Documente Academic
Documente Profesional
Documente Cultură
Given:
Units
$ Materials $ Conv Cost % Materials % Conv Cost
237
$9,156
$4,892
20%
30%
2,375
N/A
N/A
N/A
N/A
488
???
???
70%
55%
$47,880
$38,965
Beg WIP
Started
End WIP
TMC
FIFO
%
B -> C
S -> C
S -> E
W/A
Mat
237
1,887
488
EU
80%
100%
70%
Computing $/EU:
TMC
Beg WIP
WIP Avail
EU
$/EU
COGM
CC
190
1,887
342
2,418
EU
$/EU
70%
100%
55%
2,418
$19.80
2,321
$16.79
342
$19.80
$6,763.63
FIFO
CC
268
$16.79
$4,505.32
2,077
2,053
$19.80
$16.79
$41,116.37 $34,459.68
Check
job 622
3,400
2,700
2,160
8,260
job 623
1,800
1,350
1,080
4,230
total wip
19,070
%
100%
100%
70%
EU
237
1,887
342
2,466
$47,880
$9,156
$57,036
2,466
$23.13
W/A
Total
Mat
EU
$/EU
342
$23.13
$7,902.13
EU
$/EU
2,124
$23.13
$49,133.87
$11,268.95
$75,576.05
$9,156.00
$4,892.00
$89,624.05
$100,893.00
Phase II
fin goods
15,000
wip
19,070
materials
14,000
job 621
2,800
2,100
1,680
6,580
166
1,887
268
2,321
$38,965
Beg WIP
mat
lab
app fo
EU
$47,880
Mat
EU
$/EU
Mat
mat purch
mat req
ind mat
job 621
job 622
job 623
mat returned
ind mat
job 622
payroll, net
payroll gross
dir lab
ind lab
sales sal
admin sal
dir lab
job 621
job 622
job 623
act fo
app fo
job 621
job 622
job 623
22,000
2,400
5,300
7,400
5,900
200
400
30,780
38,000
20,900
7,600
5,700
3,800
6,420
8,160
6,320
5,500
5,136
6,528
5,056
materials
beg
purch
mat avail
mat used
end mat
14,000
22,000
36,000
20,400
15,600
wip
beg
mat used
dir lab
app fo
mat avail
cogm
end wip
19,070
18,200
20,900
16,720
74,890
53,384
21,506
rev
mat
21,000
600
38,000
20,900
16,720
job 621
6,580
5,300
6,420
5,136
job 622
8,260
7,000
8,160
6,528
23,436
29,948
21,506
15,000
21,354
Phase III
convert for
k co
68,400
6,200
convert to
standard
62,500
2,850
sell
as is
52,000
0
lab
4,200
3,300
0
vfo
2,100
1,650
0
com %
2,052
1,250
1,560
net real val
53,848
53,450
50,440
diff 1-2
398
diff 2-3
3,010
diff 1-3
3,408
therefore, sell to k co. and earn extra $398 vs.selling as standard unit and
earn extra $3,010 vs. selling as is.
the lowest price is the current offer less pre-commission difference in profit compared with next best option.
68400 minus
1.03 * 398 =
67990.06
check
convert for convert to
sell
k co
standard
as is
rev
67,990
62,500
52,000
mat
6,200
2,850
0
lab
4,200
3,300
0
vfo
2,100
1,650
0
com %
2,040
1,250
1,560
net real val
53,450
53,450
50,440
diff 1-2
0
diff 2-3
3,010
diff 1-3
3,010
so, at 67990, AM is indifferent to selling to k or converting to standard model
mat
lab
vfo
Phase IV
make
(260,000)
(100,000)
(120,000)
(480,000)
price
fact rent
equip rent
buy
(600,000)
90,000
50,000
(460,000)
W/A
CC
%
100%
100%
55%
EU
237
1,887
268
2,392
$38,965
$4,892
$43,857
2,392
$18.33
W/A
CC
268
$18.33
$4,920.26
Total
$12,822.39
2,124
$18.33
$38,936.74
$88,070.61
$100,893.00
Phase I
Given:
Beg WIP
Started
End WIP
TMC
Units
$ Materials $ Conv Cost % Materials % Conv Cost
3,124
$1,945
$2,748
80%
70%
9,457
N/A
N/A
N/A
N/A
1,195
???
???
70%
55%
$27,489
$38,514
Computing $/EU:
TMC
Beg WIP
WIP Avail
EU
$/EU
COGM
FIFO
EU
625
8,262
837
9,723
EU
$/EU
%
30%
100%
85%
Mat
EU
937
8,262
1,016
10,215
$27,489
$38,514
9,723
$2.83
10,215
$3.77
Mat
EU
$/EU
W/A
CC
837
$2.83
$2,364.89
FIFO
CC
1,016
$3.77
$3,829.74
8,887
9,199
$2.83
$3.77
$25,124.11 $34,684.26
Beg WIP
Check
Phase II
Red font items are irrelevant
Finished goods
2800 units
Work in process
1200 units
Materials and supplies
Buildings
Acc dep buildings
Machinery
Acc dep machinery
Office equipment
Acc dep office equipment
%
100%
100%
70%
Total
EU
$/EU
$6,194.63
EU
$/EU
$59,808.37
$1,945.00
$2,748.00
$64,501.37
$70,696.00
9,800
4,070
40,700
48,000
6,000
96,000
37,500
3,200
1,000
Accrued payroll
650
beg
purch
end
144,900
75,000
21,800
19,100
3,900
108,900
27,450
4,440
Materials
40,700
27,600 dir mat
25,800
4,150 ind mat
34,750
Labor
19,100
3,900
paid
ind mat
dep
dep
ind lab
25,800
20,700
26,050
18,600
27,600
4,150
Fact Overhead
20,700
27,450
4,150
1,560
9,600
3,900
12,460 underapplied
beg
dir mat
dir lab
fo-applied
end
beg
tmc
wip avail
cogm
end
WIP
4,070
27,600
19,100
27,450
4,440
units
1,200
20,400
1,228
73,780
74,150
$'s
4,070
74,150
78,220
73,780
4,440
beg
cogm
end
$/unit
3.62
3.62
74,538
34,750
9,042
73,780
Finished Goods
9,800
73,780
9,042
12,460 underapplied
Phase III
F Co. manufactures custom-order automated machinery. The firm is relatively new and operates at
about 75% of capacity.
