Question
Please help with table 6 and 7 Your company produces a basic potato chip. There are three main processes used in the chips. The first
Please help with table 6 and 7
Your company produces a basic potato chip. There are three main processes used in the chips. The first process washes and peels the potatoes. The second process slices and fries the potatoes. The third process seasons and packages the chips. The potato chips are sold in 12 oz bags (1 bag is a unit)
Information on the direct materials is listed in table 1. Consider this information the standard.
Direct labor information given in Table 2. Consider this information the standard.
Annual overhead information is given in Table 3. Overhead is allocated based direct labor hours. Estimated annual direct labor hours are 12,500. Calculate a predetermined OH rate (round to two decimal places if needed). Use this rate when you need to apply OH.
Table 4 gives you the information for the last two months on the overhead cost. Use this information to determine the fixed and variable portions of the cost. (You will need this information to complete Table 5). Machine hours have been determined as the best cost driver for separating mixed cost into their fixed and variable portions. It takes approximately 12 minutes of total machine time for each bag of chips (or 1/5 a machine hour per bag of chips).
Table 5 is where you will list all your production cost, separated into their fixed and variable components.
Cost-Volume-Profit (CVP) Relationships
Selling Price: You sell a bag of chips for $5.14
Breakeven point: Calculate the breakeven point. Be sure to include the fixed component of mixed cost in your fixed costs and the variable component in the variable cost. Show your breakeven in Sales units and in Sales Dollars
Profit Planning: Determine the number of units you must sell to make an annual pre-tax profit using 3 assumptions concerning your net income (profit), both in sales units and sales dollars.
Aggressive Profit ($100,000)
Conservative Profit ($25,000)
Average Profit ($67,500)
Budgeting:
Create a sales budget using the information for earning an average profit for the year.You will break the budget down into the four quarters for the year. (Sales tend to be consistent each quarter, you can only sale a whole unit so round-up if necessary) Use table 6 to complete the sales budget.
Create a production budget for each quarter of the year (keep it in quarters; you do not need to break it down by month).You desire to keep 10% of next quarters sales in ending inventory.Sales for Qtr 1 the following year are expected to be 30,000 bags of chips. There is not any beginning finished goods inventory for quarter one. Use table 7 to complete the production budget.
Table 1: Direct Materials
Material | Quantity per unit | Cost | Total per unit |
potatoes | 1.5 lbs | $0.60 | $0.90 |
seasoning | 0.1 ounces | 0.05 | 0.005 |
packaging | 1 bag | 0.25 | 0.25 |
| 1/12 box | 0.54 | 0.045 |
Total cost |
|
| $1.20 |
Table 2: Direct Labor
Job description | Hours per bag | Rate | Total cost |
Potato washer & peeler | 0.1 | $11.50 | $1.15 |
Slicer & Fryer | 0.04 | 11.50 | 0.46 |
Packager | 0.06 | 11.50 | 0.69 |
|
|
| |
Total cost |
|
| $2.30 |
Table 3: YEARLY OVERHEAD COSTS
Cost description | Amount |
Indirect material | $6,500 |
Indirect labor | 61,450 |
Machine Maintenance | 4,120 |
Electricity | 3,570 |
Depreciation | 6,340 |
Quality testing | 10,520 |
Total | 92,500 |
Predetermined OH rate:
92500/12500= 7.40
Table 4 Actual Overhead cost for the last two months
| Month 1 | Month 2 |
Indirect Material (F) | $530 | $530 |
Indirect Labor (F) | 5,250 | 5,250 |
Machine Maintenance | 370 | 445 |
Electricity | 180 | 225 |
Depreciation (F) | 625 | 625 |
Quality testing | 510 | 600 |
|
|
|
Machine Hours * | 1,200 | 1,500 |
*12 minutes of machine time per bag of chips (1/5 hour = 1 unit)
Complete any calculations here:
Maintenance 445-370/300=.25/5 =.05
Electricity 225-180/2-.15/5=.03
QT 600-510/2=.5/5=.06
Table 5: Variable and Fixed Costs
COSTS Description VARIABLE Cost per unit FIXED Cost per Year
Maintenance
| .05 | 840 |
Electricity
| .03 |
|
Quality testing
| .06 | 1800 |
DM | 1.20 |
|
DL | 2.30 |
|
Indirect material |
| 6360 |
Indirect labor |
| 63000 |
Depreciation
|
| 7500 |
|
|
|
TOTAL | 3.64 | 79500 |
If a cost is mixed, put the fixed amount in the fixed column and the variable amount in the variable column.
CVP Calculations:
5.14-3.64= 1.5 contribution margin
Break Even = 79500/1.5= 53000 units
CM percent = 1.5/5.14= 29.18%
a. 100000+79500/1.5= 119667 units
b. 25000+79500/1.5= 69667 units
c. 67500+79500/1.5= 98000 units
Table 6 Sales Budget
| Qtr 1 | Qtr 2 | Qtr 3 | Qtr 4 | Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 7 Production Budget
| Qtr 1 | Qtr 2 | Qtr 3 | Qtr 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started