) (a) Variable costs: HR Costs prior to allocation Allocation of HR Department costs Allocation of Maintenance Department costs Allocation of Design Department costs Total variable cost allocated to each department $50,000 $50,000 Service Departments Maintenance $80,000 2,500(5/100)* $82,500 Design Production Departments Machining Finishing $50,000 2,500(5/100) $20,000(40/100) $25,000(50/100) 5,156† (5/80) 36,094† (35/80) 41,250(40/80) 43,242(45/60) 14,414(15/60) $57,656 $99,336** *Short-run usage proportions are used (from preceding problem). †Rounded. **$99,336 + $80,664 = $180,000 McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-15 $80,664** PROBLEM 17-26 (CONTINUED) (b) Fixed costs: HR Costs prior to allocation Allocation of HR Department costs Allocation of Maintenance Department costs Allocation of Design Department costs Total fixed cost allocated to each department $200,000 $200,000 Service Departments Maintenance $150,000 10,000(5/100)* $160,000 Design Production Departments Machining Finishing $300,000 20,000(10/100) 16,000(8/80) $336,000 $70,000(35/100) $100,000(50/100) 96,000(48/80) 48,000(24/80) 268,800(48/60) 67,200(12/60) $434,800† *Long-run usage proportions are used (from this problem). †$434,800 + $215,200 = $650,000 McGraw-Hill/Irwin 17-16 2009 The McGraw-Hill Companies, Inc. Solutions Manual $215,200† PROBLEM 17-26 (CONTINUED) (c) Total costs allocated: Machining Variable costs ............................................................................$ 99,336 Fixed costs ................................................................................. 434,800 Total costs ..................................................................................$534,136 Grand total .................................................................................. McGraw-Hill/Irwin Managerial Accounting, 8/e Finishing $ 80,664 215,200 $295,864 $830,000 2009 The McGraw-Hill Companies, Inc. 17-17 PROBLEM 17-27 (50 MINUTES) 1. Plantwide overhead rates: Departments (numbers in thousands) Molding Component Assembly Total Manufacturing departments: Variable overhead ...................... Fixed overhead ........................... Total manufacturing department overhead ........... Service departments: Power .......................................... Maintenance ............................... Total estimated overhead........ Estimated direct-labor hours (DLH): Molding ....................................... Component ................................. Assembly .................................... Total estimated direct-labor hours ................. Plantwide overhead rate McGraw-Hill/Irwin 17-18 $ 7,000 35,000 $20,000 12,400 $33,000 12,200 $ 60,000 59,600 $42,000 $32,400 $45,200 $119,600 36,800 8,000 $164,400 500 2,000 1,500 4,000 = estimated overhead estimated DLH = $164,400 4,000 = $41.10 per direct-labor hour 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-27 (CONTINUED) 2. Departmental overhead rates: Departments (numbers in thousands) Service Manufacturing Power Maintenance Molding Component Assembly Departmental overhead costs ................................... $36,800 a. Allocation of maintenance costs (direct method) Proportions: 90/125, 25/125, 10/125 .............. b. Allocation of power costs (dual, direct method) Fixed costs ($24,000): Proportions: 500/1000, 350/1000, 150/1000 ..................... (24,000) Variable costs ($12,800): Proportions: 360/800, 320/800, 120/800 (12,800) Total allocated departmental overhead costs .......... $ 0 $ 8,000 $42,000 $32,400 $45,200 (8,000) 5,760 1,600 640 12,000 8,400 3,600 5,760 5,120 1,920 $65,520 $47,520 $51,360 875 MH 2,000 DLH 1,500 DLH $74.88 per MH $23.76 per DLH $34.24 per DLH $ 0 c. Cost driver ....................... Rate (departmental overhead ÷ units of cost driver) ......................................... McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-19 PROBLEM 17-27 (CONTINUED) 3. Memorandum Date: Today To: President, Travelcraft, Inc. From: I.M. Student Subject: Use of departmental overhead rates Travelcraft should use departmental rates to assign overhead to its products. The criterion for choosing an allocation base is a close relationship between cost incurrence and use of the base. This relationship exists with different bases in different departments, necessitating the use of departmental rates. The company’s production departments are dissimilar in that the Molding Department is machineintensive while the other two departments are labor-intensive. PROBLEM 17-28 (40 MINUTES) 1. Net-realizable-value method of allocation: Joint Cost per Run $1,360,000 Additional Joint Sales Value of Cost of Products Final Product* Processing HTP-3 ....................... $2,240,000 ........................ $699,200 ...... PST-4 ....................... 1,680,000 ........................ 652,800 ...... RJ-5 ......................... 680,000 ........................ 48,000 ...... Total Net Allocation Realizable Relative of Joint Value Proportion† Cost $1,540,800 ....................... 48.15% ..... $ 654,840 1,027,200 ....................... 32.10% ..... 436,560 632,000 ....................... 19.75% ..... 268,600 $3,200,000 $1,360,000 *Sales price quantity produced †Net realizable value ÷ $3,200,000, which is the sum of the net realizable values of the three joint products McGraw-Hill/Irwin 17-20 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-28 (CONTINUED) 2. October production cost per gallon: Product Joint cost allocation ................................. Additional processing costs .................... Total cost HTP-3 $ 654,840 699,200 $1,354,040 PST-4 $ 436,560 652,800 $1,089,360 RJ-5 $268,600 48,000 $316,600 Quantity produced (gallons) .................... Cost per gallon (rounded) ........................ 700,000 $1.93 350,000 $3.11 170,000 $1.86 HTP-3 18,000 700,000 718,000 650,000 68,000 $1.93 $131,240 PST-4 52,000 350,000 402,000 325,000 77,000 $3.11 $239,470 RJ-5 3,000 170,000 173,000 150,000 23,000 $1.86 $ 42,780 Inventory valuation: Product October 1 inventory (gallons) ................... October production (gallons) ................... Quantity available (gallons) ...................... October sales (gallons) ............................. October 31 inventory (gallons) ................. Cost per gallon ..................................... October 31 inventory (dollars) .................. 3. LeMonde Company should sell PST-4 at the split-off point. The incremental revenue of sales beyond the split-off point is less than the incremental cost of further processing. Per gallon sales value beyond the split-off point ..................................................... $4.80 Per gallon sales value at the split-off point .............................................................. 3.04 Incremental sales value .............................................................................................. $1.76 Less: Additional processing costs per gallon ($652,800 ÷ 350,000 gallons) .................................................................................... 1.87 (rounded) Per gallon gain (loss) of further processing ............................................................. $ (.11) McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-21 PROBLEM 17-29 (35 MINUTES) 1. Joint cost allocations using the relative-sales-value method: Gamma: joint cost allocation Gamma' s sales value at split - off joint cost = total sales value at split - off $19,500 $78,000 = $11,700 = $130,000 Beta: joint cost allocation = total joint cost – Alpha’s allocation – Gamma’s allocation = $78,000 – $46,800 – $11,700 = $19,500 Summary of joint cost allocations: Alpha ............................................................................................................................ $46,800(given) Beta .............................................................................................................................. 19,500 Gamma ........................................................................................................................ 11,700 Total ............................................................................................................................. $78,000 2. Alpha' s sales value at split - off joint cost Alpha’s joint cost allocation = total sales value at split - off X $78,000 $46,800 = $130,000 $130,000 X = $46,800 $78,000 X = $78,000 Alpha’s sales value at split-off = $78,000 McGraw-Hill/Irwin 17-22 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-29 (CONTINUED) 3. Joint cost allocation using the net-realizable-value method: Joint Cost $78,000 Joint Sales Value of Products Final Product $ 91,000 Alpha 32,500 Beta Gamma 26,000 Total $149,500 Separable Cost of Processing $ 9,100 6,500 3,900 Net Realizable Value $ 81,900 26,000 22,100 $19,500 $130,000 Relative Proportion .63 .20 .17 Allocation of Joint Cost $49,140 15,600 13,260 $78,000 PROBLEM 17-30 (30 MINUTES) 1. Physical-units method of allocation: Joint Cost $750,000 Joint Quantity at Relative Allocation of Products Split-Off Point Proportion Joint Cost MSB ............. 