In: Accounting
Bowman Specialists Inc. (BSI) manufactures specialized equipment for polishing optical lenses. There are two models—one (A–25) principally used for fine eyewear and the other (A–10) for lenses used in binoculars, cameras, and similar equipment.
The following table shows the manufacturing cost of each unit is calculated, using activity-based costing, for these manufacturing cost pools.
Cost Pools | Allocation Base | Costing Rate | ||||
Materials handling | Number of parts | $ | 3.70 | per part | ||
Manufacturing supervision | Hours of machine time | $ | 24.20 | per hour | ||
Assembly | Number of parts | $ | 6.00 | per part | ||
Machine setup | Each setup | $ | 48.00 | per setup | ||
Inspection and testing | Logged hours | $ | 56.00 | per hour | ||
Packaging | Logged hours | $ | 26.00 | per hour | ||
BSI currently sells the A–10 model for $4,030 and the A–25 model for $2,010. Manufacturing costs and activity usage for the two products follow:
A-10 | A-25 | ||||||
Direct materials | $ | 147.76 | $ | 73.44 | |||
Number of parts | 130 | 101 | |||||
Machine-hours | 8.70 | 5.80 | |||||
Inspection time | 1.90 | 1.05 | |||||
Packing time | 1.15 | 0.58 | |||||
Setups | 28 | 14 | |||||
Required:
1. Calculate the product cost and product margin for each product.
2. A new competitor has entered the market for lens-polishing equipment with a superior product at significantly lower prices, $2,410 for the A–10 model and $1,885 for the A–25 model. To try to compete, BSI has made some radical improvements in the design and manufacturing of its two products. The materials costs and activity usage rates have been decreased significantly, as follows:
A-10 | A-25 | ||||||
Direct materials | $ | 96.65 | $ | 51.45 | |||
Number of parts | 128 | 99 | |||||
Machine-hours | 9.5 | 3.8 | |||||
Inspection time | 1.9 | 0.95 | |||||
Packing time | 0.97 | 0.38 | |||||
Setups | 14 | 14 | |||||
2-a. Calculate the total product costs with the new activity usage data.
Part 1 |
|||
Cost Pools |
Allocation Base |
Costing Rate |
|
Materials handling |
Number of parts |
3.70 per part |
|
Manufacturing supervision |
Hours of machine time |
24.20 per hr |
|
Assembly |
Number of parts |
6 per part |
|
Machine setup |
Each setup |
48 per setup |
|
Inspection and testing |
Logged hours |
56 per hr |
|
Packaging |
Logged hours |
26 per hr |
|
A-10 |
|||
Direct materials |
148 |
||
Number of parts |
130 |
||
Machine-hours |
9 |
||
Inspection time |
2 |
||
Packing time |
1 |
||
Setups |
28 |
||
Basis |
Cost per |
Total |
|
Direct Material cost |
148 |
||
Materials handling |
130 |
4 |
481 |
Manufacturing supervision |
9 |
24 |
211 |
Assembly |
130 |
6 |
780 |
Machine setup |
28 |
48 |
1,344 |
Inspection and testing |
2 |
56 |
106 |
Packaging |
1 |
26 |
30 |
Total Product Cost (B) |
3,100 |
||
Sale Price (A) |
4,030 |
||
Product Margin (A-B) |
930 |
||
in % |
23 |
||
A-25 |
|||
Direct materials |
73 |
||
Number of parts |
101 |
||
Machine-hours |
6 |
||
Inspection time |
1 |
||
Packing time |
1 |
||
Setups |
14 |
||
Basis |
Cost per |
Total |
|
Direct Material cost |
73 |
||
Materials handling |
101 |
4 |
374 |
Manufacturing supervision |
6 |
24 |
140 |
Assembly |
101 |
6 |
606 |
Machine setup |
14 |
48 |
672 |
Inspection and testing |
1 |
56 |
59 |
Packaging |
1 |
26 |
15 |
Total Product Cost (B) |
1,939 |
||
Sale Price (A) |
2,010 |
||
Product Margin (A-B) |
71 |
||
in % |
4 |
||
Part 2 |
|||
A-10 |
|||
Direct materials |
97 |
||
Number of parts |
128 |
||
Machine-hours |
10 |
||
Inspection time |
2 |
||
Packing time |
1 |
||
Setups |
14 |
||
Basis |
Cost per |
Total |
|
Direct Material cost |
97 |
||
Materials handling |
128 |
4 |
474 |
Manufacturing supervision |
10 |
24 |
230 |
Assembly |
128 |
6 |
768 |
Machine setup |
14 |
48 |
672 |
Inspection and testing |
2 |
56 |
106 |
Packaging |
1 |
26 |
25 |
Total Product Cost (B) |
2,372 |
||
New Sale Price (A) |
2,410 |
||
Product Margin (A-B) |
38 |
||
in % |
2 |
||
A-25 |
|||
Direct materials |
51 |
||
Number of parts |
99 |
||
Machine-hours |
4 |
||
Inspection time |
1 |
||
Packing time |
0 |
||
Setups |
14 |
||
Basis |
Cost per |
Total |
|
Direct Material cost |
73 |
||
Materials handling |
99 |
4 |
366 |
Manufacturing supervision |
4 |
24 |
92 |
Assembly |
99 |
6 |
594 |
Machine setup |
14 |
48 |
672 |
Inspection and testing |
1 |
56 |
53 |
Packaging |
0 |
26 |
10 |
Total Product Cost (B) |
1,861 |
||
New Sale Price (A) |
1,885 |
||
Product Margin (A-B) |
24 |
||
in % |
1 |
||