Singapore Metals Limited Case Solution
What is the economic value to the customer of the curled metal pads?
Market Capacity
- Total demand = 290 - 390 m base of piles to be operated
- One set of wrap metal pads 10000 f
- One set of wrap metal pads = 4 originally installed, plus two added)
- Market condition = 29,000 - 39,000 sets of wrap metal pads e. 174,000 - 234,000 wrap metal pads
- Economic value = $121.7m - $163.7m at $700 per pad
What should be the price charged for the curled metal pads
Seeing by the estimated cost data provided by the production manufacturer assuming that the planned cost would be 360% of the cost of the wrought iron workers as in any other product made by SML the prices would be as follows.
Estimates per Pad With Existing Equipment | ||||||
SML Pad Size | 30 cm | 35 cm | 44 cm | 51 cm | 58 cm | 75 cm |
V.C | ||||||
Material | 46.92 | 61.71 | 95.43 | 121.71 | 159.48 | 287.07 |
Labor | 86.4 | 99.21 | 150.06 | 171.21 | 207.48 | 355.08 |
T.V.C | 133.32 | 160.92 | 245.49 | 292.92 | 366.96 | 642.15 |
Fixed FOH | ||||||
Dl - 360% | 311.04 | 357.156 | 540.216 | 616.356 | 746.928 | 1278.288 |
TMC | 444.36 | 518.076 | 785.706 | 909.276 | 1113.888 | 1920.438 |
CM - 50% | 222.18 | 259.038 | 392.853 | 454.638 | 556.944 | 960.219 |
Selling Price | 666.54 | 777.114 | 1178.559 | 1363.914 | 1670.832 | 2880.657 |
And based on the calculation it’s material cost is $46.92 for 30 cm SML Pad Size. Total V.C is 133.2. The total Manufacturing cost is 444.36 and by adding Contribution Margin of 50%, thus the selling price is 666.54. And same calculation for other sizes as well.
Estimates with purchase of $150,000 of Permanent Tooling | ||||||
SML Pad Size | 30 cm | 35 cm | 44 cm | 51 cm | 58 cm | 75 cm |
V.C | ||||||
Material | 46.92 | 61.71 | 95.43 | 121.71 | 159.48 | 287.07 |
Labor | 34.92 | 45.75 | 65.55 | 80.85 | 91.71 | 168.27 |
T.V.C | 81.84 | 107.46 | 160.98 | 202.56 | 251.19 | 455.34 |
Fixed FOH | ||||||
Dl - 360% | 125.712 | 164.7 | 235.98 | 291.06 | 330.156 | 605.772 |
TMC | 207.552 | 272.16 | 396.96 | 493.62 | 581.346 | 1061.112 |
CM - 50% | 103.776 | 136.08 | 198.48 | 246.81 | 290.673 | 530.556 |
Selling Price | 311.328 | 408.24 | 595.44 | 740.43 | 872.019 | 1591.668 |
Tan had the option to buy extra permanent equipment, which would decrease the labor costs of the item which would have a major impact on the supply of F.C as well and would decrease the total cost of the product by half.
In this scenario of purchasing the 150000 of Permanent Tooling that means less labor will be used for manufacturing, as in 30 cm the variable cost will be same 46.92, but the labor cost will be reduced. That is why the total variable cost is 81.84. the total Manufacturing cost is also decreased as well by that and the overall selling price is 311 for the 30 cm pad size after the purchase.......................
This is just a sample partial case solution. Please place the order on the website to order your own originally done case solution.