Preview

Foldrite Case

Good Essays
Open Document
Open Document
1207 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Foldrite Case
Group: Nguyen Huy Cuong Le Quynh Anh Dang Thi Xuan Phuong

SOLUTION FOR FOLDRITE FURNITURE CASE
Service level is 95% (5% of output is defect)
Wages skilled / labor hour = 19 + 33% * 19 = $25.27
Wages unskilled / labor hour = 9 + 10%*9 = $9.9
Hiring cost per worker (skilled) = $1,500/worker
Hiring cost per worker (unskilled) = 25*2*1.33 = $66.5/worker
Training cost per unskilled to be skilled (4 weeks with full wage) = 4*9.9 = $39.6/worker
Production requirement = demand forecast = Sum of (daily demand * production days)
Production hours required (skilled) = Sum (Production requirement * time to produce one unit)
Production hours required (unskilled) = Sum (Production requirement *time to produce one unit)
Hours per month per worker = Workdays per month * Working hours a day (10)
Workers required (skilled) = Production hours required (skilled)/hours per month per worker
Workers required (unskilled) = Production hours required (unskilled)/hours per month per worker
Hiring cost (unskilled) = No of new workers (unskilled) * hiring cost (66.5)
Direct Labor cost = Production hours required (skilled) * wages (25.27) + Production hours required (unskilled) * wages (9.9)
Layoff cost is calculated from http://www.coworkforce.com/uibestimator/ as given in the case Name | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total | Cloud Chair (unit) | 4,480 | 15,000 | 45,000 | 73,800 | 65,250 | 79,200 | 86,400 | 67,150 | 34,000 | 27,000 | 14,400 | 12,600 | 524,280 | AlStrong (unit) | 18,816 | 17,850 | 27,000 | 29,700 | 28,500 | 36,000 | 32,400 | 29,750 | 25,500 | 25,200 | 20,800 | 15,400 | 306,916 | GreenComfort (unit) | 16,960 | 16,530 | 22,680 | 25,200 | 22,500 | 27,900 | 25,200 | 21,250 | 21,250 | 22,500 | 17,600 | 14,000 | 253,570 |

You May Also Find These Documents Helpful

  • Satisfactory Essays

    Eco/561 Final Exam

    • 1673 Words
    • 7 Pages

    14. A firm can hire six workers at a wage rate of $8 per hour but must pay $9 per hour to all of its employees to attract a seventh worker. The marginal wage cost of the seventh worker is…

    • 1673 Words
    • 7 Pages
    Satisfactory Essays
  • Satisfactory Essays

    QAT task 1

    • 256 Words
    • 2 Pages

    Average labor cost per unit = (22*.02) + (23*.34) + (24*.05) + (25*.39) + (28*.20) = $24.81…

    • 256 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Cost of new equipment $200,000 Expected life of equipment in years 5 years Disposal value in 5 years $40,000 Life production - number of cans 5,500,000 Annual production or purchase needs 1,100,000 Number of workers needed 3 Annual hours to be worked per employee 2000 hours Earnings per hour for employees $12.00 Annual health benefits per employee $2,500 Other annual benefits per employee-% of wages 18% Cost of raw materials per can $0.25 Other variable production costs per can $0.05 Costs to purchase cans - per can $0.45 Required rate of return 12% Tax rate 35% Make Purchase Need of 1,100,000 cans per year *.25 $275,000 Variable production costs *.05 $55,000 Wages $72,000 Health benefits $7,500 Other benefits $12,960 Total wages and benefits $92,460 $422,460 $495,000 (72540) Before Tax Tax Effect After Tax Item Amount Amount Annual cash savings (make vs buy) $72,540 0.65 $47,151 * Tax effect on Annual Cash Savings is 1 - tax rate Tax savings due to depreciation $32,000 0.35 $11,200 * Tax effect on Depreciation is the tax rate Total annual cash flow $58,351.00 Initial investment/ Annual Cash Saving $200,000/ $58351= 3.4 years Annual cash savings (before tax effect) $72,540 Less Depreciation $(32,000) Before tax income $40,540 Tax at 35% rate $(14,189) After tax income $26,351 $ 26,351 / 200,000 13.18% Before Tax After tax 12% PV Present Item Year Amount Tax % Amount Factor Value Cost of machine 0 $(200,000) $(200,000) 1 (200,000) Annual cash savings 1-5 $72,540 0.65…

