Question

Elliott Engines Inc. produces three products—pistons, valves, and cams—for the heavy equipment industry. Elliott Engines has a very simple production process and product line and uses a single plantwide factory overhead rate to allocate overhead to the three products. The factory overhead rate is based on direct labor hours. Information about the three products for 20Y2 is as follows:

	Budgeted Volume (Units)		Direct Labor Hours Per Unit		Price Per Unit		Direct Materials Per Unit
Pistons	7,000		0.30		$35		$17
Valves	22,000		0.15		9		3
Cams	4,000		0.20		47		20

The estimated direct labor rate is $20 per direct labor hour. Beginning and ending inventories are negligible and are, thus, assumed to be zero. The budgeted factory overhead for Elliott Engines is $223,200.

If required, round all per unit answers to the nearest cent.

a. Determine the plantwide factory overhead rate.
$ per dlh

b. Determine the factory overhead and direct labor cost per unit for each product.

	Direct Labor Hours Per Unit	Factory Overhead Cost Per Unit	Direct Labor Cost Per Unit
Pistons	dlh	$	$
Valves	dlh	$	$
Cams	dlh	$	$

c. Use the information above to construct a budgeted gross profit report by product line for the year ended December 31, 20Y2. Include the gross profit as a percent of sales in the last line of your report, rounded to one decimal place. Enter all amounts as positive numbers, except for a negative gross profit/gross profit percentage of sales.

Elliot Engines Inc.
Product Line Budgeted Gross Profit Reports
For the Year Ended December 31, 20Y2
	Pistons	Valves	Cams
	$	$	$
Product Costs
	$	$	$
Total Product Costs	$	$	$
Gross profit	$	$	$
Gross profit percentage of sales	%	%	%

d. What does the report in (c) indicate to you?

Valves have the   gross profit as a percent of sales. Valves may require a   price or   cost to manufacture in order to achieve the same profitability as the other two products.

Answer 1

a. Budgeted direct labor hours = 7,000 x 0.30 + 22,000 x 0.15 + 4,000 x 0.20 = 6,200

Plantwide factory overhead rate = Budgeted Factory Overhead / Budgeted Direct Labor Hours = $ 223,200 / 6,200 = $ 36 per direct labor hour.

b.

	Direct Labor Hours per Unit	Factory Overhead Cost per Unit	Direct Labor Cost per Unit
Pistons	0.30 dlh	$ 10.80	$ 6.00
Valves	0.15 dlh	5.40	3.00
Cams	0.20 dlh	7.20	4.00

c.

Elliot Engines Inc. Product Line Budgeted Gross Profit Reports For the year ended December 31, 20Y2
	Pistons	Valves	Cams
	$	$	$
Budgeted Sales Revenue	$ 245,000	$ 198,000	$ 188,000
Product Costs
Direct Materials	119,000	66,000	80,000
Direct Labor	42,000	66,000	16,000
Factory Overhead	75,600	118,800	28,800
Total Product Costs	236,600	250,800	124,800
Gross Profit	8,400	(52,800)	63,200
Gross Profit Percentage to Sales	3.43 %	( 26.67 % )	33.62 %

d. Valves have a negative gross profit as a percencent of sales. Valves may require a higher price or lower cost to manufacture in order to achieve the same profitability as the other two produts.