hilton 9e global edition solutions manual chapter17

Upload: jenmarielle

Post on 09-Feb-2018

251 views

Category:

Documents


3 download

TRANSCRIPT

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    1/40

    CHAPTER 17

    Allocation of Support Activity Costs and JointCosts

    ANSWERS TO REVIEW QUESTIONS

    17-1 A service department is a unit in an organization that is not involved directly inproducing the organizations goods or services. However, a service department doesprovide a service that enables the organizations production process to take place.roduction departments, on the other hand, are units that are directly involved inproducing the organizations goods and services. An e!ample o" a servicedepartment in a bank would be the computer department or the human resources

    department. An e!ample o" a #production$ department in a bank would be theconsumer loan department.

    17-% &he term reciprocal services re"ers to the situation in which two or more servicedepartments provide services to each other.

    17-' (a) *nder the direct method o" service department cost allocation, all servicedepartment costs are allocated directly to the production departments, and noneo" these costs are allocated to other service departments.

    (b) *nder the step-down method, a se+uence is "irst established "or allocation o"

    service department costs. &hen the costs incurred in the "irst service departmentin the se+uence are allocated among all other departments that use that servicedepartments services, including other service departments. &he methodproceeds in a similar "ashion through the se+uence o" service departments.

    (c) *nder the reciprocal-services method, a system o" simultaneous e+uations isestablished to re"lect the reciprocal provision o" services among servicedepartments. &hen all o" the service departments costs are allocated among allo" the departments that use the various service departments output o" services.&he reciprocal-services method o" service department cost allocation is the onlymethod that "ully accounts "or the reciprocal provision o" services among

    departments.

    17- &he "irst department in the se+uence under the step-down method is the servicedepartment that serves the largest number o" other service departments. &he seconddepartment in the se+uence is the service department that serves the second-largestnumber o" service departments, and so "orth. &he se+uence among tied servicedepartments usually is an arbitrary choice.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-1

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    2/40

    17- &he dual-allocation approach improves the resulting cost allocations becausevariable costs are allocated in accordance with short-run usage, and "i!ed costs areallocated in accordance with long-run service re+uirements.

    17- A potential behavioral problem that can result "rom the dual approach to service

    department cost allocation is that service department managers may have adisincentive to provide correct predictions "or their departments long-run servicedepartment needs.

    17-7 /udgeted service department costs should be allocated rather than actual servicedepartment costs. Allocating actual costs would reduce the incentive "or cost controlin the service departments.

    17-0 *nder two-stage allocation with departmental overhead rates, costs "irst aredistributed to departments then they are allocated "rom service departments toproduction departments.2inally, they are assigned "rom production departmentsto

    products or services. Departmentsplay a key role as intermediate cost ob3ects underthis approach. 4n an activity-based costing (A/5) system, on the other hand, the keyrole is played by activities,not departments. 2irst, the costs o" various activitiesareassigned to activity-cost pools then these costs are assigned to products orservices. &he breakdown o" costs by activity in an A/5 system is much "iner then abreakdown by departments. &he A/5 approach generally will provide a much moreaccurate cost "or each o" the organizations products or services.

    17-6 (a) oint-production process8 A production process in which the processing o" acommon input results in two or more outputs called 3oint products.

    (b) oint costs8 &he costs incurred in a 3oint production process be"ore the 3ointproducts become identi"iable as separate products.

    (c) oint products8 &he output o" a 3oint production process.

    (d) 9plit-o"" point8 &he point in a 3oint production process at which the 3oint productsbecome identi"iable as separate products.

    (e) 9eparable costs8 5osts incurred to process 3oint products "urther a"ter they passthe split-o"" point in a 3oint production process.

    (") /y-product8 A 3oint product with very little value relative to the other 3ointproducts.

    17-1: *nder the physical-units method o" 3oint cost allocation, 3oint production costs areallocated among the 3oint products in proportion to a physical characteristic o" thoseproducts, such as weight or volume.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17- Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    3/40

    17-11 *nder the relative-sales-value method o" 3oint cost allocation, 3oint production costsare allocated to the 3oint products in proportion to their sales value at the split-o""point.

    17-1% &he net realizable value o" a 3oint product is e+ual to its ultimate sales value minus

    the separable costs incurred between the split-o"" point and the products "inal "orm.*nder the net-realizable-value method o" 3oint cost allocation, 3oint production costsare allocated among the 3oint products in proportion to their net realizable values.

    17-1' oint cost allocations are use"ul "or product-costing purposes. roduct costing isuse"ul "or income determination, "or inventory valuation, "or third-partyreimbursement situations, and various other purposes.

    17-1 &he managerial accountant generally should be care"ul not to use 3oint costallocations "or making decisions.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-!

