ABC Corporation has a home office that controls three operating divisions (Business Units A, B & C). The home office includes an administrative computer center whose costs are allocated separately to the business units. The separate allocation conforms to the requirements specified in the Cost Accounting Standard No. 403. Tables I through VI deal with home office expense allocations to business units.
The A Division is a business unit as defined by the CASB, and it uses one engineering and one manufacturing overhead pool to accumulate costs for charging overhead to final cost objectives. In addition, the indirect cost allocation process also uses two “service centers” with their own indirect cost pools: Occupancy and technical computer center.
The costs accumulated in the occupancy pool are allocated among manufacturing overhead, engineering overhead, and the technical computer center on the basis of floor space occupied. The costs accumulated in the technical computer center cost pool are allocated to users on the basis of a CPU hourly rate. Some of these allocations are made to engineering or manufacturing overhead while others are allocated direct to final cost objectives.
At the business unit level, all the indirect expense incurred is regarded either as an engineering or manufacturing expense. Thus the sole item that enters into the business unit G&A expense pool is the allocation received by the A Division from the home office.
Operating results for the A Division are given in Table VII. Facilities capital items for the division are given in Table IX.
The example is based on a single set of illustrative contract cost data given in Table VIII. Since two methods, the “regular” and the “alternative” method, are potentially available for computing cost of money on facilities capital items two sets of different results can be considered.
In addition, total cost input is used in the example as the allocation base for the G&A expense. Two variations of this example have been prepared to illustrate the impact of excluding or including cost of money from total cost input. Variation I, summarized in Table XIII, excludes cost of money from the cost input allocation base. Variation II, summarized in Tables XVII and XVIII, includes cost of money in the cost input allocation base.
Throughout the example, where appropriate, cross references have been made to the text of the relevant parts of the Standard.
Variation I—Total Cost Input Allocation Base Excludes Cost of Money
Table I—Net Book Value of Home Office Facilities Capital
Dec. 31, 1974
Dec. 31, 1975
Administrative computer center facilities capital
$550,000
$450,000
Other home office facilities capital
420,000
380,000
Total
970,000
830,000
The assets in the above table generate allowable depreciation or amortization, as explained in Instructions for Form CASB CMF (Basis). Thus they should be included in the asset base for cost of money computation.
Table II—Home Office Facilities Capital Annual Average Balances
Administrative computer center facilities capital
$500,000
Other home office facilities capital
400,000
Total
900,000
The above averages are based on data in Table I computed in accordance with the criteria in Instructions for Form CASB CMF (Recorded, Leased Property, Corporate).
$970,000 + $830,000 = $1,800,000
1 2 = $900,000
Table III—Home Office Depreciation and Amortization for 1975
Administrative computer center facilities capital
$100,000
Other home office facilities capital
40,000
Total
140,000
Table IV—Allocation of ABC Home Office Expenses to Divisions (Business Units)
Total expense
Allocation of business units
A
B
C
Administrative computer center
$1,800,000
$900,000
$900,000
Other home office
4,800,000
2,400,000
1,200,000
1,200,000
Total
6,600,000
3,300,000
2,100,000
1,200,000
The above allocation is carried out in accordance with CAS 403. The expense allocated to individual business units above includes depreciation and amortization as reflected in Table V.
Table V—Depreciation and Amortization Component of ABC Home Office Expense
Total depreciation and amortization expense
Allocation of business units
A
B
C
Administrative computer center
$100,000
$50,000
$50,000
Other home office
40,000
20,000
10,000
10,000
Total
140,000
70,000
60,000
10,000
Table VI—Allocation of Home Office Facilities Capital to Business Units
(a) Depreciation and amortization allocation in Table V converted to percentages.
Total depreciation and amoritzation expense (in percent)
Allocation of business units (in percent)
A
B
C
Administrative computer center
100
50
50
Other home office
100
50
25
25
(b) Application of percentages in (a) to average net book values in Table II, in accordance with criteria in Instructions for Form CASB CMF (Recorded, Leased Property, Corporate).
Total net book value
Allocation of business units
A
B
C
Administrative computer center facilities capital
$500,000
$250,000
$250,000
Other home office facilities capital
400,000
200,000
100,000
$100,000
Total
900,000
450,000
350,000
100,000
Table VII—“A” Division 1975 Operating Results
Total cost input and other work G.&A.
Fixed-price CAS-covered contract
Cost reimbursement CAS-covered contracts
Commercial and other work
Direct material:
Purchased parts
$2,000,000
$100,000
$100,000
$1,800,000
Subcontract items
21,530,000
11,750,000
7,205,000
2,575,000
Total
23,530,000
11,850,000
7,305,000
4,375,000
Director labor and overhead:
Engineering labor
2,000,000
1,500,000
500,000
Engineering overhead (80 pct of direct engineering labor)
1,600,000
1,200,000
400,000
Manufacturing labor
3,000,000
1,200,000
200,000
1,600,000
Manufacturing overhead (200 pct of direct management labor)
6,000,000
2,400,000
400,000
3,200,000
Other direct charges:
Technical computer center direct charge 2,280 h at $250/h
570,000
200,000
370,000
Total cost input (excluding cost of money)
36,700,000
18,350,000
9,175,000
9,175,000
G. & A. (8.99 pct of cost input)
3,300,000
1,650,000
825,000
825,000
Total
40,000,000
20,000,000
10,000,000
10,000,000
Table VIII—Cost Data for the Contract
Purchased parts
$85,000
Subcontract items
990,000
Technical computer time 280 h at $250/h
70,000
Engineering labor
330,000
Engineering overhead at 80 pct
264,000
Manufacturing labor
1,210,000
Manufacturing overhead at 200 pct
2,420,000
Total cost input (excluding cost of money)
5,369,000
G & A. at 8.99 pct
483,000
Total cost input and G. & A. (excluding cost of money)
5,852,000
Table IX—Division A Facilities Capital
Average net book values are computed in accordance with Instructions to Form CASB CMF. Average figures only are given, the underlying beginning and ending balances for 1975 have not been reproduced.
