Wilkerson Company Case Numerical Approach Solution

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Wilkerson Company Case numerical approach Solution

Depart
total cost
Qty of a base
Overhead rate

Production analysis
MachineR Expenses Setup labor Receiving and
$
336,000.00 $ 40,000.00 $ 180,000.00
11200
160
160
$
30.00 $
250.00 $
1,125.00

Prodcution units
Machine hrs
production runs
NO: of shipments
Hours of eng work

Monthly Production
Valves
Pumps
Controllers
7500
12500
4000
3750
6250
1200
10
50
100
10
70
220
250
375
625

Department
Prodcution units
DL
DM
MachineR Expenses
Setup labor
Receiving and prodcution
Engineering
P&shiping
total
unit cost
Planed G.margin
Target selling Price
Actual Selling Price
Actual Gross Margin
GM rate

Valves

$
$
$

Pumps

7500
75000
120000
112500
2500
11250
20000
5000
346250
46.1666666667
35%
71.03 $
86.00 $
39.83 $
46%

Controllers
12500
4000
156250
40000
250000
88000
187500
36000
12500
25000
56250
112500
30000
50000
35000
110000
727500
461500
58.2
115.375
35%
35%
89.54 $
177.50
87.00 $
105.00
28.80 $
(10.38)
33%
-10%

Solution
Engineering P&shiping
Total
$ 100,000.00 $ 150,000.00 $ 806,000.00
1250
300
$
80.00 $
500.00

Total
24000
11200
160
300
1250

Total
24000
271250
458000
336000
40000
180000
100000
150000
1535250

1535250

production brakedown

You might also like