Danshui Plant No. 2

In: Business and Management

Submitted By nicolasdvn
Words 499
Pages 2
1.
Variable Costs: 187.89+13.11+1.06 = $202.06 per unit
Fixed Costs: $729,000 per month
Revenue: 41,240/200 = $206.2 per unit

Contribution Margin = 206.2-202.06 = $4.14 per unit
Break-even = 729,000/4.14 = 176,086.96 units
Answer: 176,087 iPhones

2.
Total Expected Cost per unit: 41,140,000/200,000 = $205.7 per unit
Actual Cost Per Unit: 38,148,000/180,000 = $211.93 per unit

3.

Flexible Budget Actual Variance
Number of Units 180,000 180,000 -
*Values in Thousands of Dollars($)
Revenue 37,116 37,476 360 F

Variable Costs:
Materials
Flash memory 4,860 5,249 389 U
Application Process 1,935 1,935 -
Chips - phone 2,529 2,529 -
Gyroscope 468 468 -
8 Other chips 12,771 12,643 128 F
22,563 22,824 261 U

Variable supplies and tools 11,257.20 11,305 47.80 U


Assembly and packing 2,359.80 3,092 732.20 U

Shipping 190.80 191 0.20 U

Total variable costs 36,370.80 37,412 1041.20 U

Fixed Costs:
Factory rent 400 400 -
Machine depreciation 150 150 -
Utility fee and taxes 52 52 -
Supervision…...

Similar Documents

Danshui Plant No. 2

...1. Variable Costs: 187.89+13.11+1.06 = $202.06 per unit Fixed Costs: $729,000 per month Revenue: 41,240/200 = $206.2 per unit Contribution Margin = 206.2-202.06 = $4.14 per unit Break-even = 729,000/4.14 = 176,086.96 units Answer: 176,087 iPhones 2. Total Expected Cost per unit: 41,140,000/200,000 = $205.7 per unit Actual Cost Per Unit: 38,148,000/180,000 = $211.93 per unit 3. Flexible Budget Actual Variance Number of Units 180,000 180,000 - *Values in Thousands of Dollars($) Revenue 37,116 37,476 360 F Variable Costs: Materials Flash memory 4,860 5,249 389 U Application Process 1,935 1,935 - Chips - phone 2,529 2,529 - Gyroscope 468 468 - 8 Other chips 12,771 12,643 128 F 22,563 22,824 261 U Variable supplies and tools 11,257.20 11,305 47.80 U Assembly and packing 2,359.80 3,092 732.20 U Shipping 190.80 191 0.20 U Total variable costs...

Words: 499 - Pages: 2

Danshui Case No. 2

...Managerial Accounting Case #3 (Danshui Plant No. 2) – Instructions I would like to see all of your calculations as a part of your write-up (except for Question 3). For Q3, please attach any relevant tables as an appendix. Question 1: You’ll use the data provided in the first column of Exhibit 3 to calculate the break-even point (see chapter 3 lecture notes for details). Question 2: You’ll just compute the expected and actual total cost per unit. Question 3: Prepare a table with four columns: (1) flexible budget, (2) actual results, (3) variances, and (4) a column indicating whether a variance is favorable or unfavorable. Attach this table to the end of your write-up. Question 4: You’ll calculate the following: (1) the price and usage variance for the flash memory material cost, (2) the price and usage variance for the labor cost, and (3) the total variance for the overhead cost. Read the August Report (page 3) carefully. In this case, you don’t need the standard labor price information in order to calculate the labor price and usage variance. But, note that the standard labor price (or rate) is $0.92 per hour just in case you cannot figure out how to calculate the variances without using that information. Question 5: Think about the various cost variances (i.e., materials, labor, overhead) you calculated. Which one(s) should be the major concern for the manager? What are the causes of these variances (i.e., price variance or efficiency variance)? How can the......

Words: 313 - Pages: 2

Danshui Plant No. 2

... | | Volume of sales after the 10% discount | 1.65 million 1.70 million | | 1. Calculate the price elasticities of demand for group A and group B. 2. Explain what is the nature towards price of each of the groups and how the discount will affect total revenue from each group. 3. Assuming Amazon.com knows which group each customer belongs to when he logs on and If Amazon.com wants to increase its total revenue, should discounts be offered to group A or to group B, to neither group, or to both groups? 10+10+30 Submission…… You are required to submit this assignment( typed) in class no later than 4th July 2013. Individual efforts and thinking is encouraged and will definitely result in better understanding and higher overall grades. Best of luck !!! Dr. Anu ...

Words: 381 - Pages: 2

Danshui Plant No.2 Case Study

...Danshui Plant No.2 Case Study Yuli Tang Rui Zhang Due Date: April 9, 2013 1. As we can see from the Exhibit 1, 176,087 Apple iPhone 4’s would have to have been completed for Danshui Plant No.2 to break even. 2. The total expected cost per unit was $205.7 per unit and the actual cost per unit was $211.93 per unit. See Exhibit 2. 3 & 4. The data is showing in the Exhibit 3 & 4. 5. From the data of question 3, the variance of revenue is favorable because Apple increased price of flash memory by $2. However the company didn’t gain profits from the revenue due to the increased price of flash memory provided by Samsung. The variance of flash memory is unfavorable because of two reasons: first reason is the price of each unit raised $2; the second reason is the company damaged 1,000 units of flash memory. So company used more flash memories than expected. The variance of 8 other chips is favorable, we cannot say the amount of chips decreased, so it should be the price of chips went down. The variance of supplies and tools is unfavorable. We think there are two reasons: company used the supplies and tools less efficient which means used more of supplies and tools, or company spend more money on purchase supplies and tools. The variance of labor is unfavorable, due to the wages of labor increased and working hours also increased, it was inefficient. The supervision is unfavorable because of the salary of supervisor increased. In conclusion, the actual net income...

Words: 939 - Pages: 4

Danshui

... 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 has unfavorable variance in the assembly the flash memory part, variable tools and supplies, assembly and packing, shipping nad the last one on the supervision. As for the flash memory it has been stated that Samsung had raised the price by $2.00 which had been cover by the Apple as their neutralized the profit which supposedly to give a favorable variance. But for the budget it can seen that the flash memory is showing an unfavorable variance. This is due to lack of skills during the installation the labour which had lead wastage as they need to replace the damage flash memory with the new one. The replacement of the flash memory due wastage had increased the cost that is expected which had lead to unfavorable variance. Variable supplies and tools show an unfavorable variance has it has connection with installation of parts in the iPhone 4 especially on the flash memory installation part. .so when the labour done a wastage or reckless job during the installation of flash memory or...

Words: 1350 - Pages: 6

Case 1 Danshui Plant

... ........................................................................................................................... 8 Comparison Between Supplier ......................................................................................................... 9 CONCLUSION ..................................................................................................................................... 10 0 INTRODUCTION To compete with other electronic company, Apple plan to produce a new model with new function which is iPhone 4 to expand their market. Thus, Apple have 12-month contract with Danshui Plant No.2 Company to assemble the 2.4 million iPhone 4 in the period between June 1, 2010, and May 31, 2011. Danshui was a contract manufacturer located at southern China which assembled electronic products for those companies wishing to save labor costs. Danshui was chosen to be the contract company because the semiskilled labor was cheap and was available for less than one dollar an hour. The cost for the labor is cheaper if compare with another country. The target for the contract is to assembly 2.4 million iPhones within 1 year, which means that the company should produce 200,000 units’ iPhones per month. Until now, Danshui only produce 180,000 units per month for the first three month. The condition shows that Danshui Company cannot achieve the target and did not meet the requirement from apple as stated in the contract. At this moment, the manager of the......