60,000 .............. 40% .....................$300,000 CBL ............. 90,000 .............. 60% ..................... 450,000 Total ............ 150,000 $750,000 The joint cost allocated to CBL is $450,000. 2. Relative-sales-value method of allocation: Joint Cost $750,000 Joint Sales Value at Relative Allocation of Products Split-Off Point Proportion Joint Cost MSB ............. $ 300,000 .......... 25% .....................$187,500 CBL ............. 900,000 .......... 75% ..................... 562,500 Total ............ $1,200,000 $750,000 The joint cost allocated to MSB is $187,500. McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-23 PROBLEM 17-30 (CONTINUED) 3. Net-realizable-value method of allocation: Sales Additional Net Allocation Joint Joint Value of Cost of Realizable Relative of Joint Cost Products Final Product Processing Value Proportion Cost $750,000 MSB ....................... $ 750,000* .... $ 250,000 ..... $ 500,000 1/3 ............. $250,000 † CBL ....................... 2,000,000 .... 1,000,000 ..... 1,000,000 2/3 ............. 500,000 Total ...................... $1,500,000 $750,000 *$12.50 60,000 †$25 (90,000 – 10,000) The unit cost of CBL is computed as follows: 4. Joint cost allocation .................................................................. Additional processing costs ..................................................... Total cost .................................................................................... $ 500,000 1,000,000 $1,500,000 Quantity (good units) ................................................................. 80,000 Cost per unit ($1,500,000 ÷ 80,000) ........................................... $18.75 Sales value if coated (60,000 $12.50) .................................... Additional cost of coating ......................................................... Incremental contribution if coated ........................................... Sales value if uncoated (60,000 $5) ....................................... Decline in contribution if uncoated .......................................... $ 750,000 250,000 $ 500,000 300,000 $ 200,000 The contribution would decrease by $200,000 if the mine support braces are not processed further. 5. The allocation of joint costs is irrelevant to the decision about coating the mine support braces. The decision should be based entirely on information pertaining to events from the split-off point forward. Thus, the joint cost allocation results were not used in making this production decision. McGraw-Hill/Irwin 17-24 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-31 (40 MINUTES) 1. Joint costs arise from the simultaneous processing or manufacturing of two or more products made from the same process. These joint costs are not traceable to any single product. The split-off point is the stage in the manufacturing process at which joint products can be identified as individual units. Future costs are then accounted for separately. 2. The dollar value of the finished-goods inventories on November 30 for products MJ-4 and HD-10 are calculated as follows: Joint costs to be allocated: Total joint costs incurred ................................................................. Less: Net realizable value (NRV) of FT-5* ....................................... Joint costs to be allocated ............................................................... $3,136,000 136,000 $3,000,000 *NRV = 85,000 gal. ($1.80$.20) Allocation of joint costs: MJ-4 November production (in gallons) ........................... 600,000 Final sales value per gallon ..................................... $8.00 Total sales value ....................................................... $4,800,000 Less: Separable-costs .............................................. 1,440,000 NRV at split-off .................................................... $3,360,000 Divided by total NRV at split-off .............................. 