Professional Documents
Culture Documents
I.
Questions
1. Quantitative factors are those which may more easily be reduced in terms of pesos such
as projected costs of materials, labor and overhead. Qualitative factors are those whose
measurement in pesos is difficult and imprecise; yet a qualitative factor may be easily
given more weight than the measurable cost savings. It can be seen that the accountants
role in making decisions deals with the quantitative factors.
2. Relevant costs are expected future costs that will differ between alternatives. In view of
the definition of relevant costs, historical costs are always irrelevant because they are not
future costs. They may be helpful in predicting relevant costs but they are always
irrelevant costs per se.
3. The differential costs in any given situation is commonly defined as the change in total
cost under each alternative. It is not relevant cost, but it is the algebraic difference
between the relevant costs for the alternatives under consideration.
4. Analysis:
Future costs:
New Truck
Replace
Rebuild
P10,200
P8,500
P700
The original cost of the old truck is irrelevant but its disposal value is relevant. It is
recommended that the truck should be rebuilt because it will involve lesser cash outlay.
II.
Exercises
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
Case 1
Not
Releva Releva
Item
nt
nt
Sales revenue......................... X
Direct materials......................X
Direct labor............................ X
Variable manufacturing
overhead................................. X
Book value Model
E7000 machine.......................
X
Disposal value Model
E7000 machine.......................
X
Depreciation Model
E7000 machine.......................
X
Market value Model
F5000 machine (cost).............X
Fixed manufacturing
overhead.................................
X
Variable selling expense.........X
Fixed selling expense.............X
General administrative
overhead................................. X
Case 2
Not
Releva Releva
nt
nt
X
X
X
X
X
X
X
X
X
X
X
X
P2,000
960
480
60
P3,500
Requirement 2
The variable operating costs would be relevant in this situation. The depreciation would not
be relevant since it relates to a sunk cost. However, any decrease in the resale value of the
car due to its use would be relevant. The automobile tax and license costs would be incurred
whether Ingrid decides to drive her own car or rent a car for the trip during summer break
and are therefore irrelevant. It is unlikely that her insurance costs would increase as a result
of the trip, so they are irrelevant as well. The garage rent is relevant only if she could avoid
paying part of it if she drives her own car.
Requirement 3
When figuring the incremental cost of the more expensive car, the relevant costs would be
the purchase price of the new car (net of the resale value of the old car) and the increases in
the fixed costs of insurance and automobile tax and license. The original purchase price of
the old car is a sunk cost and is therefore irrelevant. The variable operating costs would be
the same and therefore are irrelevant. (Students are inclined to think that variable costs are
always relevant and fixed costs are always irrelevant in decisions. This requirement helps to
dispel that notion.)
Requirement 1
Cost of purchasing
Direct materials
Direct labor
Variable manufacturing overhead
Fixed manufacturing overhead,
traceable1
Per Unit
Differential
Costs
15,000 units
Make Buy
Make
Buy
P200
P3,000,000
P60
P900,000
80
1,200,000
10
150,000
20
300,000
0
0
0
0
P170 P200
P2,550,000
P3,000,000
Buy
P3,000,00
0
P2,550,00
0
650,00
0
P3,200,00 P3,000,00
0
0
P200,000
Thus, the company should accept the offer and purchase the parts from the outside supplier.
Exercise 4 (Evaluating Special Order)
Only the incremental costs and benefits are relevant. In particular, only the variable
manufacturing overhead and the cost of the special tool are relevant overhead costs in this
situation. The other manufacturing overhead costs are fixed and are not affected by the
decision.
Per
Unit
Incremental revenue
Incremental costs:
Variable costs:
Direct materials
Direct labor
Variable manufacturing overhead
P3,499.50
Total
10
bracelets
P34,995.00
1,430.00
860.00
70.00
14,300.00
8,600.00
700.00
Special filigree
60.00
600.00
Total variable cost
P2,420.00
24,200.00
Fixed costs:
Purchase of special tool
4,650.00
Total incremental cost
28.850.00
Incremental net operating income
P 6.145.00
Even though the price for the special order is below the companys regular price for such an
item, the special order would add to the companys net operating income and should be
accepted. This conclusion would not necessarily follow if the special order affected the
regular selling price of bracelets or if it required the use of a constrained resource.
P80,000
50,000
30,000
35,000
P(5,000)
P150,000
90,000
60,000
40,000
20,000
P75,000
60,000
15,000
12,000
3,000
III. Problems
Problem 1 (Accept or Reject an Order)
Product A
Selling price per unit
Product B
P1.20
P1.40
Materials
0.50
0.70
Labor
0.20
0.24
0.10
0.14
0.80
1.08
P0.40
P0.32
Contribution margin/unit
Multiplied by number of units to
be sold
Total contribution margin
21,000 units
30,000 units
P8,400
P9,600
Product B should be accepted because its total contribution margin is higher than that of
Product A.
Problem 2 (Eliminate or Retain a Product Line)
Requirement 1
No, production and sale of the round trampolines should not be discontinued. Computations
to support this answer follow:
Contribution margin lost if the round trampolines
are discontinued.......................................