Words: 2543 - Pages: 11

Danshui Plant No.2

...Question for 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: 187.89 + 13.11 + 1.06 = $202.06 per unit Fixed Costs: $729,000 per month Revenue: 41,240 / 200 = $206.2 per unit Contribution Margin = 206.2 - 202.06 = $4.14 per unit Break-even = 729,000 / 4.14 = 176,086.96 units Answer : 176,087 iPhones 2. Using budget data, what was the total expected cost per unit if all manufacturing and shipping overhead (both variable and fixed) were allocated to planned production? What was the actual cost per unit of production and shipping? Total Expected Cost per unit: 41,140,000 / 200,000 = $205.7 per unit Actual Cost Per Unit: 38,148,000 / 180,000 = $211.93 per unit 3. Prepare a flexible budget for 180,000 iPhone 4’s and calculate flexible budget variance using actual cost for August. Flexible Budget Actual Variance  Number of Units                 180,000             180,000                       -    *Values in Thousands of Dollars ($) Revenue                   37,116               37,476 360 F  Variable Costs:  Materials  Flash memory                     4,860...

Words: 660 - Pages: 3

Danshui

... quantity. o Unfavorable if actual price or quantity is greater than the standard price or quantity. Page 2 of 26 Revised Fall 2012  The general variance model is: StandardQuantity X Standard Price Actual Quantity X Standard Price Actual Quantity X Actual Price Price Variances AQ (AP – SP) DM Price DL Rate VOH Spending FOH Budget Quantity Variances SP (AQ - SQ) DM Quantity DL Efficiency VOH Efficiency FOH Volume Key Topics to Know Actual Performance vs. Planning Budget     The planning or static budget is a “best guess” as to what the actual performance will be during the budget period. Needless to say, rarely does actual performance match the planning budget. The differences between the planning budget and actual performance are due to two basic causes: differences in activity level and differences in spending. To bridge the gap between planning budget and actual performance and to isolate each difference, a flexible budget is constructed based on the actual level of activity and the revenue and cost formulas from the planning budget. The revenue and cost formulas are developed as follows; o If the static budget expected to sell 100 units at a price of $30 per unit, then $30 would be the per-unit revenue formula for any number of units sold. o If the static budget expected total variable costs to be 100 units sold at a cost of $18 per unit, then $18 would be the per-unit variable cost formula for any number of units sold. o If the static budget......

Words: 5539 - Pages: 23

Case #3 Danshui Plant No.2

...Case #3 Danshui Plant No.2 Answers 1. The break-even point for Danshui plant no 2 is 175874.54 units. The calculation of this number is simply from the break-even formula, fixed costs divided by contribution margin per unit. Fixed costs for the plant were 729 000 and the contribution margin is revenue minus variable costs which equals to 829 000 and the CM per unit is 829 000 / 180 000 which is 4,145. The break-even is therefore 175874.54 units. 2. The actual and expected cost per unit was 211,919 and 205,705 respectively. These numbers can be computed simply by dividing the total cost given in preliminary report-Exhibit 3 of the case- by the number of units. For actual cost per units it would be actual total costs which is 38 148 divided by 180 000 which will give 205.705 and for the expected cost per units, it is 41 140 divided by 200 000 which will give 211,919. 3. See exhibit 1 4. The price variance for the flash memory is equal to 362 000, it is calculated by multiplying 181 000 which is the actual quantity by the price difference (29-27) which is 2. The reason why the actual quantity is 181 000 and not 180 000 is because of the fact that in the production process, there were a thousand flash memories that were damaged. Therefore they actually used 181 000 flash memories. The usage variance is 27 000 and it is calculated by multiplying the standard price which is 27 by the quantity difference which is 1 000 (181 000- 180 000...