5,600,000 Percentage allocation ............................................... .60 Joint cost to be allocated ......................................... $3,000,000 Joint cost allocation ................................................. $1,800,000 HD-10 320,000 $12.75 $4,080,000 1,840,000 $2,240,000 5,600,000* .40 $3,000,000 $1,200,000 *Total NRV at split-off equals $5,600,000 ($3,360,000 + $2,240,000). McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-25 PROBLEM 17-31 (CONTINUED) Inventory values on November 30: MJ-4 Joint cost allocation ................................................. $1,800,000 Additional processing costs .................................... 1,440,000 Total cost ............................................................. $3,240,000 Gallons produced ..................................................... 600,000 Cost per gallon .......................................................... $ 5.40 Finished-goods inventory (gallons) ........................ 9,000 Inventory value................................................... $ 48,600 3. HD-10 $1,200,000 1,840,000 $3,040,000 320,000 $ 9.50 26,000 $ 247,000 Wyalusing Chemicals should continue to process HD-10 beyond the split-off point, since the incremental revenue is $1.00 greater per gallon than the incremental cost. The joint cost is irrelevant to the decision because it will not change regardless of the decision to sell as is or process further. The analysis follows: Per Unit Per-gallon sales value after split-off ....................... Per-gallon sales value at split-off ............................ Incremental sales value ............................................ Additional processing cost ...................................... Incremental revenue ................................................. $12.75 6.00 $ 6.75 5.75† $ 1.00 Total $2,160,000* 1,840,000 $ 320,000 *320,000 gal. $6.75 †$1,840,000/320,000 gal. McGraw-Hill/Irwin 17-26 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-32 (45 MINUTES) 1. Physical-units method: Joint Cost per Run $750,000 Joint Quantity at Products Split-Off Point Compod …….. 120,000 gallons ......... Ultrasene ....... 80,000 gallons ......... Relative Allocation of Proportion Joint Cost 60% .................. $450,000 40% ..................300,000 Total…………. 200,000 gallons…….. $750,000 The joint cost allocated to Compod is $450,000. 2. Relative-sales-value method: Joint Cost per Run $750,000 Joint Sales Value at Relative Allocation of Products Split-Off Point Proportion Joint Cost Compod ......... $ 720,000 ..... 48% ..................... $360,000 Ultrasene ....... 780,000 ............ 52% ..................... 390,000 Total………….. $1,500,000…… $750,000 The joint cost allocated to Ultrasene is $390,000. 3. Now there are additional processing costs beyond the split-off point. a. Additional processing costs have no effect on the physical-units method of allocation. The joint cost allocated to Ultrasene is $300,000, as calculated in requirement (1). b. Net-realizable-value method: Joint Net Allocation Cost Joint Sales Value of Separable Cost Realizable Relative of Joint per Run Products Final Product of Processing Value Proportion Cost $750,000 Compod ................... $720,000......... $ 36,000 ........ $ 684,000 57%...........$427,500 Ultrasene................... 780,000......... 264,000 ........ 516,000 43%........... 322,500 Total……… $1,200,000 $750,000 The joint cost allocated to Compod is $427,500. McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-27 PROBLEM 17-32 (CONTINUED) 4. Incremental revenue per gallon from further processing into Compodalene ($7.80 – $6.00) ...........................................................................$1.80 Incremental cost per gallon from further processing: Processing cost ....................................................................................................... $1.20 Sales commission ($7.80 10%) ........................................................................... .78 1.98 Incremental loss per gallon from further processing into Compodalene .....................................................................................................$(.18) Conclusion: Do not process Compod into Compodalene. The firm should sell Compod. (Note that the $.30 per gallon separable processing cost to obtain Compod is irrelevant. The question is what to do with the Compod after it has been obtained. The relevant data are the incremental costs and benefits associated with turning Compod into Compodalene.) 