    • 371 Words
    • 2 Pages
    Good Essays
  • Good Essays

    Holly Bartel

    • 375 Words
    • 2 Pages

    • Direct Labor is 10% of Direct Labor Cost- $35 is the given direct labor. 35x10%=$3.50…

    • 375 Words
    • 2 Pages
    Good Essays
  • Powerful Essays

    Salem

    • 923 Words
    • 4 Pages

    82,000 =$400/hour * 205 hours 110,400 =$800/hour * 138 hours 192,400 9,844 =$28.70 * (205 hours + 138 hours) 182,556 8,000…

    • 923 Words
    • 4 Pages
    Powerful Essays
  • Good Essays

    Programing Problems

    • 721 Words
    • 3 Pages

    RegularHours * HourlyRate + OvertimeHours * (HourlyRate * 1.5) End Gross Pay module Tax Module Tax=GrossPay*.30 End Tax Module Net Pay Module NetPay = GrossPay –Tax – Parking…

    • 721 Words
    • 3 Pages
    Good Essays
  • Good Essays

    Unit 3 Ip Econ 220

    • 697 Words
    • 3 Pages

    Total Variable Cost = (Number of Workers * Worker’s Daily Wage) + Other Variable Costs…

    • 697 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    Labour |Total Product |Marginal Product |Fixed Cost |Variable Cost |Total Cost |Marginal Cost | |0 |0 | ___ |800 |0 |800 | _______ | |1 |60 |60 |800 |160 |960 |160 | |2 |180 |120 |800 |300 |1100 |140 | |3 |260 |80 |800 |450 |1250 |150 | |4 |230 |-30 |800 |575 |1375 |125 |…

    • 683 Words
    • 3 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Chud Econ 304 Hw5

    • 829 Words
    • 4 Pages

    200 1,000 617.03 250 1,000 659.75 250 1,250 771.29 300 1,200 791.70 be written in per-worker terms:…

    • 829 Words
    • 4 Pages
    Satisfactory Essays
  • Powerful Essays

    a) Journalize the above transactions | | | | | | | Date | Account Titles and Explanation | Debit | Credit | 2011 | | | | Dec. 5 | Cash | 90 | | | Service Revenue | | 90 | | Unearned Service Revenue | 60 | | | Service Revenue | | 60 | 8 | Cash | 300 | | | Accounts Receivable | | 300 | 9 | Cash | 750 | | | Unearned Service Revenue | | 750 | 15 | Accounts Payable | 50 | | | Cash | | 50 | 16 | Accounts Payable | 600 | | | Cash | | 600 | 19 | Cash | 60 | | | Unearned Service Revenue | | 60 | 23 | Cash | 3000 | | | Service Revenue | | 3000 | | Accounts Receivable | 1000 | | | Service Revenue | | 1000 | 23 | Supplies | 1250 | | | Cash | | 1250 | 23 | Salary Expense | 800 | | | Cash | | 800 | 28 | Dividends | 500 | | | Cash | | 500 | | | | | b) Post the December transactions. (Use the general ledger accounts prepared in Ch. 3) | | | | | | Cash | | | | Nov. 8 500 | Nov. 11 95 | | | 16 2000 | 14 125 | | | 25 60 | 17 900 | | | 29 100 | 30 1200 | | | Dec. 5 90 | Dec.15 50 | | | 8 300 | 16 600 | | | 9 750 | 23 1250 | | | 19 60 | 23 800 | | | 23 3000 | 28 500 | | | Balance 1340 | | | | | | | | Common Stock | | | | | Nov. 8 500 | | | | 15 300 | | | | Balance 800 | | | | | | | | | | | Supplies | | | | Nov. 11 95 | | | | 14 125 | | | | Dec. 23 1250 | | | | Balance 1470 | | | | | | | | Equipment | | | | Nov. 15 300 | | | | 17 900 | | | | Balance 1200 | | | | | | | | Notes Payable | | | | | Nov. 16 2000 | | | | Balance 2000 | | | | | | | Accounts Payable | | | | | Nov. 30 600 | | | | 30 50 | | | Dec. 15…

    • 676 Words
    • 3 Pages
    Powerful Essays
  • Powerful Essays

    Mgt150 Assignment 1

    • 970 Words
    • 4 Pages

    …..… $ 9,000.00 Total direct wages plus fringes……………………………..….. $ 39,000.00 Overhead (70% of [direct wages + fringes]): …………… …….… ……. $ 27,300.00 Subtotal: Total wage-related costs…………………….…

    • 970 Words
    • 4 Pages
    Powerful Essays
  • Good Essays

    Literature Analysis

    • 687 Words
    • 3 Pages

    Answer: Using figure 2-5 on page 52 Cal must compute the total employees hours lost due to absenteeism for the period. ONO lost a total of 539 hours of labor because of absenteeism. Second Cal must compute the weighted average wage or salary totals to $23.50 an hour for an average salary of $47,000. Third one must compute the cost of employee benefits for ONO employees is an additional 33%. Because absent employees are paid Cal must take the compensation lost/hour/absent employee = wage/salary + benefits. Therefore 1.5/539/11=47,000 + 33% = (2.99 or 3). Next Cal must compute the compensation lost to an absent employee by taking the above answer of 3 and multiplying it by 1. Next he must estimate the total supervisory hours lost due to employee absenteeism (1.5hours lost x 67.375) equals a total of 101 supervisory hours lost. Next compare the hourly supervisory salary + benefits which was 41.895. Then estimate total supervisory salaries lost to managing absenteeism problems equaling 4,231.395. Cal must estimate all other costs incidental to absenteeism which totaled to $12,400. Therefore the result Cal should give Fred that the total estimated cost of absenteeism is $16, 634.395 averaging $1, 386.20 per employee including the supervisors.…

    • 687 Words
    • 3 Pages
    Good Essays
  • Good Essays

    Week 5 Discussion

    • 448 Words
    • 2 Pages

    Labor Efficiency Variance = difference between actual hours worked and standard hours allowed per hour x standard cost…

    • 448 Words
    • 2 Pages
    Good Essays
  • Satisfactory Essays

    Bsbwor501 Final Exam

    • 742 Words
    • 3 Pages

    It is estimated that 10,000 direct labor hours will be worked during the year. The predetermined overhead rate will be:…

    • 742 Words
    • 3 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Andres Bonifacio

    • 1647 Words
    • 7 Pages

    Schedule 5 Projected Employee Salary Personnel | No. | 2014 | 2015 | 2016 | 2017 | 2018 | | | Rate | Annual Salary | Rate | Annual Salary | Rate | Annual Salary | Rate | Annual Salary | Rate | Annual Salary | Security Guard | 1 | 9,000.00 | 108,000.00 | 9,900.00 | 118,800.00 | 10,890 | 130,680.00 | 11,979.00 | 143,748.00 | 13,176.90 | 158,122.80 | Guest Relations Officer | 1 | 12,000.00 | 144,000.00 | 13,200.00 | 158,400.00 | 14,520.00 | 174,240.00 | 15,972.00 | 191,664.00 | 17,569.20 | 210,830.40 | Cashier | 1 | 10,000.00 | 120,000.00 | 11,000.00 | 132,000.00 | 12,100.00 | 145,200.00 | 13,310.00 | 159,720.00 | 14,641.00 | 175,692.00 | Sales and Marketing Manager | 1 | 20,000.00 | 240,000.00 | 22,000.00 | 264,000.00 | 24,500.00 | 290,400.00 | 26,620.00 | 319,440.00 | 29,282.00 | 351,384.00 | NOTE: The increase in salaries is based on the 10% annual increase.…

    • 1647 Words
    • 7 Pages
    Satisfactory Essays

Related Topics