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    4/40

    SO"UTIONS TO E#ERCISES

    ;4?*&;9)

    1. 5ost allocation using direct method8

    Academic @epartments *sing 9ervicesiberal Arts 9ciences

    rovider o" 9ervice5ost to /eAllocated roportion Amount roportion Amount

    ibraryBBBBBBB. C7:,::: ('D) C:,::: (%D) C'::,:::5omputing 9ervicesB '%:,::: ('D0) 1%:,::: (D0) %::,:::&otalBBBBBBBB. C1,:7:,::: C7:,::: C::,:::

    Erand total C1,:7:,:::%. 4n the electronic version o" the solutions manual, press the 5&= key and click on

    the "ollowing link8 /uild a 9preadsheet 17-1.!ls

    ;4?*&;9)

    1. 5ost allocation using step-down method8

    9ervice @epartments

    Academic @epartments

    *sing 9ervices5omputing

    9ervices ibraryiberal

    Arts 9ciences5osts prior to allocationB C'%:,::: C7:,:::Allocation o" 5omputing

    9ervice costsFBBBBB. C'%:,::: ,::: (%D1:) C 6,:::('D1:) C1:,:::(D1:)Allocation o" ibrary

    costsBBBBBBBBB. C01,::: 00,:: ('D) '%,::(%D)&otal costs allocated to

    each departmentBBBB C0,:: C0,::

    &otal cost allocated toacademic departmentsB. C1,:7:,:::

    FAllocated "irst because 5omputing 9ervices provides service to the ibrary, but not viceversa.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-$ Solutions Manual

    http://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-15.xlshttp://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-15.xls
  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    5/40

    ;

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    6/40

    ;4?*&;9)

    oint5ost

    ointroducts

    uantity at9plit-G"" oint

    =elativeroportion

    Allocationo"

    oint 5ost

    Gat bran 1%,::: kilograms .: C',:::FC:,:::

    =olled oats 0,::: kilograms .: %,:::I&otal %:,::: kilograms C:,:::

    FC',::: J C:,::: .:IC%,::: J C:,::: .:

    ;4?*&;9)

    oint5ost

    ointroducts

    uantity at9plit-G""

    9alesrice

    9ales Kalue at9plit-G"" oint

    =elativeroportion

    Allocationo"

    oint 5ostGat bran 1%,::: kg C1.: C10,::: .%6F C%,7:I

    C:,:::=olled oats 0,::: kg '.:: %,::: .71F ',%:FF

    &otal C%,::: C:,:::

    F=ounded

    IC%,7: J C:,::: .%6FFC',%: J C:,::: .71

    ;4?*&;9)

    1. @ecision analysis8

    4ncremental revenue per kilogram8

    9ales price o" powdered health drink enhancer ...................... C.:

    9ales price o" rolled oats ..........................................................

    '.::4ncremental revenue .................................................................. C1.:4ncremental processing cost per kilogram .............................. .:4ncremental revenue less incremental cost ............................. C 1.::

    &he rolled oats should be processed "urther into the health drink enhancer.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-& Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    7/40

    ;

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    8/40

    ;

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    9/40

    SO"UTIONS TO )RO*"E+S

    =G/;> 17-% (: >4?*&;9)

    1. @irect method8

    roduction @epartments>achining Assembly

    rovider o" 9ervice5ost to /eAllocated roportion Amount roportion Amount

    H=BBBBBBBBB C10:,::: (D6) C0:,::: (D6) C1::,:::>aintenanceBBBB. %':,::: ('D7) 1:7,'''F (:D7) 1%%,7F5A@BBBBBBBB.

    ':,:::(D:) %%,:: (1D:) 07,::

    &otalBBBBBBBB C7:,::: C6,0'' C'1:,17Erand total C7:,:::

    F=ounded

    %. 9e+uence "or step-down method8

    1st8 H= (serves % other service departments)

    %nd8 >aintenance (serves 1 other service department)'rd8 5A@ (serves no other service departments)

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-,

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    10/40

    =G/;> 17-% (5G?&4?*;@)

    '. 9tep-down method8

    9ervice @epartments roduction @epartmentsH= >aintenance 5A@ >olding Assembly

    5osts prior to

    allocationBBBBB. C10:,::: C%':,::: C':,:::Allocation o"

    H= @epartmentcostsBBBBBBB. C10:,::: 6,::: (D1::) 6,:::(D1::) C7%,:::(:D1::) C6:,:::(:D1::)

    Allocation o">aintenance@epartment costsB. C%'6,::: 1,6'0 F(D0:) 1:,'F('D0:) 116,::(:D0:)

    Allocation o" 5A@@epartment costsB. C'7',6'0 %0:, F(D:) 6',0 F(1D:)

    &otal costallocated to eachdepartmentBBBB. C7,:17 C':%,60

    &otal cost allocated to production departments C7:,::%FFF=oundedFFC% overallocation due to rounding

    . 4n the electronic version o" the solutions manual, press the 5&= key and click on the "ollowing link8 /uild a 9preadsheet17-%.!ls

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies, Inc.

    17-1- Solutions Manual

    http://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-24.xlshttp://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-24.xlshttp://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-24.xlshttp://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-24.xls
  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    11/40

    =G/;> 17-% (7: >4?*&;9)

    1. @irect method combined with dual allocation8

    (a) Kariable costs8

    roduction @epartments>achining Assembly

    rovider o" 9ervice5ost to /eAllocated roportionF Amount roportionF Amount

    H=BBBBBBBBB. C :,::: (D6) C %%,%%%I (D6) C %7,770I

    >aintenanceBBBB.. 0:,::: ('D7) '7,'''I (:D7) %,7I5A@BBBBBBBB..

    :,:::(D:) '7,:: (1D:) 1%,::

    &otal variable costBB C10:,::: C 67,:II C

    0%,6IIF9hort-run usage proportions ("rom preceding problem).I=oundedIIC67,: M C0%,6 J C10:,:::

    (b) 2i!ed costs8

    roduction @epartments>achining Assembly

    rovider o" 9ervice5ost to /eAllocated roportionF Amount roportionF Amount

    H=BBBBBBBBB. C1':,::: ('D0) C',%6I (:D0) C7,71I

    >aintenanceBBBB.. 1:,::: (0D7%) 1::,::: (%D7%) :,:::5A@BBBBBBBB..