5. The director of research, Jack Turner, acted improperly in asking the assistant controller to alter her analysis in favor of producing Compodalene. If he believes the further processing of Compod is in Chemco’s best interests, he should try to back up his claim with some projected cost reductions and the potential impact on the company’s market. He could present his own estimates to Christine Dalton, or directly to the managers responsible for making the final decision. The assistant controller, Christine Dalton, should not alter her analysis to support the production of Compodalene. In the absence of any further information, she should recommend against the further processing of Compod. Several ethical standards for management accountants (listed in Chapter 1) are relevant, including the following: Competence Prepare complete and clear reports and recommendations after appropriate analyses of relevant and reliable information. Objectivity Communicate information fairly and objectively. Disclose fully all relevant information that could reasonably be expected to influence an intended user’s understanding of the reports, comments, and recommendations presented. McGraw-Hill/Irwin 17-28 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-32 (CONTINUED) 6. It is preferable to sell Compod than to sell Compodalene, as the solution to requirement (4) showed. Nevertheless, it is preferable to sell Compodalene than to sell nothing, since each gallon of Compodalene makes a positive contribution toward covering the joint production cost, fixed costs, and profit. Incremental revenue from sale of a gallon of Compodalene (if the alternative is no sale) ............................................................$7.80 Incremental cost (if the alternative is to stop production at the split-off point): Separable processing to produce Compod after the split-off point ................................................................................................... $.30 Further processing cost to turn Compod into Compodalene .............................. 1.20 Sales commission ................................................................................................... .78 Total ......................................................................................................................... 2.28 Contribution to the joint production cost, fixed costs, and profit ...................................................................................................................$5.52 PROBLEM 17-33 (30 MINUTES) 1. Reciprocal-services method: Equations: M = 96,000 + .2C C = 500,000 + .1M Where M denotes the total cost of the Maintenance Department C denotes the total cost of the Computing Department McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-29 PROBLEM 17-33 (CONTINUED) Solution of equations: M = 96,000 + .2 (500,000 + .1M) M = 96,000 + 100,000 + .02M .98 M = 196,000 M = 200,000 C = 500,000 + .1 (200,000) C = 520,000 Allocation: Service Departments Production Departments Maintenance Computing Etching Finishing Traceable costs ....................... $ 96,000 $500,000 Allocation of Maintenance Department costs .................. (200,000) 20,000(.1) $ 20,000(.1) $160,000(.8) Allocation of Computing Department costs .................. 104,000(.2) (520,000) 364,000(.7) 52,000(.1) Total service department costs allocated ............................. $384,000 $212,000 Overhead costs traceable to production departments ........ 400,000 640,000 Total overhead cost ................................................................ $784,000 $852,000 Direct-labor hours (DLH) (20 2,000) .......................................................................... 40,000 (80 2,000) .......................................................................... 160,000 Overhead rate per hour (total overhead ÷ DLH) ................... $19.60 $5.325 Check on allocation procedure: Service department costs allocated to Etching ................ $384,000 Service department costs allocated to Finishing ............. 