Activity Based Costing Analysis Guide
Activity Based Costing Analysis Guide
Solution
O<G7F <L?>Q?769 %%,*',&&&
(i) Overhead rate per hour = O<G7F Q<K>9 = "",'&& = `150 per hour
(ii) Statement showing overhead cost per unit as per Activity Based Costing
Overheads Cost driver Total (`) Product A Product B Product C
(` ) (`) (` )
Rates & Floor space 8,63,500 75,000 2,47,500 3,41,000
Taxes (50:45:62)
Electricity Power 10,66,475 3,41,272 2,98,613 4,26,590
consumption
(32:28:40)
Indirect Labour hours 13,16,250 4,38,750 4,21,200 4,56,300
labour (75:72:78)
Repair & Machine 1,28,775 51,000 38,250 39,525
Maintenance hours
(600:450:465)
Total cost 33,75,000 11,06,022 10,05,563 12,63,415
Units 50,000 45,000 62,000
Cost per unit 22.12 22.35 20.38
Solution
Estimation of Cost-Driver Rate
Activity Overhead Cost (`) Cost-Driver level Cost Driver Rate
(`)
Machine Processing 7,00,000 1,40,000 machine 5
hours
Set-up Costs 7,68,000 64 Set-ups 12,000
Purchase related costs 6,80,000 544 purchase order 1,250
Management is considering using Activity Based Costing system to ascertain the cost of the
products. Further analysis shows that the total production overheads can be divided as follows:
Particulars %
Cost relating to set-ups 40
Cost relating to machinery 10
Cost relating to material handling 30
Cost relating to inspection 20
Total production overhead 100
The following activity volumes are associated with the product line for the period as a whole. Total
activities for the period:
Product No. of set-ups No. of movements No. of inspections
of Materials
AX 350 200 200
BX 450 280 400
CX 740 675 900
Total 1,540 1,155 1,500
Required:
(i) Calculate the cost per unit for each product using the conventional method.
(ii) Calculate the cost per unit for each product using activity based costing method.
Solution
Working Note:
Total Machine hours = (2 ´ 7,500) + (1.50 ´ 12,500) + (2.50 ´ 25,000) = 96,250
O<G7F 3L?>Q?769
Overhead absorption rate = O<G7F W7HQAD? V<K>9
O<G7F 3L?>Q?769
30 = (),"'&
Total overheads = `28,87,500
Statement of Cost
Particulars Product AX (`) Product BX (`) Product CX (`)
Set-up cost 750 ´ 350 = 750 ´ 450 = 750 ´ 740 =
2,62,500 3,37,500 5,55,000
Machinery cost 3 ´ 2 ´ 7,500 = 3 ´ 1.50 ´ 12,500 = 3 ´ 2.50 ´ 25,000 =
45,000 56,250 1,87,500
Material Handling 750 ´ 200 = 750 ´ 280 = 750 ´ 675 =
cost 1,50,000 2,10,000 5,06,250
Inspection cost 385 ´ 200 = 77,000 385 ´ 400 = 385 ´ 900 =
1,54,000 3,46,500
Total Overheads cost 5,34,500 7,57,750 15,95,250
No. of units 7,500 12,500 25,000
Overheads per unit 71.27 60.62 63.81
Material cost per unit 35 25 45
Labour cost per unit 1.00 ´ 20 = 20 0.90 ´ 20 = 18 1.50 ´ 20 = 30
Total cost per unit 126.27 103.62 138.81
Solution
(i) (a) Statement of operating income
Particulars Drug A Drug B Drug C Total
Revenue (A) 74,50,000 1,11,75,000 1,86,25,000 3,72,50,000
COGS 41,44,500 68,16,750 1,20,63,750 2,30,25,000
Gross Margin 33,05,500 43,58,250 65,61,250 1,42,25,000
(-) Operating cost (in 16,57,800 27,26,700 48,25,500 92,10,000
COGS Ratio)
Operating Income (B) 16,47,700 16,31,550 17,35,750 50,15,000
Operating income % (B 22.12% 14.60% 9.32% 13.46%
÷ A)
Shelf Stocking cost 720 ´ 900 = 6,48,000 720 ´1250 = 9,00,000 720 ´2350 =
16,92,000
Customer support 6 ´ 175200 = 6 ´ 150300 = 6 ´ 144500 =
10,51,200 9,01,800 8,67,000
Operating cost (C) 26,49,100 29,37,950 36,22,950
Operating income (B– 6,56,400 14,20,300 29,38,300
C=D)
Operating income % 8.81% 12.71% 15.78%
(D÷A)
(ii) When the operating costs are distributed on the basis of cost of goods sold, Drug A has the
highest level of operating income percentage because lesser operating cost share is distributed
to it.
Activity based costing shows that Drug C uses the large amount of operating cost resources
than the other two drugs and simultaneously generates the highest level of revenue and thus
operating income percentage is maximum in case of Drug C.