Name of indirect cost pool the asset is associated with
Average net book value
Annual depreciation
Engineering overhead
$320,000
$40,000
Manufacturing overhead
4,500,000
900,000
Technical computer center
450,000
90,000
Occupancy
3,000,000
200,000
Facilities capital recorded by division A (see Form CASB CMF instructions for description of recorded)
8,270,000
1,230,000
Allocated from home office, table VI
450,000
Total division A
8,720,000
Table X—Allocation of Undistributed Facilities Capital
(a) Occupancy Pool Assets. Total occupancy pool expenses are assumed to be $1,000,000 of which $200,000 is depreciation per Table IX. Allocation of the $3,000,000 net book value of assets per Table IX is performed on the basis of floor space utilization.
Indirect cost pool
Occupancy expense and depreciation allocation
Percent of total floor space utilized
Asset allocation
Engineering
$200,000
20
$600,000
Manufacturing
750,000
75
2,250,000
Technical computer
50,000
5
150,000
Total
1,000,000
100
3,000,000
(b) Technical Computer Center Assets. Total technical computer center expenses for the year are assumed to be $770,000 including $90,000 depreciation per Table IX and $50,000 charge from the occupancy pool per paragraph (a) of this table. A charging rate of $250 per hour is computed assuming a total of 3,080 chargeable CPU hours per annum. The net book value of assets amounting to $600,000 ($450,000 per Table IX plus the $150,000 allocated per (a) above) is allocated on the basis of CPU hours utilized.
Overhead pool or cost objective
Hours charged
Amount charged
Percent
Asset allocation
Fixed price contracts, table VII
800
$200,000
26
$156,000
Cost reimbursement contracts, table VII
1,480
370,000
48
288,000
Engineering overhead pool
800
200,000
26
156,000
Total
3,080
770,000
100
600,000
(c) Summary of Undistributed Facilities Capital Allocation. Undistributed (per Table IX).
Technical computer center
$450,000
Occupancy
3,000,000
Total
3,450,000
Distribution per paragraph (a) or (b) of this table of balances to overhead pools that result in charges direct to final cost objectives.
Overhead pool
(a)
(b)
Total
Engineering
$600,000
$156,000
$756,000
Manufacturing
2,250,000
2,250,000
Technical computer center (direct charge to contracts)
444,000
444,000
Total
2,850,000
600,000
3,450,000
Table XIII—Summary of Cost of Money Computation on Facilities Capital
[Cost of money excluded from total cost input]
Allocation base
Allocated to contract, table VIII
Computation using regular facilities, capital cost of money factor, table XI
Amount
Computation using alternative facilities capital, cost of money factor, table XI
Amount
Engineering labor
$330,000
0.04304
$14,203
0.0128
$4,244
Manufacturing labor
1,210,000
.18
217,800
.12
145,200
Technical computer time
1 280
15.57895
4,362
Cost input
$5,369,000
.00098
5,261
.00850
45,636
Total cost of money on facilities capital
241,626
195,060
1 Hours.
Variation II—Total Cost Input Allocation Base Includes Cost of Money
Table XIV—Recomputation of “A” Division Total Cost Input To Reflect Inclusion of Cost of Money
(a) Regular method:
Total cost input per table VII
$36,700,000
Cost of money applicable to facilities capital identified with overhead pools per subtotal in column 5, table XV
661,600
Total cost input including cost of money
37,361,600
(b) Alternative method:
Total cost input per table VII
36,700,000
Cost of money applicable to facilities capital identified with overhead pools per subtotal in column 5, table XVI
385,600
Total cost input including cost of money
37,085,900
Table XVII—Summary of Cost of Money Computation on Facilities Capital
[Cost of money included in total cost input—regular method]
Allocation base
Allocated to contract, table VIII
Computation using regular facilities, capital cost of money factor, table XV
Amount
Engineering labor
$330,000
0.04304
$14,203
Manufacturing labor
1,210,000
.18
217,800
Technical computer time
1 280
15.57895
4,362
Cost of money related to overheads
236,365
Cost of money above to be included in cost input
236,365
Cost input, table VIII
5,369,000
Cost input including cost of money
5,605,365
.00096
5,381
Total cost of money on facilities capital
241,674
1 Hours.
Table XVIII—Summary of Cost of Money Computation on Facilities Capital
[Cost of money included in total cost input—alternative method]
Allocation base
Allocated to contract, table VIII
Computation using alternative facilities, capital cost of money factor, table XVI
Amount
Engineering labor
$330,000
0.0128
$4,224
Manufacturing labor
1,210,000
.12
145,200
Cost of money related to overheads
149,424
Cost of money above to be included in cost input
149,424
Cost input, table VIII
5,369,000
Cost input including cost of money
5,518,424
.00841
46,410
Total cost of money on facilities capital
5,518,424
195,834