WHAT MAMA DIDN’T TELL YOU ABOUT BHR’S
JOE POLANCO, NEW DIRECTION PARTNERS
WHAT MAMA DIDNT TELL YOU ABOUT BHRS JOE POLANCO, NEW DIRECTION - - PowerPoint PPT Presentation
WHAT MAMA DIDNT TELL YOU ABOUT BHRS JOE POLANCO, NEW DIRECTION PARTNERS WHO ARE THESE GUYS? JOE POLANCO BEGAN CAREER IN CUSTOMER SERVICE AND ESTIMATING GENERAL MANAGER POSITIONS WITH COMMERCIAL OPERATIONS 30 YEARS WITH
JOE POLANCO, NEW DIRECTION PARTNERS
MANUFACTURING INDUSTRY
April May June July August
Budgeted Hourly Rate $589.00 $589.00 $589.00 $589.00 $589.00 Budgeted Hours (70%) 113.4 113.4 113.4 113.4 113.4
April May June July August
Budgeted Hourly Rate $589.00 $589.00 $589.00 $589.00 $589.00 Budgeted Hours (70%) 113.4 113.4 113.4 113.4 113.4 ACTUAL Utilization Rate 80% 70% 68% 60% 50% Actual Hours 129.6 113.4 110.16 97.2 81
April May June July August
Budgeted Hourly Rate $589.00 $589.00 $589.00 $589.00 $589.00 Budgeted Hours (70%) 113.4 113.4 113.4 113.4 113.4 ACTUAL Utilization Rate 80% 70% 68% 60% 50% Actual Hours 129.6 113.4 110.16 97.2 81 Over (Under) Absorption $9,541.80 $0.00 ($1,908.36) ($9,541.80) ($19,083.60) ACTUAL HOURLY RATE (COST) $515.69 $589.36 $606.69 $687.59 $825.10
BHR
Target Utilization (70%) $589.00 Pricing Rate $260.00 Overhead Underabsorption $447,440
PROFITABILITY
LESS: PAPER CHARGEABLE MATERIALS (INK, DIRECT SUPPLIES, “CLICK” COSTS) OUTSIDE PURCHASES
LESS ---
STD Costing
JOB A JOB B Materials Paper $425 $750 Chargeable Materials $85 $85 Outside Purchases $370
Hours BHR
Prepress 2.5 $90.00 $225 $225 Pressroom 4 $230.00 $920 $920 Bindery/Finishing 2.5 $45.00 $113 $113 Total Costs $1,768 $2,463 M.U. $177 $246 Selling Price $1,944 $2,709
STD Costing
JOB A JOB B Materials Paper $425 $750 Chargeable Materials $85 $85 Outside Purchases $370
Hours BHR
Prepress 2.5 $90.00 $225 $225 Pressroom 4 $230.00 $920 $920 Bindery/Finishing 2.5 $45.00 $113 $113 Total Costs $1,768 $2,463 M.U. $177 $246 Selling Price $1,944 $2,709 Value Added $1,434 $1,504 V.A. Margin 0.74 0.56
JOB A JOB B Materials
STD DIRECT STD DIRECT
Paper $425 $425 $750 $750 Chargeable Materials $85 $85 $85 $85 Outside Purchases $370 $370
Hours BHR
Prepress 2.5 $90.00 $225 $75 $225 $75 Pressroom 4 $230.00 $920 $288 $920 $288 Bindery/Finishing 2.5 $45.00 $113 $45 $113 $45 Total Costs $1,768 $918 $2,463 $1,613 M.U. $177 $246 Selling Price $1,944 $2,709
JOB A JOB B Materials
STD DIRECT STD DIRECT
Paper $425 $425 $750 $750 Chargeable Materials $85 $85 $85 $85 Outside Purchases $370 $370
Hours BHR
Prepress 2.5 $90.00 $225 $75 $225 $75 Pressroom 4 $230.00 $920 $288 $920 $288 Bindery/Finishing 2.5 $45.00 $113 $45 $113 $45 Total Costs $1,768 $918 $2,463 $1,613 M.U. $177 $246 Selling Price $1,944 $2,709 Contribution $1,026 $1,096 Sales Commission $156 $217 NET CONTRIBUTION $871 $880 P.V. 0.45 0.32
General Commercial
Sales $3,840,000 Material Costs Paper $806,400 Ink/Supplies $202,450 Outside Purchases $218,158 Total Material Costs $1,227,008 Direct Labor Costs $921,600 Direct Selling Expense $215,040 Contribution $1,476,352 P.V. 0.38 Direct Factory Costs $226,560 Gross Pofits $1,249,792 GP Margin 0.33
Commercial Direct Mail Purchase Magazines Services Services Total
Sales $3,840,000 $1,440,000 $1,152,000 $1,920,000 $768,000 $480,000 $9,600,000 100% Material Costs Paper $806,400 $244,800 $322,560 $422,400 $1,796,160 18.7% Ink/Supplies $202,450 $76,050 $66,206 $110,346 $24,948 $480,000 5.0% Outside Purchases $218,158 $53,684 $150,947 $236,579 $60,632 $720,000 7.5% Total Material Costs $1,227,008 $374,534 $539,713 $769,325 $85,580 $0 $2,996,160 31.2% Direct Labor Costs $921,600 $345,600 $195,840 $460,800 $161,280 $88,800 $2,173,920 22.6% Direct Selling Expense $215,040 $92,160 $82,944 $92,160 $43,008 $26,880 $552,192 5.8% Contribution $1,476,352 $627,706 $333,503 $597,715 $478,132 $364,320 $3,877,728 40.4% P.V. 0.38 0.44 0.29 0.31 0.62 0.76 0.40 Direct Factory Costs $226,560 $69,120 $46,080 $113,280 $19,200 $12,000 $486,240 5.1% Gross Pofits $1,249,792 $558,586 $287,423 $484,435 $458,932 $352,320 $3,391,488 35.3% GP Margin 0.33 0.39 0.25 0.25 0.60 0.73 0.35 General/Administrative $2,208,000 23.0% Selling Expense $595,200 6.2% Earnings Before $588,288 6.1% Interest/Taxes