Answer:
Way Cool
1. Using ABC, the overhead cost per unit for each product line:
Model 145 Model 212
Overhead cost per unit $534.39 $266.12
2. The total cost per unit for each product line, if the direct labor and direct materials costs per unit are $250 for Model 145 and $170 for Model 212:
Model 145 Model 212
Total cost per unit $784.39 $436.12
3. If the market price for Model 145 is $1,700 and the market price for Model 212 is $300, the profit or loss per unit for each model:
Model 145 Model 212
Profit (loss) per unit $915.61 ($136.12)
Explanation:
a) Data and Calculations:
Process Activity Overhead Cost Driver Quantity
Components Changeover $ 470,000 Number of batches 890
Machining 304,000 Machine hours 8,130
Setups 225,000 Number of setups 120
Total $ 999,000
Finishing
Welding $ 192,000 Welding hours 5,200
Inspecting 235,000 Number of inspections 850
Rework 61,000 Rework orders 220
Total $ 488,000
Support
Purchasing $ 145,000 Purchase orders 543
Providing space 33,000 Number of units 4,620
Providing utilities 65,000 Number of units 4,620
Total $ 243,000
Additional production information concerning its two product lines follows:
Model 145 Model 212 Total
Units produced 1,500 3,120 4,620
Welding hours 2,000 3,200 5,200
Batches 445 445 890
Number of inspections 480 370 850
Machine hours 1,800 4,200 6,000
Setups 60 60 120
Rework orders 160 60 220
Purchase orders 362 181 543
Overhead Rates per Activity Pool:
Components Changeover $ 470,000/890 = $528
Machining 304,000/ 8,130 = $37.39
Setups 225,000/120 = $1,875
Total $ 999,000
Finishing
Welding $ 192,000/5,200 = $36.92
Inspecting 235,000/850 = $276.47
Rework 61,000/220 = $277.27
Total $ 488,000
Support
Purchasing $ 145,000/543 = $267
Providing space 33,000/4,620 = $7.14
Providing utilities 65,000/4,620 = $14.07
Total $ 243,000
Total overheads = $1,730,000
Model 145 Model 212
Units produced 1,500 3,120
Welding hours $73,840 (2,000*$36.92) $118,144 (3,200*$36.92)
Batches 234,960 (445*$528) 234,960 (445*$528)
Number of inspections 132,706 (480*$276.47) 102,294 (370*$276.47)
Machine hours 106,562 (2,850*$37.39) 197,419 (5,280*$37.39)
Setups 112,500 (60*$1,875) 112,500 (60*$1,875)
Rework orders 44,363 (160*$277.27) 16,636 (60*$277.27)
Purchase orders 96,654 (362*$267) 48,327 (181*$267)
Total overhead costs $801,585 $830,280
Units produced 1,500 3,120
Overhead cost per unit $534.39 $266.12
Total production costs:
Model 145 Model 212
Direct costs per unit $250 $170
Total direct costs $375,000 $530,400
Total overhead costs $801,585 $830,280
Total production costs $1,176,585 $1,360,680
Units produced 1,500 3,120
Total cost per unit $784.39 $436.12
Model 145 Model 212
Market price per unit $1,700.00 $300.00
Total cost per unit 784.39 436.12
Profit (loss) per unit $915.61 ($136.12)
