Current (No Automation | Proposed (Automation) | |||
82000 Units (A) | 129000 Units (D) | |||
Production &Sale Volume | Per unit (B) | Total (C= A*B) | Per unit (E) | Total (F= D*E) |
sales Revenue | 95 | 7790000 | 95 | 12255000 |
Variable cost | ||||
Direct Material | 19 | 1558000 | 19 | 2451000 |
Direct Labor | 15 | 1230000 | 12* | 1548000 |
Variable Manufacturing Overhead | 10 | 820000 | 10 | 1290000 |
Total variable Manufacturing Cost | 44 | 3608000 | 41 (Balancing fig) | 5289000 |
Contribution Margin | 51 | 4182000 | 54 | 6966000 |
Fixed Manufacturing cost | 1080000 | 2200000 | ||
Net Operating Income | 3102000 | 4766000 |
Notes:
1. Proposed production units = 82000+47000= 129000 units
2. Fixed Manufacturing cost under new proposal includes depreciation on new equipment = (8.23-1.09)/7 = $1.02 million
*Since the Labor Cost per unit is reduced by 20%, the new Labor cost per unit = 15- (20% of 15) = $12. As the result the Total Variable Manufacturing Cost per unit is reduced by $3 and Contribution Margin Per unit is increased by $3.
B) Since the Net operating income under Proposed Circumstances is greater than in existing one, Beacon company should favor Automation proposal. Yes should be the answer.
The following information applies to the questions displayed below) Beacon Company is considering automating its production...
Required information [The following information applies to the questions displayed below.] Beacon Company is considering automating its production facility. The initial investment in automation would be $11.25 million, and the equipment has a useful life of 10 years with a residual value of $1,050,000. The company will use straight- line depreciation. Beacon could expect a production increase of 32,000 units per year and a reduction of 20 percent in the labor cost per unit. Current (no automation) 78,000 units Per...
Beacon Company is considering automating its production facility. The initial investment in automation would be $8.26million, and the equipment has a useful life of 7 years with a residual value of $1,190,000. The company will use straight-line depreciation. Beacon could expect a production increase of 41,000 units per year and a reduction of 20 percent in the labor cost per unit. Current (no automation) Proposed (automation) 78,000 units 119,000 units Production and sales volume Per Unit Total Per Unit Total...
B B complete and correct. Current (no automation) 82,000 units Per Unit Total s 7.790,000 Proposed (automation) 129,000 units Per Unit Total S 95 $12,255,000 Production and Sales Volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead Total variable manufacturing costs Contribution margin Fixed manufacturing costs Net operating income No 4.182,000 1 080.000 3,102.000 6.966.000 $ 2.200,000 $ 4.766,000 $ < Prex 10 of 15 HE Next > search 2. Determine the project's accounting rate of return....
The following information applies to the questions displayed below.] Martinez Company's relevant range of production is 7,500 units to 12,500 units. When it produces and sells 10,000 units, its average costs per unit are as follows Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Fixed selling expense Fixed administrative expense Sales commissions Variable administrative expense Average Cost Per Unit $5.60 $3.10 $1.40 $4.00 $2.60 $2.20 ş1.20 $0.45 5. If 8,000 units are produced and sold, what is the...
[The following information applies to the questions displayed below.] Martinez Company's relevant range of production is 7,500 units to 12,500 units. When it produces and sells 10,000 units, its average costs per unit are as follows Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Fixed elling expense Fixed administrative expense Sales commissions Variable administrative expense Average Cost Per Unit $5.60 $3.10 $1.40 $4.00 $2.60 $2.20 $1.20 $0.45 8. If 12,500 units are produced, what is the average fixed...
Junallal 15 Saved Help Save & Exit Submit The following information applies to the questions displayed below] Check my work Martinez Company's relevant range of production is 7.500 units to 12.500 units. When it produces and sells 10,000 units, its average costs per unit are as follows: Average Cost Per Unit Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Fixed selling expense Fixed administrative expense Sales Commissions Variable administrative expense $6.00 $3.50 $1.50 $4.00 $3.ee $2.00 $1.00 $0.50...
Required information The following information applies to the questions displayed below) Martinez Company's relevant range of production is 7,500 units to 12.500 units. When it produces and sells 10,000 units, its average costs per unit are as follows Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Fixed selling expense Fixed adsinistrative expense Sales commissions Variable administrative expense Average Cost Per Unit $5.50 $3.00 $1.se $4.00 $2.50 $2.00 $1.00 $0.50 11. 8.000 units are produced, what is the total...
this is a multi-part
question
Required information The following information applies to the questions displayed below.] Preble Company manufactures one product. Its variable manufacturing overhead is applied to production based on direct labor-hours and its standard cost card per unit is as follows Direct materials: 5 pounds at $7 per pound Direct labor: 3 hours at $16 per hour 48 Variable overhead: 3 hours at $4 12 per hour $ 95 Total standard cost per unit The planning budget for...
Required information [The following information applies to the questions displayed below.] This year Burchard Company sold 34,000 units of its only product for $18.20 per unit. Manufacturing and selling the product required $119.000 of fixed manufacturing costs and $179,000 of fixed selling and administrative costs. Its per unit variable costs follow. Material Direct labor (paid on the basis of completed units) Variable overhead costs Variable selling and administrative costs $ 3.90 2.90 0.39 0.19 Next year the company will use...
[The following information applies to the questions displayed below.] Martinez Company’s relevant range of production is 7,500 units to 12,500 units. When it produces and sells 10,000 units, its average costs per unit are as follows: Average Cost Per Unit Direct materials $ 5.10 Direct labor $ 2.60 Variable manufacturing overhead $ 1.60 Fixed manufacturing overhead $ 4.00 Fixed selling expense $ 2.10 Fixed administrative expense $ 2.10 Sales commissions $ 1.10 Variable administrative expense $ 0.55 7. If 8,000...