    '::,:::(0D:) %:,::: (1%D:) :,:::

    &otal "i!ed costBBB.C0:,:::

    C'6',%6 FFC10,71FF

    Fong-run proportions ("rom this problem)I=oundedFF5heck8 C'6',%6 M C10,71 J C0:,:::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-11

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    12/40

    =G/;> 17-% (5G?&4?*;@)

    (c) &otal costs allocated8

    >achining AssemblyKariable costs ............................................................................ C 67,: C 0%,62i!ed costs ................................................................................. '6',%6 10,71&otal costs .................................................................................. C6:,0 C%6,1

    Erand total .................................................................................. C7:,:::

    %. 9tep-down method combined with dual allocation8

    As in the preceding problem, the se+uence o" allocation is H=, >aintenance, and 5A@,respectively.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-1 Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    13/40

    =G/;> 17-% (5G?&4?*;@)

    (a) Kariable costs8

    9ervice @epartments roduction @epartmentsH= >aintenance 5A@ >olding Assembly

    5osts prior to

    allocationBBBBB C:,::: C0:,::: C:,:::Allocation o"

    H= @epartmentcostsBBBBBBB C:,::: %,:: (D1::)F %,::(D1::) C%:,:::(:D1::) C%,:::(:D1::)

    Allocation o">aintenance@epartment costsB C0%,:: ,1 I(D0:) ',:6I('D0:) 1,%:(:D0:)

    Allocation o" 5A@@epartment costsB C7, ',%% (D:) 1,1 (1D:)

    &otal variable costallocated to eachdepartmentBBBB C66,''FF C0:,FF

    F9hort-run usage proportions are used ("rom preceding problem).I=ounded.FFC66,'' M C0:, J C10:,:::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies, Inc.

    Managerial Accounting, 9/e Global Edition 17-1!

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    14/40

    =G/;> 17-% (5G?&4?*;@)

    (b) 2i!ed costs8

    9ervice @epartments roduction @epartmentsH= >aintenance 5A@ >olding Assembly

    5osts prior to

    allocationBBBBB C1':,::: C1:,::: C'::,:::Allocation o"

    H= @epartmentcostsBBBBBBB C1':,::: ,:: (D1::)F 1',:::(1:D1::) C,::('D1::) C,:::(:D1::)

    Allocation o">aintenance@epartment costsB C1,:: 1,: (0D0:) 6',6::(0D0:) ,6:(%D0:)

    Allocation o" 5A@@epartment costsB C'%0,: %%,6%: (0D:) ,7': (1%D:)

    &otal "i!ed costallocated to eachdepartmentBBBB C:%,'%:I C177,0:I

    Fong-run usage proportions are used ("rom this problem).I5heck8 C:%,'%: M C177,0: J C0:,:::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies, Inc.

    17-1$ Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    15/40

    =G/;> 17-% (5G?&4?*;@)

    (c) &otal costs allocated8

    >achining AssemblyKariable costs ...................................................................... C 66,'' C 0:,2i!ed costs ........................................................................... :%,'%: 177,0:&otal costs ............................................................................ C:1, C%0,'

    Erand total ............................................................................ C7:,:::

    =G/;> 17-% (: >4?*&;9)

    1. @irect method8

    roduction @epartment;tching 2inishing

    rovider o" 9ervice5ost to /eAllocated roportion Amount roportion Amount

    >aintenanceBBBBB.. C 0,::: (1D6) C ,''' (0D6) C %,75omputingBBBBBB. %:,::: (7D0) %10,7: (1D0) '1,%:&otal service department costs allocated ...................... C%%,:0' C 7',617Gverhead costs traceable to

    production departments ................................................%::,::: '%:,:::&otal overhead cost ......................................................... C%,:0' C'6',617

    @irect-labor hours (@H)(%: %,:::) ................................................................... :,:::(0: %,:::) ................................................................... 1:,:::

    Gverhead rate per hour(total overhead N @H) .................................................. C1:.:%F C%.%F

    5heck on allocation procedure89ervice department costs allocated to ;tching ................................................ C%%,:0'9ervice department costs allocated to 2inishing ............................................. 7',617&otal costs to be allocated (C0,::: M C%:,:::) .............................................. C%60,:::

    F=ounded

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-1%

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    16/40

    =G/;> 17-% (5G?&4?*;@)

    %. 9tep-down method8

    9ervice @epartments roduction @epartments5omputing >aintenance ;tching 2inishing

    5osts prior to allocationBB. C%:,::: C0,:::Allocation o" 5omputing

    @epartment costsBBBBB %:,::: :,::: (%D1:) C17,:::(7D1:) C %,:::(1D1:)Allocation o" >aintenance

    @epartment costsBBBBB 60,:::

    1:,006 (1D6) 07,111 (0D6)&otal service department cost allocated ............................... C10,006 C11%,111Gverhead costs traceable to

    production departments ...................................................... %::,::: '%:,:::&otal overhead cost ................................................................ C'0,006 C'%,111

    @irect-labor hours (@H)(%: %,:::) .......................................................................... :,:::(0: %,:::) .......................................................................... 1:,:::Gverhead rate per hour

    (total overhead N @H) ......................................................... C6.7F C%.7:F

    5heck on allocation procedure89ervice department costs allocated to ;tching ............................................. C10,0069ervice department costs allocated to 2inishing ..........................................11%,111&otal costs to be allocated (C0,::: M C%:,:::) ........................................... C%60,:::F=ounded

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-1& Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    17/40

    =G/;> 17-%7 (': >4?*&;9)

    1. hysical-units method o" allocation8

    oint5ost

    ointroducts

    uantity at9plit-G"" oint

    =elativeroportion

    Allocation o"oint 5ost

    C'::,::: >9/ ...........:,::: ............... :O ..................... C1%:,::: 5/ ............6:,::: ............... :O ..................... 10:,::: &otal .......... 1:,:::&he 3oint cost allocated to 5/ is C10:,:::.

    %. =elative-sales-value method o" allocation8

    oint5ost

    ointroducts

    9ales Kalue at9plit-G"" oint

    =elativeroportion

    Allocation o"oint 5ost

    C'::,::: >9/ ........... C1%:,::: ............. %O ..................... C 7,::: 5/ ............':,::: ............. 7O ..................... %%,::: &otal .......... C0:,:::&he 3oint cost allocated to >9/ is C7,:::.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-1'

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    18/40

    =G/;> 17-%7 (5G?&4?*;@)

    '. ?et-realizable-value method o" allocation8

    oint5ost

    ointroducts

    9alesKalue o"

    2inal roductAdditional 5osto" rocessing

    ?et=ealizable

    Kalue=elative

    roportionAllocation o"

    oint 5ostC'::,::: >9/ . . . C'::,:::F. .. .. .. C1::,::: ........ C%::,::: %O........ ... C 7,:::

    5/ ....0::,:::I.......%::,::: ........ ::,::: 7O..... ...... %%,:::&otal ... C0::,:::

    FC :,:::IC1: (6:,::: L 1:,:::)

    &he unit cost o" 5/ is computed as "ollows8

    oint cost allocation .................................................................. C%%,:::

    Additional processing costs ..................................................... %::,:::&otal cost .................................................................................... C%,:::

    uantity (good units) ................................................................. 0:,:::

    5ost per unit (C%,::: N 0:,:::).............................................. C.'1(rounded)

    . 9ales value i" coated (:,::: C) ........................................... C'::,:::Additional cost o" coating ......................................................... 1::,:::4ncremental contribution i" coated ........................................... C%::,:::

    9ales value i" uncoated (:,::: C%) ...................................... 1%:,:::@ecline in contribution i" uncoated .......................................... C 0:,:::

    &he contribution would decrease by C0:,::: i" the mine support braces are notprocessed "urther.

    . &he allocation o" 3oint costs is irrelevant to the decision about coating the minesupport braces. &he decision should be based entirely on in"ormation pertaining to

    events "rom the split-o"" point "orward. &hus, the 3oint cost allocation results werenot used in making this production decision.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-1( Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    19/40

    =G/;> 17-%0 (: >4?*&;9)

    1. lantwide overhead rates8

    @epartments (numbers in thousands)>olding 5omponent Assembly &otal

    >anu"acturing departments8Kariable overhead ...................... C ',:: C1:,::: C1,:: C':,:::2i!ed overhead ........................... 17,:: ,%:: ,1:: %6,0::&otal manu"acturing

    department overhead .......... C%1,::: C1,%:: C%%,:: C6,0::9ervice departments8ower .......................................... 10,::>aintenance ............................... ,:::

    &otal estimated overhead...... C0%,%::

    ;stimated direct-labor hours (@H)8>olding ....................................... ::5omponent ................................. %,:::Assembly .................................... 1,::&otal estimated

    direct-labor hours ................ ,:::lantwide overhead rate J

    @AHestimated

    overheadestimated

    J:::,

    %::,0%C

    J C%:. per direct-labor hour

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-1,

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    20/40

    =G/;> 17-%0 (5G?&4?*;@)

    %. @epartmental overhead rates8

    @epartments (numbers in thousands)9ervice >anu"acturing

    ower >aintenance >olding 5omponent Assembly@epartmental overhead

    costs ................................... C10,:: C ,::: C%1,::: C1,%:: C%%,::a. Allocation o" mainten-

    ance costs(direct method)

    roportions8 6:D1%,%D1%, 1:D1% ............ (,:::) %,00: 0:: '%:

    b. Allocation o" powercosts (dual, directmethod)

    2i!ed costs(C1%,:::)8

    roportions8::D1:::, ':D1:::,1:D1::: ...................(1%,:::) ,::: ,%:: 1,0:: Kariable costs(C,::)8

    roportions8

    ':D0::, '%:D0::,1%:D0:: (,::) %,00: %,: 6:

    &otal allocateddepartmentaloverhead costs ....... C : C : C'%,7: C%',7: C%,0:

    c. 5ost driver ....................... 07>H

    %,::: @H

    1,:: @H

    =ate (departmental overheadN units o" cost driver) ....................................... C'7.

    per >H

    C11.00per

    @H

    C17.1%per

    @H

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-- Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    21/40

    =G/;> 17-%0 (5G?&4?*;@)

    '. >emorandum

    @ate8 &oday

    &o8 resident, &ravelcra"t 5ompany

    2rom8 4.>. 9tudent

    9ub3ect8 *se o" departmental overhead rates

    &ravelcra"t should use departmental rates to assign overhead to its products. &hecriterion "or choosing an allocation base is a close relationship between costincurrence and use o" the base. &his relationship e!ists with di""erent bases indi""erent departments, necessitating the use o" departmental rates. &he companys

    production departments are dissimilar in that the >olding @epartment is machine-intensive while the other two departments are labor-intensive.

