Part 2

You might also like

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

Utilities

Insurance
Taxes
Depreciation
Other Costs
Total Cost ($)

Cost ($)
695,000.00
200,000.00
200,000.00
1,100,000.00
2,345,000.00
4,540,000.00

Activity
% time spent
Making
0.26
Downtime
0.10
Changeover
0.20
Rework
0.12
Breaks
0.10
Meetings
0.05
Handling
0.10
Other
0.07
Total

Making
208,500.00
50,000.00
50,000.00
330,000.00
0.00
1,678,500.00

Total Labor Cost


2,189,200.00
842,000.00
1,684,000.00
1,010,400.00
842,000.00
421,000.00
842,000.00
589,400.00

Downtime
111,200.00
100,000.00
100,000.00
176,000.00
0.00
487,200.00

Changeover
166,800.00
50,000.00
50,000.00
264,000.00
0.00
530,800.00

Total MO Cost Total Conversion Cost


1,678,500.00
3,867,700.00
487,200.00
1,329,200.00
530,800.00
2,214,800.00
269,250.00
1,279,650.00
0.00
842,000.00
0.00
421,000.00
269,250.00
1,111,250.00
2,345,000.00
2,934,400.00
14,000,000.00

Rework
104,250.00
0.00
0.00
165,000.00
0.00
269,250.00

Activity Driver
8,292.00
0.99
792.00
61,236.00
92.00
92.00
296,100,000.00
52,500,000.00

Cost per unit


466.44
1,342,626.26
2,796.46
20.90
9,152.17
4,576.09
0.00
0.06
Unit Cost

Activity
Making
Downtime
Changeover
Rework
Breaks
Meetings
Handling
Other
Total

Utilities
30.00
16.00
24.00
15.00
0.00
0.00
15.00
0.00
100.00

Insurance
25.00
50.00
25.00
0.00
0.00
0.00
0.00
0.00
100.00

Taxes
25.00
50.00
25.00
0.00
0.00
0.00
0.00
0.00
100.00

Breaks
0.00
0.00
0.00
0.00
0.00
0.00

Team Meetings Material Handling Other


0.00
104,250.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
165,000.00
0.00
0.00
0.00
2,345,000.00
0.00
269,250.00
2,345,000.00

Small
375,015.77
496,771.72
906,054.55
236,972.22
36,608.70
18,304.35
23,643.62
88,032.00
2,181,402.92
1.39

Standard
Jumbo
2,423,609.41
1,069,074.82
443,066.67
389,361.62
604,036.36
704,709.09
568,733.33
473,944.44
658,956.52
146,434.78
329,478.26
73,217.39
792,061.17
295,545.21
1,966,048.00
880,320.00
7,785,989.72
4,032,607.36
0.22
0.26

Depreciation
30.00
16.00
24.00
15.00
0.00
0.00
15.00
0.00
100.00

Total
3,867,700.00
1,329,200.00
2,214,800.00
1,279,650.00
842,000.00
421,000.00
1,111,250.00
2,934,400.00
14,000,000.00

Other Costs
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00

You might also like