In: Accounting
Management has decided to reduce direct material and ordering costs by purchasing sub-assembled components and not individual parts. you must do the following.
Current | Changes | ||||||||||
Manufacturing costs Information for 100,000 units | Revised Manufacturing costs Information for 100,000 units | ||||||||||
Cost Category | Cost Driver | Cost Driver Qty | Budget units per cost driver | Budget Total Qty | Budgeted cost per unit | Budget cost driver QTY | Budget units per cost driver | Budget Total Qty | Budgeted Cost per unit of Cost Driver | Revised Total | |
Direct Material | Number of kits | 1 | 100,000 | 100,000 | 180 | ????? | ????? | ????? | ????? | ????? | |
Direct Labor | Direct Labor hours | 3 | 100,000 | 300,000 | 30 | ????? | ????? | ????? | ????? | ????? | |
Direct Machine | Machine-Hours | 0 | 0 | 150,000 | 25 | ????? | ????? | ????? | ????? | ????? | |
Ordering and Receiving | Number of orders | 100 | 100 | 10,000 | 40 | ????? | ????? | ????? | ????? | ????? | |
Test and inspection | Testing hours | 15 | 100,000 | 1,500,000 | 2 | ????? | ????? | ????? | ????? | ????? | |
Rework | Rework | 2 | 5,000 | 10,000 | 20 | ????? | ????? | ????? | ????? | ????? |
Revised Manufacturing costs for 100,000 units | Costs per 100,000 | |
Direct Manufacutring Costs | ||
Direct Material Costs | ||
Direct Labor Costs | ||
Direct Machine costs | ||
Direct Manufacturing costs | ||
subtotal | ||
Manufacturing Overhead costs: | ||
Ordering and receiving costs | ||
Testing and inspection costs | ||
Rework costs | ||
Manufacturing Overhead Costs | ||
Total Costs |
Requirements:
Using the Revised Category Costs tab, make the following changes
under " Changes" Category. Other categories' costs remain
same.
- Reduce direct labor rate from $30.00 to $28.00 per unit
- Reduce direct labor quantity from 3.00 to 2.65 hours per
unit
- Reduce receiving and shipping ordering quantity from 100 to 90
units.
- Reduce testing and inspection from $2.00 to $1.75 per unit
- Reduce rework costs from $20 to $18 per unit
- Compute total costs for each category
- Complete Revised Cost Information tab
- Calculate total costs
- Calculate cost per unit for each category, round to two decimal
points
Show all calculations within the cells. This means that you must use formulas and links so that your thought process can be examined. You must also include a detailed explanation of each journal entry that you make or do not make on each date to convey your thought process.
Cost Category | Budget cost driver QTY | Budget units per cost driver | Budget total quantity | Budgeted cost per unit of cost driver | Revised Total |
(A) | (B) | (C) | (D) | (E) | |
(A x B) | (C x E) | ||||
Direct Material | 1 | 100000 | 100000 | 180 | 18000000 |
Direct Labor | 2.65 | 100000 | 265000 | 30 | 7950000 |
Direct machine | 0 | 0 | 150000 | 25 | 3750000 |
Orderign and Receiving | 90 | 100 | 9000 | 40 | 360000 |
Test and inspection | 15 | 100000 | 1500000 | 1.75 | 2625000 |
Rework | 2 | 5000 | 10000 | 18 | 180000 |
Total Cost | 32865000 |
Revised manufacturing cost for 100,000 units | Cost per unit | ||
Direct Material | 18000000 | 180.00 | |
Direct Labor | 7950000 | 79.50 | |
Direct machine | 3750000 | 37.50 | |
Orderign and Receiving | 360000 | 3.60 | |
Test and inspection | 2625000 | 26.25 | |
Rework | 180000 | 1.80 | |
Total Cost | 32865000 | 328.65 |