Question

In: Accounting

(Spreadsheet Problem) You run a manufacturing facility. Last year your facility manufactured 21 products with the...

(Spreadsheet Problem)

You run a manufacturing facility. Last year your facility manufactured 21 products with the following characteristics:

Products

Number of Parts in the Product

Quantity Manufactured

Fabrication Time (hours/part)

Design and Prototyping (Eng. hours)

1

13

100

120

14

2

10

234

98

8

3

34

1000

389

57

4

56

2000

600

110

5

112

9

1000

350

6

34

50

340

32

7

78

100

800

200

8

22

100

200

22

9

43

250

415

78

10

89

1000

900

300

11

6

50

60

4

Activity-Based Costing (ABC)

Products

Number of Parts in the Product

Quantity Manufactured

Fabrication Time (hours/part)

Design and Prototyping (Eng. hours)

12

113

50

1150

400

13

212

50

2000

1000

14

19

1000

200

17

15

28

1245

300

30

16

111

20

1116

356

17

44

250

450

70

18

100

69

1000

347

19

55

345

567

86

20

34

25

335

40

21

12

500

123

12

In addition, the following data is known about last year:

- 1.1 million labor hours were used to build the 21 products (note, “labor hours” and “fabrication hours” are not the same)

- $37/hour labor rate

- Assume there is no inflation

Activity

Cost ($)

Cost Driver

Driver Quantity Data

Design and Prototype

$290,000

Engineering Hours

Programming, Setup and Tooling

$150,000

Number of Setups

21

Fabrication

$70,000,000

Fabrication Hours

Receiving

$150,000

Number of Receipts

312

Packing and Shipping

$150,090

Number of Customers

43

You are considering manufacturing the following 3 new products:

Product A

Product B

Product C

Number of Parts in the Product

23

46

212

Number of Setups

1

1

1

Number of Receipts

12

3

32

Number of Customers

3

1

7

Quantity Required

25

154

1000

Use ABC to determine how much you should quote customers for each of the products (assume no profit in the quotes). Your answer should be based on last year’s history (do not assume that products A, B, and C have or are necessarily going to be built)

Hints:

1)You will need to figure out the number of engineering hours and fabrication hours needed for the three new products

2)You can figure out the labor hours associated with each new product from last year’s ratio of labor hours to fabrication hours.

Solutions

Expert Solution


Related Solutions

Your company is planning on expanding their current facility to increase the manufacturing of their products....
Your company is planning on expanding their current facility to increase the manufacturing of their products. The total cost is expected to be $100,000, and the company has decided to finance the project with short-term debt for the company an interest -bearing note or a zero-interest -bearing note. What are the key characteristics and differences between the two? Which one should the company decide to take on and why ? What effect will each bearing note have on the financial...
3. Your company is contemplating on investing in a manufacturing facility in China. You are charged...
3. Your company is contemplating on investing in a manufacturing facility in China. You are charged with doing the financial analysis for this project. You expect the cash flows (in Chinese RMB) for this project to last indefinitely. You estimated the following cash flows for 2018-2023 and that the cash flows will grow at a constant rate starting 2024. Year FCF Other Data 2018 -50,000,000 RMB Growth rate of RMB FCF starting 2024 = 2% 2019 6,000,000 RMB Cost of...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel file as an attachment by clicking on the appropriate button on this page. A firm that is in the 35% tax bracket forecasts that it can retain $4 million of new earnings plans to raise new capital in the following proportions: 60% from 30-year bonds with a flotation cost of 4% of face value. Their current bonds are selling at a price of 91...
create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel...
create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel file as an attachment by clicking on the appropriate button on this page. A company is evaluating the purchase of a machine to improve product quality and output levels. The new machine would cost $1.6 million and would be depreciated for tax purposes using the straight-line method over an estimated six-year life to its expected salvage value of $100,000. The new machine would require...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel file as an attachment by clicking on the appropriate button on this page. A company with EBIT of $6,000,000 is considering two financing alternatives. The first alternative would have interest expense of $2,000,000 and 1,000,000 common shares outstanding, whereas the second would have interest expense of $3,800,000 but only 750,000 shares outstanding. The company is in the 35% tax bracket. Part 1: Construct the...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel file as an attachment by clicking on the appropriate button on this page. A firm had the following abbreviated income statement for 2020 and abbreviated balance sheets at the end of 2020 and 2021. 2020 Sales $600,000 Less Cost of goods sold 320,000 Gross Profit 280,000 Less Operating expenses 190,000 Less Depreciation 30,000 Operating Income (EBIT) 60,000 Less Interest expense 20,000 Earnings Before Taxes...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel...
Create an Excel spreadsheet to organize your answers to the following problem, and submit your Excel file as an attachment by clicking on the appropriate button on this page. A company with EBIT of $6,000,000 is considering two financing alternatives. The first alternative would have $25 million of bonds at 8% interest and 1,000,000 common shares outstanding, whereas the second would have $47.5 million of bonds at 8% interest and only 750,000 shares outstanding. The company is in the 35%...
Puffy Clouds, a maker of data storage products, is considering adding a new manufacturing facility. The...
Puffy Clouds, a maker of data storage products, is considering adding a new manufacturing facility. The new facility would be housed in an unused building that the firm bought 8 years ago for $5 million; the building is being depreciated over a 20 life to a salvage value of zero. The building can be sold today for $2 million, and the market value of the building is expected to increase at 5% per year going forward. The new facility would...
You have worked for Wood Manufacturing for 15 years. For the last year, you have been...
You have worked for Wood Manufacturing for 15 years. For the last year, you have been assigned to lead the Customer Intelligence Innovation team (10 people from various departments in your organization). Unfortunately, the team has yet to come up with a customer “product,” and you are under a significant amount of pressure to develop a profitable item immediately. You have decided to take a “step back” and assess your innovation leadership. You think that developing a list of FIVE...
Create an Excel spreadsheet to organize your answers to the following problem. A company with EBIT...
Create an Excel spreadsheet to organize your answers to the following problem. A company with EBIT of $6,000,000 is considering two financing alternatives. The first alternative would have $25 million of bonds at 8% interest and 1,000,000 common shares outstanding, whereas the second would have $47.5 million of bonds at 8% interest and only 750,000 shares outstanding. The company is in the 35% tax bracket. Part 1: Construct the bottom half of the income statement (including EPS) for each financing...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT