In: Accounting
(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.