To compute the total budgeted cost per package for the headless shrimp and peeled and deveined shrimp using the original costing system, we need to follow these steps:
Step 1: Compute the predetermined overhead allocation rate:
Total estimated overhead cost / Total estimated direct labor hours
Total estimated overhead cost:
For headless shrimp: $4.50 (foam trays) + $0.05 (shrink wrap) = $4.55
For peeled and deveined shrimp: $3.50 (foam trays) + $0.05 (shrink wrap) = $3.55
Total estimated direct labor hours:
For headless shrimp: 10,000 packages * 0.01 hour = 100 hours
For peeled and deveined shrimp: 50,000 packages * 0.05 hour = 2,500 hours
Predetermined overhead allocation rate:
For headless shrimp: $4.55 / 100 hours = $0.0455 per direct labor hour
For peeled and deveined shrimp: $3.55 / 2,500 hours = $0.00142 per direct labor hour
Step 2: Compute the total budgeted cost per package for each product:
Total budgeted cost per package = Direct materials cost + Direct labor cost + Overhead cost
Headless Shrimp:
Direct materials cost: $0.02 (number of cuts) + $0.02 (cubic feet of exposed surface) + $0.02 (weight) = $0.06
Direct labor cost: $20 (direct labor hours) = $20
Overhead cost: $0.0455 (predetermined overhead allocation rate) * 0.01 (direct labor hours) = $0.000455
Total budgeted cost per package for headless shrimp = $0.06 + $20 + $0.000455 = $20.060455
Peeled and Deveined Shrimp:
Direct materials cost: $0.05 (number of cuts) + $0.05 (cubic feet of exposed surface) + $0.05 (weight) = $0.15
Direct labor cost: $20 (direct labor hours) = $20
Overhead cost: $0.00142 (predetermined overhead allocation rate) * 0.05 (direct labor hours) = $0.000071
Total budgeted cost per package for peeled and deveined shrimp = $0.15 + $20 + $0.000071 = $20.150071
Rounded to two decimal places:
Total budgeted cost per package for headless shrimp = $20.06
Total budgeted cost per package for peeled and deveined shrimp = $20.15