To address the requirements for your project related to your pet accessories manufacturing business, we can analyze and classify the costs that will be involved in your operations. Below, I'll provide a detailed breakdown of your costs into direct materials, direct labor, overhead, and period costs, as well as identify fixed and variable costs per your job order costing system.
Cost Classification
-
Direct Material Costs
- High-tensile strength nylon webbing:
- Cost: $12 per yard
- Usage for products:
- Collars: 1/3 yard per collar (3 collars per yard)
- Leashes: 1/2 yard per leash (2 leashes per yard)
- Harnesses: 1/2 yard per harness (2 harnesses per yard)
- Polyester and nylon ribbons:
- Cost: $9 per yard
- Usage for products:
- Collars: 1/3 yard per collar
- Leashes: 1/2 yard per leash
- Harnesses: 1/2 yard per harness
- Buckles (cast hardware):
- Cost: $0.50 each
- Usage for products:
- 4 per collar
- 3 per leash
- 8 per harness
- High-tensile strength nylon webbing:
-
Direct Labor Costs
- Collar Maker: $16/hour * 40 hours/week = $640/month
- Leash Maker: $16/hour * 40 hours/week = $640/month
- Harness Maker: $17/hour * 40 hours/week = $680/month
- Receptionist: $15/hour * 30 hours/week = $450/month
-
Overhead Costs
- Rent: $750/month
- Depreciation on sewing machines: $165/month
- Utilities and insurance: $600/month
- Other business equipment: $2,000 (Capital Expenditure, not monthly but to be considered)
- Scissors, thread, cording: $1,200 (one-time initial cost, also a capital expenditure)
- Office supplies: $2,400/year or $200/month
- Loan payment: $550/month
-
Period Costs
- Salary drawn: $500/month
- Price tags: $250 for 2,500 tags
- These costs are not directly tied to production and are treated as selling and administrative expenses.
Variable and Fixed Costs
-
Fixed Costs
- Rent: $750/month
- Loan Payment: $550/month
- Depreciation on sewing machines: $165/month
- Utilities and insurance: $600/month
- Office Supplies: $200/month
- Salary Drawn: $500/month
- Total Fixed Costs = $750 + $550 + $165 + $600 + $200 + $500 = $2,765 per month
-
Variable Costs (per unit dependent on production)
- Direct Materials:
- High-tensile strength nylon webbing and ribbon usage based on production volume.
- Buckles cost per unit.
- Direct Labor:
- Prorated based on production.
- Direct Materials:
Total Variable Cost Calculation
Let’s assume you intend to produce:
- 100 collars
- 100 leashes
- 100 harnesses
Calculate Direct Material Costs for 100 units each:
-
Webbing:
- Total for Collars:
- \(100 \text{ collars} \times \frac{1}{3} \text{ yard/collar} = 33.33 \text{ yards} \times 12 = 400\)
- Total for Leashes:
- \(100 \text{ leashes} \times \frac{1}{2} \text{ yard/leash} = 50 \text{ yards} \times 12 = 600\)
- Total for Harnesses:
- \(100 \text{ harnesses} \times \frac{1}{2} \text{ yard/harness} = 50 \text{ yards} \times 12 = 600\)
- Total Direct Material Cost (Webbing): 400 + 600 + 600 = $1,600
- Total for Collars:
-
Ribbons:
- Total for Collars:
- \(100 \text{ collars} \times \frac{1}{3} \text{ yard/collar} = 33.33 \text{ yards} \times 9 = 300\)
- Total for Leashes:
- \(100 \text{ leashes} \times \frac{1}{2} \text{ yard/leash} = 50 \text{ yards} \times 9 = 450\)
- Total for Harnesses:
- \(100 \text{ harnesses} \times \frac{1}{2} \text{ yard/harness} = 50 \text{ yards} \times 9 = 450\)
- Total Direct Material Cost (Ribbons): 300 + 450 + 450 = $1,200
- Total for Collars:
-
Buckles:
- For Collars: \(100 \times 4 = 400 \text{ buckles} = 200\)
- For Leashes: \(100 \times 3 = 300 \text{ buckles} = 150\)
- For Harnesses: \(100 \times 8 = 800 \text{ buckles} = 400\)
- Total Direct Material Cost (Buckles): 200 + 150 + 400 = $750
All Variable Material Costs:
- Total = $1,600 (webbing) + $1,200 (ribbon) + $750 (buckles) = $3,550
Direct Labor Costs (for 100 units):
- For the three makers (assume all work the same time over one month):
- Collar Maker: \( \frac{640}{100} = 6.4\)
- Leash Maker: \( \frac{640}{100} = 6.4\)
- Harness Maker: \( \frac{680}{100} = 6.8\)
Thus total direct labor cost for 100 units will be ( (640 + 640 + 680) = $1,960.
Summary
-
Total Variable Costs per unit:
- Total Direct Material Costs = $3,550
- Total Direct Labor Costs = $1,960
- Total Variable Costs = $3,550 + $1,960 = $5,510 (for 100 units total)
-
Total Fixed Costs: $2,765
These calculations should form the basis of the information and analysis you will incorporate in your Project Workbook. Be sure to fill in your respective tables with categorized costs and include calculations clearly noted on the side. Good luck with presenting your financial strategy to the investors!