P(80,000)
Less fixed costs that can be avoided:
Advertising traceable............................ P41,000
Line supervisors salaries.........................
6,000 47,000
Decrease in net operating income for the
company as a whole.................................
P(33,000)
The depreciation of the special equipment represents a sunk cost, and therefore it is not
relevant to the decision. The general factory overhead is allocated and will presumably
continue regardless of whether or not the round trampolines are discontinued; thus, it is not
relevant.
Requirement 2
If management wants a clear picture of the profitability of the segments, the general factory
overhead should not be allocated. It is a common cost and therefore should be deducted from
the total product-line segment margin. A more useful income statement format would be as
follows:
Trampoline
Total
Round
Rectangular Octagona
l
P360,000
Less variable
expenses.....................
410,00
0
60,000
200,000
150,000
Contribution margin......
590,00
0
80,000
300,000
210,000
Advertising
216,000
traceable..................
41,000
110,000
65,000
95,000
20,000
40,000
35,000
19,00
0
6,00
0
7,000
6,000
330,00
0
67,00
0
157,00
0
106,000
P P143,000
13,000
P104,000
Depreciation of
special
equipment................
Line supervisors
salaries.....................
Total traceable fixed
expenses.....................
Product-line segment
margin........................ 260,000
Less common fixed
expenses.....................
200,00
0
Net operating
income (loss)..............P 60,000
Problem 3 (Product Mix)
Requirement 1
Product Line
A
P30
P25
P10
P8
25
10
P5
P15
P 5
P4
5 hrs.
10 hrs.
4 hrs.
1 hr.
P1
P1.5
P1.25
P4
2.
3.
4.
Based on the above analysis, first priority should be given to Product D. The company
should use 4,000 out of the available 96,000 hrs. to produce 4,000 units of product D. The
remaining 92,000 hrs. should be used to produce 9,200 units of Product B. Hence, the best
product combination is 4,000 units of Product D and 9,200 units of Product B.
Requirement 2
If there were no market limitations on any of the products, the company should use all the
available 96,000 hours in producing 96,000 units of product D only.
The difference in profit between the two alternatives is computed as follows:
Contribution margin of combination (1)
Product D (4,000 x P 4.00)
P 16,000
Product B (9,200 x P15.00)
138,000
Total contribution margin of D and B
P154,000
Less contribution margin of D only
(96,000 x P4)
384,000
Difference, excess over profit in combination (1) P230,000
Problem 4 (Accept or Reject a Special Order)
Requirement 1
The company should accept the special order of 4,000 @ P10 each because this selling price
is still higher than the additional variable cost to be incurred. Whether or not variable
marketing expenses will be incurred, the decision is still to accept the order.
Supporting computations:
(a) Assume no additional variable marketing cost will be incurred.
Selling price per unit
P10.00
Less variable manufacturing costs:
Direct materials
P5.00
Direct labor
3.00
Variable overhead
0.75
8.75
Contribution margin/unit
P 1.25
Multiplied by number of units of order
4,000 units
Total increase in profit
P5,000
(b) Assume additional variable marketing cost will be incurred.
Selling price per unit
P10.00
Less variable costs (P8.75 + P0.25)
9.00
Contribution margin / unit
P 1.00
Multiplied by number of units of order
4,000 units
Total increase in contribution margin
P4,000
Requirement 2
P8.75, the total variable manufacturing cost.
Requirement 3
Direct materials
P5.00
Direct labor
Variable factory overhead
0.75
Total cost of inventory under direct costingP8.75
3.00
Requirement 4
Present contribution margin
[10,000 units x (P15 - P9)]
P60,000
Less proposed contribution margin
[(P14 - P9) x 11,000 units]
55,000
Decrease in contribution margin
P 5,000
The company should not reduce the selling price from P15 to P14 even if volume will go up
because total contribution margin will decrease.
Problem 5 (CVP Analysis used for Decision Making)
Requirement (a)
Units sold per month
No. of months
Probability
4,000
20%
5,000
15
50%
6,000
30%
30
100%
Requirement (b)
Production
4,000
units
5,000 units
6,000
units
P160,000
P160,000
P160,000
100,000
125,000
150,000
Total
P100,000
P125,000
P150,000
Contribution margin
P 60,000
P 35,000
P 10,000
P200,000
P200,000
P200,000
100,000
125,000
150,000
45,000
P145,000
P125,000
P150,000
Contribution margin
P 55,000
P 75,000
P 50,000
P240,000
P240,000
P240,000
100,000
125,000
150,000
90,000
45,000
Total
P190,000
P170,000
P150,000
Contribution margin
P 50,000
P 70,000
P 90,000
Requirement (c)
Sales Order
Contribution
Margin
Probability
4,000
P35,000
0.20
P 7,000
5,000
75,000
0.50
37,500
6,000
70,000
0.30
21,000
Expected Value
P65,500
Problem 6 (Pricing)
Requirement A:
2005
Sales
Less Variable cost
Contribution margin
Less Fixed cost
Net income (loss)
2006
Operating
Result at Full
Capacity
P 100,000
P 400,000
P 480,000
130,000
520,000
624,000
(P 30,000)
(P120,000)
(P144,000)
40,000
(P 70,000)
40,000
(P160,000)
40,000
(P184,000)
The company had been operating at a loss because the product had been selling with a
negative contribution margin. Hence, the more units are sold, the higher the loss will be.