212,000 Total ..................................................................................... $596,000 2. The direct allocation method ignores any service rendered by one service department to another. Allocation of each service department’s total cost is made directly to the production departments. The step-down method recognizes one service department’s usage of services, but ignores the other’s usage of services. The reciprocal services allocation method recognizes all service department support to other service departments through the use of simultaneous equations. This allocation procedure should lead to more accurate results that would be of greater value to management. McGraw-Hill/Irwin 17-30 2009 The McGraw-Hill Companies, Inc. Solutions Manual PROBLEM 17-34 (55 MINUTES) 1. Variable costs: Notation: R denotes the total variable cost of Patient Records H denotes the total variable cost of Human Resources A denotes the total variable cost of Administration and Accounting Equations: R = 24,000 + .05P (1) H = 15,000 + .05A (2) A = 47,500 + .20P (3) These equations are based on the variable costs and short-run usage proportions given in Exhibit 18-2. Solution of equations: Substitute from equation (3) into equation (2). H = 15,000 + .05(47,500 + .20H) .99H = 17,375 H = 17,551 (rounded) Substitute the value of H into equations (1) and (3). R R A A = = = = 24,000 + .05(17,551) 24,878 (rounded) 47,500 + .20(17,551) 51,010 (rounded) McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-31 PROBLEM 17-34 (CONTINUED) Allocation of variable costs: Human Resources Traceable costs ........................ $15,000 Allocation of Human Resources Department costs ................... (17,551) Allocation of Administration and Accounting Department costs ................... 2,551*(.05) Allocation of Patient Records Department costs ... (0) Total variable cost allocated to each direct-patient-care department ............................... Service Departments Administration and Patient Accounting Records $47,500 $24,000 3,510(.20) (51,010) (0) 878*(.05) -0-(0) (24,878) Direct-Patient-Care Departments Orthopedics Internal Medicine $ 4,388*(.25) $ 8,776*(.50) 17,854*(.35) 30,606(.60) 7,463*(.30) 17,415*(.70) $29,705† *Rounded †$29,705 + $56,797 = $86,502; differs from the total variable cost ($86,500) because of cumulative rounding. McGraw-Hill/Irwin 17-32 2009 The McGraw-Hill Companies, Inc. Solutions Manual $56,797† PROBLEM 17-34 (CONTINUED) 2. Fixed costs: Notation: R denotes the total fixed cost of Patient Records H denotes the total fixed cost of Human Resources A denotes the total fixed cost of Administration and Accounting Equations: R = 76,000 + .10P H = 45,000 + .10A A = 142,500 + .10P (4) (5) (6) These equations are based on the fixed costs given in Exhibit 18-2 and the long-run usage proportions given in Exhibit 18-5. Solution of equations: Substitute from equation (6) into equation (5). H = 45,000 + .10(142,500 + .10H) .99H = 59,250 H = 59,848 (rounded) Substitute the value of H into equations (4) and (5). R R A A = = = = 76,000 + .10(59,848) 81,985 (rounded) 142,500 + .10(59,848) 148,485 (rounded) McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-33 PROBLEM 17-34 (CONTINUED) Allocation of fixed costs: Human Resources Traceable costs ........................ $45,000 Allocation of Human Resources Department costs ....................................... (59,848) Allocation of Administration and Accounting Department costs ................... 14,849*(.10) Allocation of Patient Records Department costs ... -0-(0) Total fixed cost allocated to each direct-patient-care department ............................... Direct-Patient-Care Departments Service Departments Administration and Patient Accounting Records $142,500 $76,000 5,985*(.10) (148,485) -0-(0) Orthopedics Internal Medicine 5,985*(.10) $11,970*(.20) $35,909*(.60) -0-(0) 66,818*(.45) 66,818*(.45) 32,794 (.40) 49,191(.60) (81,985) $111,582† *Rounded †$111,582 + $151,918 = $263,500 McGraw-Hill/Irwin 17-34 2009 The McGraw-Hill Companies, Inc. Solutions Manual $151,918† PROBLEM 17-34 (CONTINUED) Total costs allocated: Orthopedics Variable costs ............................................................................$ 29,705 Fixed costs ................................................................................. 111,582 Total costs ..................................................................................