Excel Assignment # 6 - Performance Measurement Summer Northern Illinois Manufacturing reported the following results from last year's operations: Sales (1,325,000 units) $ 15,900,00 0 1,801,800 5,450,580 2,053,750 2,112,000 Variable Expenses: Direct Materials Direct Labor Manufacturing OH S&A Total Variable Contribution Margin Fixed Expenses Manufacturing OH S&A Total Fixed Net Operating Income 11,418,130 4,481,870 757,700 1,136,800 1,894,500 $ 2,587,370 Total operating assets at the end of the year are $20,700,000. The total operating assets at the end of last year was $19,800,000. The company tracks its internal business process performance and reports the following data for this year: Inspection time Wait time (from order to start of production) Process time Move time Queue time 0.6 days 14.5 days 3.7 days 1.7 days 4.3 days Budgeted information for Northern Illinois is based on the following information: Sales - Units Sales Price Direct materials Direct labor Variable OH Variable S&A Fixed OH Fixed S & A 1,300,000 $12 per unit $1.50 per unit $3.60 per unit $1.50 per unit $1.60 per unit $750,000 $1,125,000 The following standard cost card is for the variable manufacturing for one unit of production: Direct materials Direct labor Variable OH Std Quantity 2.00 lbs 0.20 hrs Std Price 0.75 per pound 18.00 per hour 1.50 per unit Std Cost 1.50 3.60 1.50 During the year, the company purchased and used 2,772,000 pounds of material. The company worked 302,810 hours at a rate of $18 per hour. The company's minimum return is 10%. This assignment requires several items to be completed using an Excel spreadsheet. Please prepare the items in the order given with the number of the requirement or your Excel spreadsheet 1. Prepare the flexible budget performance report for last year. (See exhibit 9-6 in the text) 2. Determine the material price and quantity variances. 3. Determine the direct labor price and quantity variances. 4. Determine the variable overhead spending and efficiency variances. 5. Determine the ROI and RI for last year. 6. Determine last year's throughput time, MCE, and delivery cycle time. Excel Assignment # 6 - Performance Measurement Summer Northern Illinois Manufacturing reported the following results from last year's operations: Sales (1,325,000 units) $ 15,900,00 0 1,801,800 5,450,580 2,053,750 2,112,000 Variable Expenses: Direct Materials Direct Labor Manufacturing OH S&A Total Variable Contribution Margin Fixed Expenses Manufacturing OH S&A Total Fixed Net Operating Income 11,418,130 4,481,870 757,700 1,136,800 1,894,500 $ 2,587,370 Total operating assets at the end of the year are $20,700,000. The total operating assets at the end of last year was $19,800,000. The company tracks its internal business process performance and reports the following data for this year: Inspection time Wait time (from order to start of production) Process time Move time Queue time 0.6 days 14.5 days 3.7 days 1.7 days 4.3 days Budgeted information for Northern Illinois is based on the following information: Sales - Units Sales Price Direct materials Direct labor Variable OH Variable S&A Fixed OH Fixed S & A 1,300,000 $12 per unit $1.50 per unit $3.60 per unit $1.50 per unit $1.60 per unit $750,000 $1,125,000 The following standard cost card is for the variable manufacturing for one unit of production: Direct materials Direct labor Variable OH Std Quantity 2.00 lbs 0.20 hrs Std Price 0.75 per pound 18.00 per hour 1.50 per unit Std Cost 1.50 3.60 1.50 During the year, the company purchased and used 2,772,000 pounds of material. The company worked 302,810 hours at a rate of $18 per hour. The company's minimum return is 10%. This assignment requires several items to be completed using an Excel spreadsheet. Please prepare the items in the order given with the number of the requirement or your Excel spreadsheet 1. Prepare the flexible budget performance report for last year. (See exhibit 9-6 in the text) 2. Determine the material price and quantity variances. 3. Determine the direct labor price and quantity variances. 4. Determine the variable overhead spending and efficiency variances. 5. Determine the ROI and RI for last year. 6. Determine last year's throughput time, MCE, and delivery cycle time
