Question

Marshall Company is a large manufacturer of office furniture. The company has recently adopted lean accounting and has identified two value streams-office chairs and office tables. Total sales in the most recent period for the two streams are $295 and $360 million, respectively In the most recent accounting period, Marshall had the following operating costs, which were traced to the two value streams as follows (in thousands): Chairs Tables Operating costs: Materials Labor Equipment-related costs Occupancy costs $ 17,500 133,000 45,500 11,850 $ 15,500 101,500 64,800 13,600 In addition to the traceable operating costs, the company had manufacturing costs of $166.750 million, and selling and administrative costs of $50 million that could not be traced to either value stream. Due to the implementation of lean methods, the firm has been able to reduce inventory in both value streams significantly. Marshall has calculated the fixed cost of prior period inventory that is included in the current income statement to be $6.0 million for the office chair stream and $24.5 million for the office table stream. Required: Prepare, in good form (ie., using Exhibit 17.17 as a guide), the value-stream income statement for Marshall Company. (Enter your answers in thousands of dollars.) MARSHALL COMPANY Value-Stream Income Statement (000s) Office Chairs Office Tables Total Sales Operating costs: Total operating costs Value-stream profit before inventory change

Answer 1

	Marshall Company
	Value - Stream Income statement
	Office Chairs		Office Tables		Total
Sales		$ 2,95,000		$ 3,60,000	$   6,55,000
Operating costs:
Materials	$     17,500		$     15,500
Labor	$ 1,33,000		$ 1,01,500
Equipment - related costs	$     45,500		$     64,800
Occupancy costs	$     11,850		$     13,600
Total operating cost		$ 2,07,850		$ 1,95,400	$   4,03,250
Value - stream profit before inventory change		$     87,150		$ 1,64,600	$   2,51,750
Less: Value of reduction in Inventory		$     -6,000		$   -24,500	$     -30,500
Value - stream profit		$     81,150		$ 1,40,100	$   2,21,250
Less: Nontraceable costs
Manufacturing cost					$ -1,66,750
Selling and administrative cost					$     -50,000
Total nontraceable fixed costs					$ -2,16,750
Operating Income					$         4,500