Professional Documents
Culture Documents
Tugas Bab 5 Abc
Tugas Bab 5 Abc
Tugas Bab 5 Abc
Ikram Ashari
A31115014
$
64,000
136,80
0
22,400
108,80
0
$332,0
00
2,555
Ultrasou
nd
$104,000
CT scan
MRI
Total
$119,000
$106,000
$ 393,000
231,000
400,200
792,000
1560,000
30,800
180,200
93,600
668,100
1,109,000
2714,700
Materials
16,500
23,900
Allocated
177,480
202,300
overhead
Total budgeted
528,980
745,400
costs
Budgeted
4,760
3,290
number of
procedures
Budgeted cost
129.94 111.130
226.565
per service
1
* Allocated overhead = Budgeted overhead rate
2,695
411.502
Technician labor costs
2. Budgeted Information
X-rays
Number of producers
Cleaning minutes per
produce
Total cleaning
minutes
2,555
10
Ultrasou CT scan
nd
4,760
3,290
10
20
MRI
Total
2,695
40
13,300
25,550
47,600
65,800
53,900
192,850
Number of producers
Minutes for each
produce
Total procedure
minutes
2,555
5
4,760
20
3,290
15
2,695
40
13,300
12,775
95,200
49,350
107,800
265,125
activity
Budgeted
cost(1)
Cost driver
(2)
Unit of cost
driver (3)
Administratio
n
$19,000
Total number
of
13,300
Activity
Rate
(4)=(1) :(3)
$1,43
Maintenance
$260,000
Sanitation
$267,900
Utilities
$121,200
procedures
Total dollars
of
depreciation
Total
cleaning
minutes
Total
procedure
minutes
X-rays
Technician labor
$ 64,000
Depreciation
136,800
Materials
22,400
Administration
($1,43x2,555 :
4,760: 3,290:
2,695)
Maintenance
($0,16x136,800:
231,000 :
400,200 :792,000)
Sanitation($1,38x2
5,550; 47,600:
65,800: 53,900)
Utilities
($0,45x12,775;
95,200; 49,350;
107,800)
Total budget cost
Ultr
asou
nd
$104
,000
231,
000
16,5
00
$1,560,000
$0,16
192,850
$1,38
265,125
$0,45
CT scan
MRI
Total
$119,000
$106,000
$ 393,000
400,200
792,000
1560,000
23,900
30,800
93,600
19,019
3,653
6,80
6
4,704
3,853
249600
21888
3696
0
64032
126720
266133
35259
3525
9
35259
35259
119306,2
5
5748,75
289748,7
5
5748
,75
4362
73,7
5748,75
652843,7
5
5748,75
1100380,
75
2700658,
25
Budgeted number
of procedures
Budgeted cost per
service
5
2,555
4,76 3,290
2,695
0
9165
113404,5 4,14 198432,7 408304,5
988
916
508
455