    =G/;> 17-%6 (: >4?*&;9)

    1. ?et-realizable-value method o" allocation8

    oint

    5ostper =un

    ointroducts

    9ales Kalue o"2inal roductF

    Additional 5osto" rocessing

    ?et

    =ealizableKalue

    =elativeroportionI

    Allocation o"oint 5ost

    H&-' ....... C%,0::,:::........C07,::: ....... C1,6%,::: .....0.1O ..... C 7,1::C1,::,::: 9&- ....... %,1::,:::........01,::: .......1,%0,::: .....'%.1:O ..... 6,::

    =- .. .. .. .. . 0:,:::... .. .. .:,::: ....... 76:,::: .....16.7O ..... %7,::&otal C,:::,::: C1,7::,:::

    F9ales price +uantity producedI?et realizable value N C,:::,:::, which is the sum o" the net realizable values o" the three 3oint

    products, rounded

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-1

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    22/40

    =G/;> 17-%6 (5G?&4?*;@)

    %. Gctober production cost per liter8

    roduct H&-' 9&- =-

    oint cost allocation ................................. C 7,1:: C 6,:: C%7,::Additional processing costs .................... 07,::: 01,::: :,:::&otal cost C1,0,1:: C1,%,:: C'',::uantity produced (liters) ........................ 7::,::: ':,::: 17:,:::5ost per liter (rounded) ............................ C%.%1 C'.% C1.60

    4nventory valuation8

    roduct H&-'

    9&- =-Gctober 1 inventory (liters) ........................ 10,::: %,::: ',:::Gctober production (liters) ....................... 7::,::: ':,::: 17:,:::uantity available (liters) ........................... 710,::: :%,::: 17',:::Gctober sales (liters) .................................. :,::: '%,::: 1:,:::Gctober '1 inventory (liters) ...................... 0,::: 77,::: %',:::5ost per liter ......................................... C%.%1 C'.% C1.60

    Gctober '1 inventory (dollars) .................. C1:,%0: C%70,7: C ,:'. /iondi 4ndustries should sell 9&- at the split-o"" point. &he incremental revenue o"

    sales beyond the split-o"" point is less than the incremental cost o" "urtherprocessing.

    er liter sales value beyond the split-o"" point ........................... C.::er liter sales value at the split-o"" point ..................................... '.0:4ncremental sales value ................................................................ C%.%:ess8 Additional processing costs per liter

    (C01,::: N ':,::: liters) .......................................................... %.'' (rounded)er liter gain (loss) o" "urther processing ................................... C (.1')

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17- Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    23/40

    =G/;> 17-': (' >4?*&;9)

    1. oint cost allocations using the relative-sales-value method8

    Gmega8 3oint cost allocation J o""-splitatvaluesalestotal o""-splitatvaluesalessGmegaP 3oint cost

    J

    :::,1::C

    :::,1-CC:,::: J C6,:::

    Qappa8 3oint cost allocation J total 3oint cost L @eltas allocationL Gmegas allocation

    J C:,::: L C',::: L C6,::: J C1,:::

    9ummary o" 3oint cost allocations8

    @elta .................................................................................................... C',:::(given)Qappa .................................................................................................. 1,:::Gmega ................................................................................................. 6,:::&otal .................................................................................................... C:,:::

    %. @eltas 3oint cost allocation J

    o""-splitatvaluesalestotal

    o""-splitatvaluesaless@eltaP3oint cost

    C',::: J

    :::,1::C

    XC:,:::

    X J C',:::

    :::,.:C

    :::,1::C

    X J C:,:::

    @eltas sales value at split-o"" J C:,:::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-!

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    24/40

    =G/;> 17-': (5G?&4?*;@)

    '. oint cost allocation using the net-realizable-value method8

    oint5ost

    ointroducts

    9ales Kalue o"2inal roduct

    9eparable5ost o"

    rocessing

    ?et=ealizable

    Kalue=elative

    roportionAllocation o"

    oint 5ost

    C:,::: GmegaQappa@elta C 7:,::: C 7,::: C ',::: .' C'7,0::%,::: ,::: %:,::: .%: 1%,:::%:,::: ',::: 17,::: .17 1:,%::

    &otal C11,::: C1,::: C1::,::: C:,:::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-$ Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    25/40

    =G/;> 17-'1 (: >4?*&;9)

    1. oint costs arise "rom the simultaneous processing or manu"acturing o" two or moreproducts made "rom the same process. &hese 3oint costs are not traceable to anysingle product.

    &he split-o"" point is the stage in the manu"acturing process at which 3oint productscan be identi"ied as individual units. 2uture costs are then accounted "or separately.

    %. &he dollar value o" the "inished-goods inventories on ?ovember ': "or K

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    26/40

    =G/;> 17-'1 (5G?&4?*;@)

    4nventory values on ?ovember ':8

    K

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    27/40

    =G/;> 17-'% ( >4?*&;9)

    1. hysical-units method8

    oint

    5ostper =un

    ointroducts

    uantity at9plit-G"" oint

    =elativeroportion

    Allocation o"oint 5ost

    C%:,::: 5ompod ......... 1%:,::: liters............. :O................... C1:,::: *ltrasene ...... .0:,::: liters.......... .. :O................... 1::,::: &otal %::,::: liters C%:,:::

    &he 3oint cost allocated to 5ompod is C1:,:::.