Prepare cost sheet segregating direct and indirect cost and compute the sales value per quarter
of product ‘S’ using ABC system considering a markup of 20% on cost.
Solution
(i) Statement of Cost Driver Rate
Activity Amount Cost driver (B) Cost Driver Rate (A÷B)
(A)
Direct Labour 3,00,000 30,000 Labour Hours `10 per labour hour
Hours
Production runs 1,80,000 600 Production runs `300 per production run
Quality 2,40,000 8000 Inspections `30 per inspection
Inspections
Statement of Cost
Particulars P Q R Total
Direct labour 10 × 10,000 10 × 8,000 10 × 6,000
hour = 1,00,000 = 80,000 = 60,000 2,40,000
Production run 300 × 200 300 × 180 300 × 160
= 60,000 = 54,000 = 48,000 1,62,000
Quality 30 × 3,000 30 × 2,500 30 × 1,500
inspection = 90,000 = 75,000 = 45,000 2,10,000
Total Cost 2,50,000 2,09,000 1,53,000 6,12,000
COS 48,750
Add: Profit (48,750 × 20%) 9,750
Sales 58,500
Solution
Working Note:
(1) Total labour hours and recovery rate
Particulars Product X Product Y Product Z Total
Production units 1,200 1,440 1,968 1,27,500
Labour hours per unit 18÷4 = 4.50 20÷4 = 5 30÷4 = 7.50
Total labour hours 5,400 7,200 14,760 27,360
Total Overheads - - - 2,46,240
OHs recovery rate - - - `9
Solution
(i) Statement of operating income
Particulars Customer Customer Customer Customer Customer
A B C D E
Units 9,360 14,200 62,000 38,000 9,800
Revenue 5,05,440 7,66,800 33,48,000 20,52,000 5,29,200
[54 × No. of units]
(-) Discount - 8,520 3,10,000 1,44,400 52,920
[(List price – Actual
price) × No. of units]
Net revenue 5,05,440 7,58,280 30,38,000 19,07,600 4,76,280
(-) Order taking 6,000 10,000 12,000 10,000 12,000
[200×No. of purch. order]
(-) Customer visit 1,200 1,800 3,600 1,200 1,800
[300×No. of visit]
(-) Deliveries 3,200 2,880 4,800 6,400 9,600
[4 × km travel × No. of
deliveries]
(-) Production handling 18,720 28,400 1,24,000 76,000 19,600
[2 × No. of units]
(-) Expedited deliveries - - - - 200
[100×No. of delivery]
(-) COGS 4,21,200 6,39,000 27,90,000 17,10,000 4,41,000
(ii) Determine cost driver rates and prepare a statement showing the manufacturing cost per unit
of each product using activity based costing, assuming the budgeted manufacturing volume
is attained.
(iii) MNO Ltd.’s selling prices are based heavily on cost. By using direct labour hours as an
application base, calculate the amount of cost distortion (under costed or over costed) for
each equipment.
Solution
(i) Overhead application base: Direct Labour Hours
Solution
(i) Calculation of cost under Absorption Costing:
O<G7F <L?>Q?769 '!,*(,%&&
Overheads absorption rate = O<G7F [>AJ? 49<G × 100 = %,&!,%(,&&& × 100 = 17.18%
Particulars Amount (`)
Material 26,38,700
Wages 3,75,200
Prime cost 30,13,900
Overheads (30,13,900 × 17.18%) 5,17,930
Total cost 35,31,830
Units 15,000
Cost per unit 235.46
Calculate the overhead cost per unit of each Product – Gel Pen and Ball Pen on the basis of:
(i) Traditional method of charging overheads
(ii) Activity based costing method and
(iii) Find out the difference in cost per unit between both the methods.
Solution
(i) Calculation of cost under Traditional Approach:
O<G7F <L?>Q?769 !',)&,&&&
Overheads rate per Machine hour = O<G7F J7HQAD? Q<K>9= "$,&&&/'$,&&& = `20 per machine hour
Statement of Cost
Particulars Gel Pen Ball Pen
Overheads absorbed (A) 20 × 24,000 = 4,80,000 20 × 54,000 = 10,80,000
Units (B) 5,500 24,000
Overheads per unit (A ÷ B) 87.27 45
(ii) Statement showing Activity Based Cost
Activity Cost Pool Cost Driver Ratio Total Gel Pen Ball Pen
Amount (` ) (` )
(`)
Volume Related Machine Hour 24:54 4,75,020 1,46,160 3,28,860
Activity Costs
Set-up Related No. of Set-ups 30:56 5,79,988 2,02,321 3,77,667
Costs
Purchase Related No. of Purchase 240:448 5,04,992 1,76,160 3,28,832
Costs Orders
Total Costs 5,24,641 10,35,359
Output (Units) 5,500 24,000
Cost per unit 95.39 43.13