# Plant #2

Satisfactory Essays
Topics: Variable cost, Costs
1) Using budget data, 176,087 iPhone 4’s must be completed on a monthly basis in order for Danshui Plant No. 2 to break even. The first step is to calculate the contribution margin which is equal to the budgeted revenue, \$41,240,000, minus the variable costs, \$40,412,000, which gives us a contribution margin of \$828,000. If we divide this number by the number of units, 200,000, we find the contribution margin per unit to be \$4.14. Now, all we need are the fixed costs, which are budgeted as \$729,000 per month. Plugging these values into the break-even point formula we find BEP=729,000/4.14=176,087 units. 2) Using budget data, the total expected cost per unit is \$205.70 and the actual cost per unit is \$211.94. Since manufacturing and shipping are both taken into account we need to focus on both variable and fixed costs. To find the total expected cost per unit we must add the budgeted variable costs, \$40,411,000, and add them to the budgeted fixed costs, \$729,000, and divide the sum of these numbers by 200,000 units. This gives the result of \$205.70 expected cost per unit. To find the actual cost per unit the process is the same except we use the data from the actual column in exhibit three. So we have the variable costs at \$37,412,000, add the fixed costs of \$736,000 to this number, then divide by the number of units, 180,000, and we find the actual total cost per unit to be \$211.94. 3) In order to prepare a flexible budget for 180,000 iPhone 4’s you can either use exhibit 1 and values and multiply them by the number of units, 180,000, or you can do what I did, which is take the values in the monthly budged section of exhibit 3 and multiply them by 9/10 which is the simplification of 180,000/200,000. Here are all the values I calculated: Revenue:\$37,116,000 Flash Memory:\$4,860,000 Application Process:\$1,935,000 Chips-Phone:\$2,529,000 Gyroscope:\$468,000 8 Other Chips:\$12,771,000 Total Variable Costs From Materials:\$22,563,000 Variable Supplies and Tools

## You May Also Find These Documents Helpful

• Good Essays

MAIN ISSUE A part from reading the Danshui Plant No.2 case, we can see that there is no enough information to evaluate the performance of the pant for the first three contracts to assembly Apple iPhone 4. Analysis of the issue To get a clear picture a flexible budget was prepared for the month end of August 2010. (Shown in the table below) From the flexible that is prepared it can seen the performance of Danshui Plant NO.2 is not good enough as what it suppose to be. The budget show that Danshui…

• 1241 Words
• 5 Pages
Good Essays
• Better Essays

INTRODUCTION DANSHUI Plant No.2 is located in southern China was a contract manufacturer that assembled electronic products for companies wishing to save labor costs. DANSHUI was getting a one-year contract with apple Inc. to assemble 2.4 million iPhones. It was very anxious when in the first three months of the contract, the plant is unable to be assembled as many as the expected and its operating at a loss. The plant has had difficulty hiring enough workers despite raising wages to 35%. In…

• 1991 Words
• 8 Pages
Better Essays
• Satisfactory Essays

DANSHUI PLANT NO: 2 Executive Summary: Danshui Plant No. 2 in southern China is a contract manufacturer that assembles electronic products and has a one-year contract with Apple Inc. to assemble 2.4 million iPhones. Monthly production target for DC is 200,000 units but in the first three months of the contract, the plant is unable to assemble as many phones as expected and is operating at a loss. Wentao Chen, manager of Danshui was anxious on reviewing the monthly operation’s performance of august…

• 428 Words
• 2 Pages
Satisfactory Essays
• Satisfactory Essays

Manufacturers like Danshui assembled parts in large plants using assembly line techniques according to specifications of the international companies that contracted with them for assembly and final testing. Danshui has a one-year contract with Apple Inc. to assemble 2.4 million iPhones4 in Plant No.2, which assembling computer hard drives on a contract that was fulfilled at the end of May 2010. However, in the first three months of the contract, the plant is unable to assemble as many phones as expected…

• 301 Words
• 2 Pages
Satisfactory Essays
• Powerful Essays

PREPARED FOR DR. SULAIMAN ARIS PREPARED BY MUHAMMAD ASHRAF BIN LISMAN (MBS141031) KHAIRUL IKHSAN BIN SELAMAT (MR 121159) ROHESWARAN GANEASON (MR 131107) 9TH MAY 2015 Questions: Danshui Plant No. 2 1. Using budget data, how many Apple iPhone 4’s would have to have been completed for Danshui Plant No. 2 to break even? Variable Costs = Material Cost + Labor Cost + Shipping Cost = 187.89+13.11+1.06 = 202.06 / Unit Fixed Costs = 729,000 / Month Price = 41,240,000 / 200,000 = 206.2 Contribution…

• 1481 Words
• 5 Pages
Powerful Essays
• Good Essays

Lab 2: Animal and Plant Cells Purpose: To examine the differences between single cell and multi cell organisms in terms of Animal and Plant cells. Question: What are the differences between multi and single celled plant and animal organisms? Prediction: Spirogyra Cell: The parts of the spirogyra cell that will be visible under the microscope will be; cell wall, cell membrane, nucleus, chloroplasts, vacuole and cytoplasm. Banana Cell: The parts of the banana cell that will be visible…

• 1143 Words
• 5 Pages
Good Essays
• Good Essays

is sensuality, a youthful lifestyle, a love for the outdoors and fun with friends. The entire store symbolized that value, and what’s more, loud music, sexy model, and perfumed interiors also encouraged teenagers to hang out with their friends. 2. Has continually made profit. According to exhibit 1 in page 355, we can see that A&F has continually made profit since 2002 to…

• 1853 Words
• 8 Pages
Good Essays
• Satisfactory Essays

Plants, also called green plants (Viridiplantae in Latin), are living organisms of the kingdom Plantae including such multicellular groups as flowering plants, conifers, ferns and mosses, as well as, depending on definition, the green algae, but not red or brown seaweeds like kelp, nor fungi or bacteria. Green plants have cell walls with cellulose and characteristically obtain most of their energy from sunlight via photosynthesis using chlorophyll contained in chloroplasts, which gives them their…

• 251 Words
• 2 Pages
Satisfactory Essays
• Better Essays

PLANTS Plants in Our Daily Life A plant(also called green plants) is a multi-cellular living organism,member of kingdom Plantae.It is at the base of the food web and are Autotrophs.Plants are considered as backbone of all life on Earth and essential resource for living oragnisms.Plants can be reffered as a factory which processes light into energy and manufactures food for it ownself as well as for other living things.Scientists have foundmore than 270,000 spieces of plants They include a host of…

• 1503 Words
• 4 Pages
Better Essays
• Satisfactory Essays

Plants and animals have a lot of things in common so much in fact i couldn't fit half of them into this essay, there similarities and differences span from the smallest things like cells to huge thing like the whole organism. One thing that plants and animals both have in common is the fact that they adapt, the main thing isn't that they adapt though it's why they do it. Animals, plants, and humans all share the same thing they have a will to live in different ways maybe or some might want to live…

• 755 Words
• 4 Pages
Satisfactory Essays