    %. =elative-sales-value method8

    oint5ost

    per =unoint

    roducts9ales Kalue at9plit-G"" oint

    =elativeroportion

    Allocation o"oint 5ost

    C%:,::: 5ompod ......... C%:,::: ............. 0O ..................... C1%:,::: *ltrasene ...... .%:,::: ............. %O ..................... 1':,::: &otal C::,::: C%:,:::

    &he 3oint cost allocated to *ltrasene is C1':,:::.

    '. ?ow there are additional processing costs beyond the split-o"" point.

    a. Additional processing costs have no e""ect on the physical-units method o"allocation. &he 3oint cost allocated to *ltrasene is C1::,:::, as calculated inre+uirement (1).

    b. ?et-realizable-value method8

    oint5ost

    per =unoint

    roducts9ales Kalue o"2inal roduct

    9eparable 5osto" rocessing

    ?et=ealizable

    Kalue=elative

    roportion

    Allocation o"oint 5ost

    C%:,:::5ompod .... C%:,:::......... C1%,::: .......... C%%0,::: 7O........... C1%,::*ltrasene...%:,:::.........00,::: .......... 17%,::: 'O..... .. .. .. 1:7,:: &otal C::,::: C%:,:::

    &he 3oint cost allocated to 5ompod is C1%,::.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-'

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    28/40

    =G/;> 17-'% (5G?&4?*;@)

    . 4ncremental revenue per liter "rom "urther processinginto 5ompodalene (C%.: L C%.::) ..................................................................... C.:

    4ncremental cost per liter "rom "urther processing8

    rocessing cost ................................................................................. C.:9ales commission (C%.: 1:O) ..................................................... .% .4ncremental loss per liter "rom "urther processing

    into 5ompodalene ............................................................................... C(.:)

    5onclusion8 @o not process 5ompod into 5ompodalene. &he "irm should sell5ompod. (?ote that the C.1: per liter separable processing cost to obtain5ompod isirrelevant. &he +uestion is what to do with the 5ompod afterit has been obtained.&he relevant data are the incremental costs and bene"its associated with turning5ompod into 5ompodalene.)

    . &he director o" research, 5harles a>ar+ue, acted improperly in asking the assistantcontroller to alter her analysis in "avor o" producing 5ompodalene. 4" he believes the"urther processing o" 5ompod is in >ontpelier 5ie.s best interests, he should try toback up his claim with some pro3ected cost reductions and the potential impact onthe companys market. He could present his own estimates to Anne->arie Euillotin,or directly to the managers responsible "or making the "inal decision.

    Euillotin should not alter her analysis to support the production o" 5ompodalene. 4n theabsence o" any "urther in"ormation, she should recommend against the "urther

    processing o" 5ompod. 9everal ethical standards "or management accountants(listed in 5hapter 1) are relevant, including the "ollowing8

    Competence

    rovide decision support in"ormation and recommendations that are accurate,

    clear, concise, and timely.

    Objectivity

    5ommunicate in"ormation "airly and ob3ectively.

    @isclose "ully all relevant in"ormation that could reasonably be e!pected to

    in"luence an intended users understanding o" the reports, analyses, andrecommendations.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-( Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    29/40

    =G/;> 17-'% (5G?&4?*;@)

    . 4t is pre"erable to sell 5ompod than to sell 5ompodalene, as the solution tore+uirement () showed. ?evertheless, it is pre"erable to sell 5ompodalene than to

    sell nothing, since each liter o" 5ompodalene makes a positive contribution towardcovering the 3oint production cost, "i!ed costs, and pro"it.

    4ncremental revenue "rom sale o" a liter o"5ompodalene (i" the alternative is no sale) ..................................................... C%.:

    4ncremental cost (i" the alternative is to stopproduction at the split-o"" point)89eparable processing to produce 5ompod a"ter

    the split-o"" point .................................................................................. C.1:2urther processing cost to turn 5ompod into 5ompodalene ..............:9ales commission .................................................................................. .%&otal ........................................................................................................ .7

    5ontribution to the 3oint production cost, "i!ed costs,and pro"it ................................................................................................... C1.0

    =G/;> 17-'' (': >4?*&;9)

    1. =eciprocal-services method8

    ;+uations8 M J 0,::: M .%C

    CJ %:,::: M .1M

    Rhere Mdenotes the total cost o" the >aintenance @epartment

    Cdenotes the total cost o" the 5omputing @epartment

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-,

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    30/40

    =G/;> 17-'' (5G?&4?*;@)

    9olution o" e+uations8

    MJ 0,::: M .% (%:,::: M .1M)

    MJ 0,::: M :,::: M .:%M

    .60 MJ 60,:::

    MJ 1::,:::

    CJ %:,::: M .1 (1::,:::)

    CJ %:,:::

    Allocation8

    9ervice @epartments roduction @epartments>aintenance 5omputing ;tching 2inishing

    &raceable costs ....................... C 0,::: C%:,:::Allocation o" >aintenance

    @epartment costs ................. (1::,:::) 1:,:::(.1) C 1:,:::(.1) C 0:,:::(.0)Allocation o" 5omputing

    @epartment costs ................. %,:::(.%) (%:,:::) 10%,::: (.7) %,::: (.1)&otal service department costs allocated ............................. C16%,::: C1:,:::Gverhead costs traceable to production departments ........ %::,::: '%:,:::&otal overhead cost ................................................................ C'6%,::: C%,:::

