Copyright ©2014 Pearson Education, Inc., Publishing as Prentice Hall.
EXHIBIT 12-A1 General Finishing
Factory Engi- and
Total Administration Cafeteria neering Machining Assembly Painting
Total labor hours 1,296,000 – 36,000 120,000 300,000 720,000 120,000
Employees 780 – – 60 120 540 60
Engineering hours 80,000 – – – 50,000 20,000 10,000
Total Engineering Finishing
Cost Drivers Labor Hours Employees Hours Machining Assembly & Painting
Method 1, Direct Method
Total department overhead before allocation $950,000 $150,000 $1,600,000 – – – – – – – – – – Not Given– – – – – – – – – – –
1 300 + 720 + 120 = 1,140; (300÷1,140) × 950,000 = 250,000; (720÷1,140) × 950,000 = 600,000; etc.
2 120 + 540 + 60 = 720; (120÷720) × 150,000 = 25,000; (540÷720) × 150,000 = 112,500; etc.
3 50 + 20 + 10 = 80; 50/80 × 1,600,000 = 1,000,000; 20/80 × 1,600,000 = 400,000; etc.
4 36+120+300+720+120 =1,296 ; (36÷1,296)×950,000 =26,389 ; (120÷1,296)×950,000 =87,963 ; (300÷1,296)×950,000 =219,907 ; etc.
5 60+120+540+60 =780 ; (60÷780)×176,389 =13,568 ; (120÷780)×176,389 =27,137 ; (540÷780)×176,389 =122,115 ; etc.