$141,287 Grand total .................................................................................. Internal Medicine $ 56,797 151,918 $208,715 $350,002* *Differs from the total cost to be allocated ($350,000) due to cumulative rounding in the allocation of the variable costs. McGraw-Hill/Irwin Managerial Accounting, 8/e 2009 The McGraw-Hill Companies, Inc. 17-35 SOLUTIONS TO CASES CASE 17-35 (40 MINUTES) 1. Product output in pounds: Product Slices Crushed Juice Animal feed Total Proportion .35 .28 .27 .10 Total Pounds 189,000 151,200 145,800 54,000 540,000 Pounds Lost in Processing — — 10,800* — 10,800 Net Pounds 189,000 151,200 135,000* 54,000 529,200 *Evaporation loss is 8% of the remaining good output. Let X denote the remaining quantity of juice: 145,800 – .08X = X 145,800 = 1.08 X 135,000 = X Check: evaporation loss = (8%)(135,000) = 10,800 2. Net realizable value at the split-off point: Product Slices Crushed Juice Total McGraw-Hill/Irwin 17-36 Pounds of Production 189,000 151,200 135,000 Selling Price 1.20 1.10 .60 Sales Revenue $226,800 166,320 81,000 $474,120 Separable Net Realizable Value Cost Amount Percent $18,800 $208,000 52% 42,320 124,000 31% 13,000 68,000 17% $74,120 $400,000 100% 2009 The McGraw-Hill Companies, Inc. Solutions Manual CASE 17-35 (CONTINUED) 3. Allocation of joint costs: Cutting department costs ......................................................... Less net realizable value of by-product Sales value (10% 540,000 $.20) ........................................ Separable cost ........................................................................ Net realizable value of animal feed .................................... Balance of joint cost to be allocated to main products in proportion to net realizable value ....................................... Allocation of joint cost: Slices 52% ........................................................ Crushed 31% ........................................................ Juice 17% ........................................................ Total ............................................................................................ McGraw-Hill/Irwin Managerial Accounting, 8/e $240,000 $10,800 (2,800) 8,000 $232,000 $120,640 71,920 39,440 $232,000 2009 The McGraw-Hill Companies, Inc. 17-37 CASE 17-36 (50 MINUTES) 1. Diagram of joint production process: 10,000 gallons of input costing $180,000 Joint production process costing $450,000 Total joint cost: $630,000 for a 10,000 gallon batch McGraw-Hill/Irwin 17-38 Resoline, sales value: $600,000 (8,000 x $75) Separable process costing: $120,000 (8,000 x $15) Resolite, sales value: $840,000 (8,000 x $105) Separable process costing: $90,000 (2,000 x $45) Kryptite, sales value: $570,000 (2,000 x $285) Split-off point Krypto, sales value: $300,000 (2,000 x $150) 2009 The McGraw-Hill Companies, Inc. Solutions Manual CASE 17-36 (CONTINUED) 2. Allocation of joint costs: a. Physical-units method: Joint Cost $630,000 Joint Products Resoline Krypto Total Quantity at Split-Off Point 8,000 pounds 2,000 pounds 10,000 pounds Relative Proportion 8/10 2/10 Allocation of Joint Cost $504,000 126,000 $630,000 Sales Value at Split-Off Point $600,000 300,000 $900,000 Relative Proportion 2/3 1/3 Allocation of Joint Cost $420,000 210,000 $630,000 b. Relative-sales-value method: Joint Cost $630,000 Joint Products Resoline Krypto Total c. Net-realizable-value method: Joint Cost Joint Products Resolite $630,000 Kryptite Total McGraw-Hill/Irwin Managerial Accounting, 8/e Sales Value of Final Product $840,000 570,000 Separable Cost of Processing $120,000 90,000 Net Allocation Realizable Relative of Joint Value Proportion Cost $ 720,000 .60 $378,000 480,000 .40 252,000 $1,200,000 $630,000 2009 The McGraw-Hill Companies, Inc. 17-39 CASE 17-36 (CONTINUED) 3. Decision analysis: Incremental revenue per pound: Sales price of Omega ............................................................. Sales price of Kryptite ........................................................... Incremental revenue .............................................................. $390 285 $105 Incremental cost per pound:* Separable processing ............................................................ Packaging ............................................................................... Incremental cost ..................................................................... $120 18 Incremental loss per pound ...................................................... 138 $(33) Conclusion: The Kryptite should not be processed further into Omega. *Notice that these are the separable costs incurred after Kryptite has already been produced. The separable costs of processing Krypto into Kryptite are properly excluded. 4. The joint cost allocation should not be used in the decision analysis. The total joint cost will not be affected by the decision. 5. In the electronic version of the solutions manual, press the CTRL key and click on the following link: BUILD A SPREADSHEET McGraw-Hill/Irwin 17-40 2009 The McGraw-Hill Companies, Inc. Solutions Manual