    @irect-labor hours (@H)(%: %,:::) ......................................................................... :,:::(0: %,:::) ......................................................................... 1:,:::Gverhead rate per hour (total overhead N @H) ................... C6.0: C%.'5heck on allocation procedure89ervice department costs allocated to ;tching ............... C16%,:::9ervice department costs allocated to 2inishing ............ 1:,:::

    &otal ..................................................................................... C%60,:::

    %. &he direct allocation method ignores any service rendered by one servicedepartment to another. Allocation o" each service departments total cost is madedirectly to the production departments. &he step-down method recognizes oneservice departments usage o" services, but ignores the others usage o" services.&he reciprocal services allocation method recognizes all service department supportto other service departments through the use o" simultaneous e+uations. &his

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-!- Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    31/40

    allocation procedure should lead to more accurate results that would be o" greatervalue to management.

    =G/;> 17-' ( >4?*&;9)

    1. Kariable costs8

    ?otation8 Rdenotes the total variable cost o" atient =ecordsHdenotes the total variable cost o" Human =esources

    Adenotes the total variable cost o" Administration and Accounting

    ;+uations8 RJ %,::: M .:H (1)HJ 1,::: M .:A (%)

    AJ 7,:: M .%:H (')

    &hese e+uations are based on the variablecosts and short-rnusage proportions

    given in ;!hibit 17-%.

    9olution o" e+uations8 9ubstitute "rom e+uation (') into e+uation (%).

    H J 1,::: M .:(7,:: M .%: H).66H J 17,'7

    H J 17,1 (rounded)9ubstitute the value o" Hinto e+uations (1) and (').

    R J %,::: M .:(17,1)R J %,070 (rounded)

    A J 7,:: M .%:(17,1)A J 1,:1: (rounded)

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-!1

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    32/40

    =G/;> 17-' (5G?&4?*;@)

    Allocation o" variable costs8

    9ervice @epartments@irect-atient-5are

    @epartmentsHuman

    =esources

    (H=)

    Administrationand

    Accounting

    atient

    =ecords Grthopedics 4nternal >edicine&raceable costs ........................ C1,::: C7,:: C%,:::Allocation o" H=

    @epartment costs ................... (17,1) ',1:(.%:) 070F(.:) C ,'00F(.%) C 0,77F(.:)Allocation o" Administration

    and Accounting@epartment costs ................... %,1F(.:) (1,:1:) -:-(:) 17,0F(.') ':,:(.:)

    Allocation o" atient=ecords @epartment costs .... (:) (:) (%,070) 7,' F(.':) 17,1 F(.7:)

    &otal variable cost allocatedto each direct-patient-care

    department ................................ C%6,7:I C,767I

    F=oundedIC%6,7: M C,767 J C0,:% di""ers "rom the total variable cost (C0,::) because o" cumulative rounding error.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies, Inc.

    17-! Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    33/40

    =G/;> 17-' (5G?&4?*;@)

    %. 2i!ed costs8

    ?otation8 Rdenotes the total "i!ed cost o" atient =ecordsHdenotes the total "i!ed cost o" Human =esources

    Adenotes the total "i!ed cost o" Administration and Accounting

    ;+uations8 RJ 7,::: M .1:H ()HJ ,::: M .1:A ()

    AJ 1%,:: M .1:H ()

    &hese e+uations are based on the "i!ed costs given in ;!hibit 17-% and the lon!-rnusage proportions given in ;!hibit 17-.

    9olution o" e+uations8 9ubstitute "rom e+uation () into e+uation ().

    H J ,::: M .1:(1%,:: M .1: H).66H J 6,%:

    H J 6,00 (rounded)9ubstitute the value o" Hinto e+uations () and ().

    RJ 7,::: M .1:(6,00)R J 01,60 (rounded)

    A J 1%,:: M .1:(6,00)A J 10,0 (rounded)

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-!!

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    34/40

    =G/;> 17-' (5G?&4?*;@)

    Allocation o" "i!ed costs8

    9ervice @epartments@irect-atient-5are

    @epartmentsHuman

    =esources

    (H=)

    Administrationand

    Accounting

    atient

    =ecords Grthopedics 4nternal >edicine&raceable costs ........................ C,::: C1%,:: C7,:::Allocation o" H=

    @epartment costs ................... (6,00) ,60F(.1:) ,60F(.1:) C11,67:F(.%:) C',6:6F(.:)Allocation o" Administration

    and Accounting@epartment costs ................... 1,06F(.1:) (10,0) -:-(:) ,010F(.) ,010F(.)

    Allocation o" atient=ecords @epartment costs .... -:-(:) -:-(:) (01,60) '%,76 (.:) 6,161 (.:)

    &otal "i!ed cost allocatedto each direct-patient-care

    department ......................... C111,0%=

    C11,610I

    F=oundedIC111,0% M C11,610 J C%',::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies, Inc.

    17-!$ Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    35/40

    =G/;> 17-' (5G?&4?*;@)

    &otal costs allocated8

    Grthopedics4nternal

    >edicine

    Kariable costs ...................................................................... C %6,7: C ,7672i!ed costs ........................................................................... 111,0% 11,610&otal costs ............................................................................ C11,%07 C%:0,71

    Erand total ............................................................................ C':,::%F

    F@i""ers "rom the total cost to be allocated (C':,:::) due to cumulative roundingerror in the allocation o" the variable costs.