Requirement B: P60.14
Requirement C: P74.29
Requirement D: P56.58
Problem 7 (Make or Buy)
Cost of
Making
Cost of Buying
Outside purchase
Direct materials
P90,000
P15,000
Direct labor
30,000
Variable
overhead
manufacturing
10,000
Fixed
overhead*
manufacturing
15,000
Total cost
P70,000
P90,000
$(228,000)
$36,000
45,000
7,000
65,000
15,000
8,000
Utilities.........................................................................
Insurance on inventories (2/3 $9,000)......................
Employment taxes*......................................................
Decrease in company net operating income if the
Downtown Store is closed............................................
27,200
6,000
9,000
218,200
$ (9,800)
$45,000
7,000
15,000
8,000
75,000
12%
$9,000
2. The Downtown Store should not be closed. If the store is closed, overall company net
operating income will decrease by $9,800 per quarter.
3. The Downtown Store should be closed if $200,000 of its sales are picked up by the Uptown
Store. The net effect of the closure will be an increase in overall company net operating
income by $76,200 per quarter:
Gross margin lost if the Downtown Store is closed..........................................
Gross margin gained at the Uptown Store:
$200,000 43%............................................................................................
Net loss in gross margin....................................................................................
Costs that can be avoided if the Downtown Store is closed (part 1)................
Net advantage of closing the Downtown Store................................................
Problem 12-20 (45 minutes)
1. Product MJ-7 has a contribution margin of $14 per gallon ($35 $21 =
$14). If the plant closes, this contribution margin will be lost on the
22,000 gallons (11,000 gallons per month 2 = 22,000 gallons) that
could have been sold during the two-month period. However, the
company will be able to avoid some fixed costs as a result of closing
down. The analysis is:
Contribution margin lost by closing the plant for two months
($14 per gallon 22,000 gallons)............................................
Costs avoided by closing the plant for two months:
Fixed manufacturing overhead cost
($60,000 2 months = $120,000)........................................
$120,000
$(228,000)
86,000
(142,000)
218,200
$ 76,200
62,000
No, the company should not close the plant; it should continue to operate
at the reduced level of 11,000 gallons produced and sold each month.
Closing will result in a $140,000 greater loss over the two-month period
than if the company continues to operate. Additional factors are the
potential loss of goodwill among the customers who need the 11,000
gallons of MJ-7 each month and the adverse effect on employee morale.
By closing down, the needs of customers will not be met (no inventories
are on hand), and their business may be permanently lost to another
supplier.
Problem 12-20 (continued)
Alternative Solution:
Plant Kept
Open
Plant Closed
$ 770,000
$
462,000
308,000
460,000
340,000
620,000
1,080,000
(772,000)
558,000
898,000
(898,000)
(14,000
$(912,000
$ (772,000)
Operate at
12,000
Gallons for Two
Months
$ 420,000
252,000
168,000
460,000
620,000
1,080,000
0
1,080,000
$ (912,000))
C
C
B
B
A
B
11.
12.
13.
14.
15.
16.
D
A
D
A
D
C
21.
22.
23.
24.
25.
26.
D
A
D
E
B
D
7. C
17.
27.
8. B
18.
28.
31.
32.
33.
34.
35.
A
D
C
A
C
9. A
19.
29.
10. B
20.
30.
P540,000
270,000
P270,000
150,000
P120,000
P 4
5
2
3
P14
P240,000
P300,000
95,000
P205,000
P 35,000
P180,000
150,000
P 30,000
P200,000
P200,000
P200,000
120,000
S (P 8 x 10,000)
80,000
T (P 4 x 10,000)
Contribution margin
40,000
P 80,000
P120,000
P160,000
21.
Sales (P16 x 15,000)
P240,000
P240,000
P240,000
180,000
S (P 8 x 15,000)
120,000
T (P 4 x 15,000)
Contribution margin
22.
60,000
P 60,000
P120,000
P180,000
40,000
80,000
120,000
Operating income
P 20,000
P 40,000
P 60,000
P80,000
40,000
P40,000
20,000
P20,000
P1,200,000
P300,000
400,000
80,000
70,000
50,000
P 50,000
30,000
20,000
10,000
900,000
P 300,000
110,000
P
P1,200,000
P275,000
Direct labor
Factory overhead
Marketing expenses
Administrative expenses
Contribution margin
Less: Fixed costs
Factory overhead
Marketing expenses
Administrative expenses
Decrease in fixed costs
(P25,000 4)
Profit
256,250
375,000
80,000
70,000
50,000
P 50,000
30,000
20,000
(6,250)
850,000
P 350,000
93,750
P
P10,000
40,000
20,000
10,000
P80,000
P 4
4
16
18
P42
20,000
P840,000
P12,500
10,000
P 2,500