Words: 797 - Pages: 4

Danshui Plant No.2

...________________________________________________________________________________________________________________ Professor Emeritus William J. Bruns of the Harvard Business School and Associate Professor Julie H. Hertenstein and Assistant Professor Kelvin Liu of Northeastern University prepared this case solely as a basis for class discussion and not as an endorsement, a source of primary data, or an illustration of effective or ineffective management. Despite occasional references to actual companies, this case is fictitious and any resemblance to actual persons or entities is coincidental. Copyright © 2012 President and Fellows of Harvard College. To order copies or request permission to reproduce materials, call 1-800-545-7685, write Harvard Business Publishing, Boston, MA 02163, or go to http://www.hbsp.harvard.edu. This publication may not be digitized, photocopied, or otherwise reproduced, posted, or transmitted, without the permission of Harvard Business School. WILLIAM BRUNS JULIE H. HERTENSTEIN KELVIN LIU Danshui Plant No. 2 In August 2010, Wentao Chen, manager of Danshui Plant No. 2 in southern China, was anxious. The plant was in the third month of a 12-month contract to assemble the Apple iPhone 4. The contract called for Danshui to assemble 2.4 million iPhones in the period between June 1, 2010, and May 31, 2011, but now in the third month of the contract, production was only 180,000 units per month. Chen called Jianye Ma...

Words: 1738 - Pages: 7

Danshui Plant No. 2

...Overview: Apple Corporation released iPhone 4 on June 24, 2010 and sold more than 1.7 million units in the first three days. To prepare for the launch of the new product, Apple contracted with the Danshui Plant No. 2 to assemble the new iPhones. Danshui Plant No.2, a contract manufacturer in southern China that assembles electronic products for companies wishing to save on labor costs, received a one-year contract starting on June 1, 2010 with the Apple Corporation to assemble 2.4 million iPhone 4s. In the first three months of the contract it became obvious that the plant was unable to assemble the expected 200,000 iPhones per month and was operating at a loss. Although the plant is known for hiring semi-skilled workers, the new iPhone contract required a complex assembly process entirely based on handwork by 325 workers, with 140 steps involving 100 components during 5 days. To anticipate the need for qualified workers, Danshui had raised their factory wages by almost 30%. But even with the wage increase, Danshui was not able to hire enough qualified workers to assemble the complex new product. Another issue was that, based on original modeling, Danshui was actually operating at a loss and was unable to fill the expected 200,000 per month iPhone quota in the first three months. To begin analyzing the root causes for the shortfall, the controller had considered preparing a “flexible budget” to provide a more realistic comparison of the performance to the budget. If...

Words: 2032 - Pages: 9

Danshui Plant No.2

... acceptance by the market. As such, John Chen - the current CEO - has stated in their recent earnings report conference call that Blackberry plans to re-roll out their old devices at a highly discounted price to emerging markets. In addition, Blackberry plans to release 2 new devices: the Z3 and the Q20; a low-end device targeting emerging markets codenamed “Jakarta” and a high-end QWERTY device targeting business customers codenamed “The Classic.” Blackberry Enterprise Service is a Multi-OS enterprise mobility management software. The current version - BES 10 - supports BB10, BB7, iOS, and Android devices. This software provides a secure workplace for all connected devices in which data is encrypted, protected, and monitored. This department is a very profitable part of Blackberry as no other company provides the same level of security. BES 10 is also the only software that has passed all D.O.D. testing and qualifications. Blackberry also plans to provide a new version - BES 12 - that will be backward compatible and will also support Windows phones. This new software will be offered as a free upgrade or free switch from competitor softwares through Blackberry’s EZPass program. QNX is commercial OS aimed at embedded systems. Blackberry acquired QNX in 2010 and has since then helped pushing it through its own channels and used it as a base for their BB10 OS. QNX is one of the early successful microkernel operating systems and is used in a wide range of devices. These...