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-!%

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    36/40

    SO"UTIONS TO CASES

    5A9; 17-' (: >4?*&;9)

    1. roduct output in kilograms8

    roduct roportion&otal

    Qilograms

    Qilogramsost in

    rocessing

    ?etQilograms

    9licesBBB.. .' 6,:: S 6,::5rushedBB. .%0 7,:: S 7,::uiceBBBB .%7 7%,6:: ,::F 7,::*Animal "eedB .1: %7,::: S %7,:::&otalBBBB. %7:,::: ,:: %,::

    F;vaporation loss is 0O o" the remaining good output. etXdenote the remaining+uantity o" 3uice8

    7%,6:: L .:0X J X

    7%,6:: J 1.:0X

    7,:: J X

    5heck8 evaporation loss J (0O)(7,::) J ,::

    %. ?et realizable value at the split-o"" point8

    roductQilograms o"roduction

    9ellingrice

    9ales=evenue

    9eparable5ost

    ?et =ealizable Kalue

    Amount ercent9licesBB 6,:: .: C ,7:: C ,7:: C %,::: %O5rushedB 7,:: . 1,0: 1:,0: '1,::: '1OuiceBB. 7,:: .': %:,%: ',%: 17,::: 17O&otalBB.. C110,': C10,': C1::,::: 1::O

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    17-!& Solutions Manual

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    37/40

    5A9; 17-' (5G?&4?*;@)

    '. Allocation o" 3oint costs8

    5utting department costs ......................................................... C:,:::

    ess net realizable value o" by-product9ales value ............................................................................. C%,7::9eparable cost ....................................................................... (7:: ) ?et realizable value o" animal "eed .................................. %,:::/alance o" 3oint cost to be allocated to main products

    in proportion to net realizable value ...................................... C0,:::

    Allocation o" 3oint cost89licesBBBBB.. %O ........................................................ C':,1:5rushedBBBB.. '1O ........................................................ 17,60:uiceBBBBBB 17O ........................................................ 6,0:&otal ............................................................................................ C0,:::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-!'

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    38/40

    5A9; 17-' (: >4?*&;9)

    1. @iagram o" 3oint production process8

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies, Inc.

    17-!( Solutions Manual

    9plit-o""point

    &otal 3oint cost8C%1:,::: "ora 1:,::: liter

    batch

    1:,::: literso" inputcostingC:,:::

    ointproduction

    process costingC1:,:::

    =esoline,

    sales value8C%::,:::(0,::: ! C%)

    9eparable

    processcosting8 C:,:::(0,::: ! C)

    =esolite,

    sales value8C%0:,:::(0,::: ! C')

    Qrypto,sales value8

    C1::,:::(%,::: ! C:)

    9eparableprocess costing8

    C':,:::(%,::: ! C1)

    Qryptite,sales value8

    C16:,:::(%,::: ! C6)

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    39/40

    5A9; 17-' (5G?&4?*;@)

    %. Allocation o" 3oint costs8

    a. hysical-units method8

    oint5ost

    ointroducts

    uantity at9plit-G"" oint

    =elativeroportion

    Allocation o"oint 5ost

    C%1:,::: =esoline 0,::: kilograms 0D1: C10,:::Qrypto %,::: kilograms %D1: %,:::&otal 1:,::: kilograms C%1:,:::

    b. =elative-sales-value method8

    oint5ost

    ointroducts

    9ales Kalue at9plit-G"" oint

    =elativeroportion

    Allocation o"oint 5ost

    C%1:,::: =esoline C%::,::: %D' C1:,:::Qrypto 1::,::: 1D' 7:,:::&otal C'::,::: C%1:,:::

    c. ?et-realizable-value method8

    oint5ost

    ointroducts

    9alesKalue o"

    2inal roduct

    9eparable5ost o"

    rocessing

    ?et=ealizable

    Kalue=elative

    roportionAllocation o"

    oint 5ost

    C%1:,:::Qryptite

    =esolite C%0:,::: C:,::: C%:,::: .: C1%,:::16:,::: ':,::: 1:,::: .: 0,:::&otal C::,::: C%1:,:::

    McGraw-Hill/Irwin 2011 The McGraw-Hill Companies,

    Inc.

    Managerial Accounting, 9/e Global Edition 17-!,

  • 7/22/2019 Hilton 9E Global Edition Solutions Manual Chapter17

    40/40

    5A9; 17-' (5G?&4?*;@)

    '. @ecision analysis8

    4ncremental revenue per kilogram8

    9ales price o" Gmega ............................................................ C1':9ales price o" Qryptite ........................................................... 64ncremental revenue .............................................................. C '

    4ncremental cost per kilogram8F

    9eparable processing ........................................................... C:ackaging .............................................................................. 4ncremental cost ....................................................................

    4ncremental loss per kilogram................................................... C(11)

    5onclusion8 &he Qryptite should not be processed "urther into Gmega.

    F?otice that these are the separable costs incurred a"ter Qryptite has already beenproduced. &he separable costs o" processing Qrypto into Qryptite are properlye!cluded.

    . &he 3oint cost allocation should not be used in the decision analysis. &he total 3ointcost will not be a""ected by the decision.

    . 4n the electronic version o" the solutions manual, press the 5&= key and click onthe "ollowing link8 /uild a 9preadsheet 17-'.!ls

    [Final version]

    http://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-36.xlshttp://var/www/apps/conversion/tmp/scratch_1/Build%20a%20Spreadsheet%20%2017-36.xls