# Hakuto Singapore Problem

Satisfactory Essays
400 Words
Grammar
Plagiarism
Writing
Score
Hakuto Singapore Problem
Class Exercise in Cost Analysis

Hakuto Singapore Pte Ltd. Which produces electrical components has decided to break into the market for electrical switches. Studies on both the cost of producing the switches and the potential market have been carried out. At the Board meeting the information on costs was presented The Cost accountant later presented the data in the following table showing the average cost and levels of output for different numbers of men.

Cost of Production as out put varies (SGDs)

Total Cost |Machine Cost |Wage Cost |Maintenance Cost |Freight Cost |Output |Average Cost |No. Machines |No. Men | |400 |100 |100 |100 |100 |15 |26.7 |1 |1 | |600 |100 |200 |100 |200 |30 |20.0 |1 |2 | |800 |100 |300 |100 |300 |45 |17.8 |1 |3 | |1000 |100 |400 |100 |400 |60 |16.7 |1 |4 | |1200 |100 |500 |100 |500 |75 |16.0 |1 |5 | |1400 |100 |600 |100 |600 |90 |15.6 |1 |6 | |1600 |100 |700 |100 |700 |105 |15.2 |1 |7 | |1800 |100 |800 |100 |800 |120 |15.0 |1 |8 | |2200 |200 |900 |200 |900 |135 |16.3 |2 |9 | |2400 |200 |1000 |200 |1000 |150 |16.0 |2 |10 | |2600 |200 |1100 |200 |1100 |165 |15.8 |2 |11 | |2800 |200 |1200 |200 |1200 |180 |15.6 |2 |12 | |3000 |200 |1300 |200 |1300 |195 |15.4 |2 |30 | |3200 |200 |1400 |200 |1400 |210 |15.2 |2 |14 | |3400 |200 |1500 |200 |1500 |225 |15.1 |2 |15 | |3600 |200 |1600 |200 |1600 |240 |15.0 |2 |16 | |4000 |300 |1700 |300 |1700 |255 |15.7 |3 |17 | |4200 |300 |1800 |300 |1800 |270 |15.6 |3 |18 | |4400 |300 |1900 |300 |1900 |285 |15.4 |3 |19 | |4600 |300 |2000 |300 |2000 |300 |15.3 |3 |20 | |4800 |300 |2100 |300 |2100 |315 |15.2 |3 |21 | |5000 |300 |2200 |300 |2200 |330 |15.2 |3 |22 | |5200 |300 |2300 |300 |2300 |345 |15.1 |3 |23 | |5400 |300 |2400 |300 |2400 |360 |15.0 |3 |24 | |
Machine Cost= 100
Wage Rate = 100
Output per man = 15
Freight charges = 100 per 15 units of output
Maintenance cost = 100 per machine

What do you think was the reason for introducing an additional machine and expand capacity each time?

## You May Also Find These Documents Helpful

• Better Essays

Total cost = (F * T/Q) + (H * Q / 2) = (80 * 200,000 / 10,000) + (1.00 * 10,000/2)…

• 2194 Words
• 10 Pages
Better Essays
• Satisfactory Essays

AC505 Part B Capital Budgeting problem Clark Paints Cost of new equipment \$200,000 Expected life of equipment in years 5 Disposal value in 5 years \$40,000 Life production - number of cans 5,500,000 Annual production or purchase needs 1,100,000 Initial training costs Number of workers needed 3 Annual hours to be worked per employee 2,000 Earnings per hour for employees \$12 Annual health benefits per employee \$7,500 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 Annual cost of direct material: Need of 1,100,000 cans per year \$275,000 0 Annual cost of direct labor for new employees: Wages 72,000 0 Health benefits 7,500 0 Other benefits 12,960 0 Total wages and benefits 92,460 Other variable production costs 55,000 Total annual production costs \$422,460 0 Annual cost to purchase cans 495,000 Before Tax After Tax Item Amount Amount Annual cash savings \$72,540 \$0 Tax savings due to depreciation 32,000 \$0 Total annual cash flow \$58,351 0 1 2 3 4 5 200,000 141,649 83,298 24,947 0.43 58,351 3.43 years Accounting income as result of decreased costs Annual cash savings \$72,540 Less Depreciation -32,000 Before tax income 40,540 Tax at 35% rate 14,189 After tax income \$26,351 Before Tax After tax 12% PV Present Item Year Amount Tax % Amount Factor Value Cost of machine 0 \$200,000 Cost of training 0 92,460…

• 477 Words
• 2 Pages
Satisfactory Essays
• Satisfactory Essays

Material purchase @5,000 lbs | \$275,000 | \$280,000 | \$5,000 | U | Materials usage | \$180,000 | \$178,000 | \$2,000 | F | Production volume | 950 units | 900 units | 50 units | F | Wages @4,00 hrs | \$60,000 | \$58,700 | \$1300 | F | Labor usage @\$16 per hr | \$96,000 | \$97,000 | \$1000 | U | Research & Development expenses | \$22,000 | \$25,000 | \$3000 | U…