Words: 1403 - Pages: 6

Danshui

...Introduction Danshui Plant No.2 is a contract manufacturer locating in southern China and was assembles electronic products for companies wishing to save labor costs and they are using semiskilled labor for less than 1 dollar an hour. In August 2010, Danshui Plant No.2 in southern China has a 1 year contract in the period between 1 June 2010 and 31 May 2011 with Apple incorporation to assemble the Apple iPhone 4. Based on the contract, Danshui need to assemble 2.4 million iPhones within 1 year. However, Wentao Chen, manager of Danshui Plant No.2 was anxious about the plant is not able to assemble 2.4 million as their expected and is operating at a loss when the third month of the contract. Their current production was only 180,000 units per months compared to their planned monthly budget is 200,000 units. Therefore, manager was called the plant controller to analyze the budget and request a summary of monthly operations for August as soon after the end of the month as possible in order to identify the source of performance problem. Problem statement In the contract between Apple and Danshui Plant No.2, Danshui need to assemble 2.4 million iPhone within 1 year. This means that Danshui need to produce 200,000 units iPhone 4 per month but now in the third month of the contract they only produce 180,000 per month. Therefore, there are unable to assemble the iPhone 4 within 1 year this may because of they are lack of qualified labor. Danshui Plant No.2 are employs those...

Words: 1750 - Pages: 7

Danshui

...Youth Culture Lesson Finding Teachable Moments in Culture From YouthWorker Journal and YouthWorker.com What Tangled Webs What Invading Spiders Can Teach Us About Fear By Paul Asay What Happened It’s two months before Halloween, but no matter: Rowlett, Texas, is looking pretty creepy these days. The Dallas suburb has the long-jawed orb weaver to thank for it. Drive down CA Roan Drive in Rowlett, and you’ll find the trees there are covered in gigantic webs—some 40 feet tall—and filled with thousands of spiders that got together and built a gigantic, creepy communal home. It’s not the first time Rowlett has been home to these massive webs. In 2007, nearby Lake Tawakoni State Park welcomed another infestation of long-jawed orb weavers, which built webs that, according to Park Superintendent Donna Garde, looked like “something out of a low-budget horror movie.” Only, she added, much, much bigger. As spooky as the webs look, and as fearsome as the spiders appear to be, scientists suggest they’re veritable pacifists in the arachnid world. The inch-long spiders are not venomous, and they’ve never been known to bite humans or bother most of the other critters living in the webs. Experts say these huge webs should be treated as natural marvels, not sites for some sort of spider-based apocalypse scenario. After all, spiders are typically loners, and it’s exceedingly rare to see them work together to build such a colossal structure. Talk About It We hear this...

Words: 777 - Pages: 4

Danshui

...DANSHUI PLANT NO. 2 CONTENTS | PAGE | 1.0 Introduction | | 2.0 Main issue | | 3.0 Problem statement | | 4.0 Data Analysis 4.1 Breakeven analysis 4.2 Total cost variance analysis 4.3 Flexible budget performance analysis 4.4 Variance analysis | | 5.0 Strategies, interpretations, recommendations and justifications | | 6.0 Conclusion | | 7.0 References | | 1.0 INTRODUCTION Danshui Plant No. 2 in southern China has a one-year contract with Apple Inc. to assemble 2.4 million iPhones. 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. The plant manager must analyze the budget and prepare a summary of monthly operations to help identify the source of performance problems. The plant has had difficulty hiring enough workers despite raising wages over 30%. In addition, the assembly process for an iPhone is complicated, with 140 steps involving over 100 components. The plant manager considers whether a flexible budget would be more useful for uncovering problems than the static budget currently being used. Wentao Chen, manager of Danshui was anxious upon reviewing the monthly operation’s performance for August as in the third month of the contract, production was only about 180,000 units. Meanwhile, Jianye Ma, the plant controller requested a summary of monthly operations for August as soon after the end of the month as possible. 2.0 MAIN ISSUE Danshui Plant manager...

Words: 2997 - Pages: 12