In: Accounting
Marketing is requesting a 1,000,000 pcs/year volume and the life expectancy for this part is 5 years. Estimated part weight is 1.750 kg.
Useful data:
Mr. “O” reported :$100,000 USD development cost.
Mr. “CASIO” reported: MOLD: $350,000 USD for 1 Cav.
& $550,000 for 2 cav. mold
Checking fixture: $60,000 USD
Secondary Equipment :$25,000 USD
Mr. “NICASIO” reported:
Cycle time : 50 seconds
Machine utilization cost : 3000 USD/hour
Material Cost: $4.50 USD/LB.
Labor Cost Normal time: 20 USD/hour
Labor Cost overtime : 40 USD/hour
SG&A cost : 20 USD/hour
WORK HOURS: NORMAL TIME: 3 SHIFTS OF 8 HOURS
WEEKENDS ARE OVERTIME
52 WEEKS PER YEAR.
1000000 PCS
52 WEEKS
A) 1000000/52=19230.769(rounding off 19231) pcs per week
B) 2 cavities are recommended for faster production of pcs.
19230.769 *50 seconds = 961538.45 seconds required weekly
Minutes required 961538.45/60=16025.64 Minutes
Hours required 16025.64/60= 267.094 Hours
Normal Hours daily 8 hours *3 shifts = 24 Hours
Working days in week 5
Total Normal hours 24*5= 120 Hours
(C) Normal Hours 120 and Overtime Hours 147.094 (267.094-120)
(D) Initial cost $550000 for 2 cavities mold checking fixture $ 60000 secondary equipment $ 25000
total intial cost = 550000+60000+25000= $ 640000
hours yearly normal hours = 120*52=6240
overtime hours =147.094*52=7648.888
Total hours = 6240 + 7648.888=13888.888
Machine utilization cost = 13888.888*3000=$41666664
Labour cost Normal = 6240* 20=$124800
Labour cost Overtiime = 13888.88*40=555555.2
Total labour cost = 124800 + 555555.2 =$ 680355.2
SG & A Cost = 20 * 13888.888 = $277777.76
Material cost = 4.50 *1000000 = 4500000
Total cost = 47764796.96/100000= 47.764
selling price =47.764 / 75*100= 63.658