• 660 Words
• 3 Pages
Satisfactory Essays
• Satisfactory Essays

Paper cost ( 1,300 copies x .007) 9.10 Other supplies & electricity (1,300 copies x 0.004) 5.20 Total variable cost 14.30 2.) Calculate the total labor cost of these jobs Labor cost ( \$ 8 x 4 hrs ) 32.00 3.) Suggest a way to assign labor and indirect costs to the cost of a copy made on that Sunday Direct Labor hours used because it is fixed and can be easily measured. 4.) Determine the full cost of one copy on the last Sunday in June, using the cost method in preceeding question. Paper cost 0.007 Other supplies & electricity Other supplies & electricity 0.004 0.004 Labor Cost (8/ hrx 4 hrs)/1300 copies 0.0246 Monthly operating cost (total cost ((\$5,000/30 days)/8hrs ) hourly rate ( 20.83/ hr x 4hrs )/1,300 copies 0.064 Total Full Cost per copy 0.0996 5. ) Determine the average annual full cost of one copy No. Of copies made / No. Of copies made 1,300 copies / 4hrs = 325 copies per hour Total no. Of copies made = total direct labor-hours x copies made per hour 7,280 hrs x 325 copies per hour = 2,366,000 copies Variable Cost ( 0.011 x 2,366,000 copies ) Labor cost (.0246 x 2,366,000 copies ) Other monthly cost total cost 5,000 x 12 months Total annual cost 26,026.00 58,203.60 144,000.00…

• 657 Words
• 3 Pages
Satisfactory Essays
• Good Essays

ACCT505 Part B Capital Budgeting problem Data: Cost of new equipment Expected life of equipment in years Disposal value in 5 years Life production - number of cans Annual production or purchase needs Initial training costs Number of workers needed Annual hours to be worked per employee Earnings per hour for employees Annual health benefits per employee Other annual benefits per employee-% of wages Cost of raw materials per can Other variable production costs per can Costs to purchase cans - per can Required rate of return Tax rate…

• 636 Words
• 3 Pages
Good Essays
• Powerful Essays

Available for Use | 33,000.00 | | | Ending Direct Materials Inventory | 2,000.00 | | | Direct Materials Used | | 31,000.00 | | Direct Labor | | 22,000.00 | | Manufacturing Overhead: | | | | Indirect Materials | 1,700.00 | | | Indirect Labor | 800.00 | | | Depreciation – Plant and Equipment | - | | | Plant Utilities, Insurance, and Property Taxes | 1,600.00 | | | Total Manufacturing Overhead | | 4,100.00 | | Total Manufacturing Costs Incurred During the Year | | | 57,100.00 | Total Manufacturing Costs to Account For | | | 70,500.00 |…

• 687 Words
• 3 Pages
Powerful Essays
• Better Essays

2. Using budget data, what was the total expected cost per unit if all manufacturing and…

• 863 Words
• 4 Pages
Better Essays
• Good Essays

Consider the situation shown in the table and Figure 10.2 (above). The total revenue earned by the production of 4 workers is \$_____________ . 102…

• 351 Words
• 2 Pages
Good Essays
• Satisfactory Essays

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
• Satisfactory Essays

1. Suppose that a firm has fixed costs of \$25 per day for renting one machine and its variable costs are as shown in the table below.…

• 1525 Words
• 11 Pages
Satisfactory Essays
• Satisfactory Essays

In Microsoft Excel, complete the table below, then using one chart, draw the following curves:…

• 460 Words
• 2 Pages
Satisfactory Essays
• Satisfactory Essays

The total charged to an in-house manufacturing department would be \$1,046,800. This dollar amount is determined by multiplying the overhead rates of each activity to the amount consumed for that activity and added together for a total. (1,800*70= 126,000), (280*940=263,200) (10*40,000=400,000), (2,800*92=257,600)…

• 389 Words
• 2 Pages
Satisfactory Essays
• Better Essays

Our decision is that Mr. Butkus should choose to implement both options. The additional capacity is definitely needed, and the demand to fill the capacity is also present. We calculated the possible revenue that could be earned under two sections: Low additional demand and High additional Demand. The additional revenue generated in these two scenarios are \$42 900 and \$31 200, respectively. Also, the in both of these scenarios, the time needed to pay for the cost of the required expansions are less than a year.…

• 1832 Words
• 8 Pages
Better Essays
• Good Essays

However, despite the addition of the extra machine we seemed to be in a bad spot. A bottleneck started to build up at station 1 and our revenue per day dropped correspondingly. At that point we felt that it might be a little risky to purchase another machine for station 1 in case we could not recover the investment. So we decided to play it safe by continuing to monitor the queues. This did not work well for us. We continued to lag behind the other teams in last place for a couple of days. At this point we were at wits end trying to get out of the rut that we were stuck in. Finally Mark proposed that we go on the offensive and purchase another machine at station 1. The rest of us agreed since we were already in last place and could do no worse.…

• 431 Words
• 2 Pages
Good Essays