F Co.s management has developed a pricing formula based on current operating costs, which are
expected to continue for the next year. The formula was used in developing the following bid for AP Inc.:
Direct materials
Direct labor
Factory overhead [50% of direct labor]
Corporate overhead [10% of direct labor]
Total cost, excluding sales commission
Add 25% mark-up for profit and taxes
Suggested price, excluding sales commission
Suggested total price [$166,500 / 0.9 for 10% commission]
clearly variable
clearly variable
clearly variable
clearly variable
clearly fixed
probably fixed
Sales
Less sales commissions
Net sales
Expenses:
Direct materials
Direct labor
Variable fact. overhead:
Indirect labor
Supplies
Power
Fixed fact. overhead:
Supervision
Depreciation
Corporate administration
Total expenses
Income before income taxes
Income taxes [40%]
Net income
6,000
7,500
1,500
625
125
500
1,000
2,250
1,500
750
By how much will F Co.s net income increase if AP Inc. accepts the bid developed by F Co.?
assume admin exp is
fixed
variable
rev
185,000
185,000
alternative approach
commission
(18,500)
(18,500)
assume admin exp is
rev, net
166,500
166,500
fixed
dir mat
(94,800)
(94,800)
markup
33,300
dir lab
(24,000)
(24,000)
add back:
v fo/admin
(7,200)
(9,600)
admin
2,400
cont marg
40,500
38,100
ffo
4,800
taxes
(16,200)
(15,240)
40,500
change in inc
24,300
22,860
24,300
If AP Inc. offers to pay only $153,000, should F Co. accept or reject this offer? Why?
assume admin exp is
rev
commission
rev, net
dir mat
dir lab
v fo/admin
cont marg
taxes
change in inc
fixed
153,000
(15,300)
137,700
(94,800)
(24,000)
(7,200)
11,700
(4,680)
7,020
variable
153,000
(15,300)
137,700
(94,800)
(24,000)
(9,600)
9,300
(3,720)
5,580
What is the lowest price at which F Co. can sell its equipment and not reduce its net income?
assume admin exp is
fixed
variable
rev
140,000
142,667
commission
(14,000)
(14,267)
rev, net
126,000
128,400
dir mat
(94,800)
(94,800)
dir lab
(24,000)
(24,000)
v fo/admin
(7,200)
(9,600)
change in inc
0
0
Phase IV
M Co. manufactures and sells three products, Mift, Tift, and Lift. For the coming year, sales are
expected to be
Product
Mift
Tift
Lift
Selling price
10
6
15
Quantity
5,000
7,000
3,000
Total sales
50,000
42,000
45,000
137,000
At the expected sales quantity and mix, the manufacturing costs per unit are
Mift
Materials
Direct labor
Factory overhead:
Variable
Fixed
Tift
Lift
1
2
3
1
2
3
1
1
5
1
1
6
2
3
10
Variable marketing expenses are $2 per unit for Mift and Tift, and $1 per unit for Lift. Budgeted fixed
marketing expenses for the coming year are $3,000, and budgeted fixed administrative
expenses are $6,000.
M Co.s sales manager recommends dropping Tift from the product line and using the released
production capacity to produce more Mift units. M Co.s production manager reports that 5,000
additional units of Mift could be produced with the capacity now used to produce Tift. In order to
sell the extra Mift units, the sales manager believes the advertising budget will have to be
increased by $5,000.
Should M Co. drop the Tift product line or not? Why?
Per unit analysis:
Keep Tift
Drop Tift
rev
mat
lab
vfo
vmktg
cm per unit
units
total cm
advertizing
6
(3)
(1)
(1)
(2)
(1)
7,000
(7,000)
0
(7,000)
rev
mat
lab
vfo
vmktg
cm per unit
units
total cm
advertizing
difference
10
(1)
(2)
(1)
(2)
4
5,000
20,000
(5,000)
15,000
22,000
Drop Tift
50,000
(5,000)
(10,000)
(5,000)
(10,000)
20,000
(5,000)
15,000
rev
mat
lab
vfo
vmktg
total cm
advertizing
22,000
Proposed Scenario -- Dr
Mift
10,000
100,000
(10,000)
(20,000)
(10,000)
(20,000)
40,000
Total
N/A
137,000
(32,000)
(26,000)
(18,000)
(27,000)
34,000
(21,000)
(4,000)
(3,000)
0
6,000
difference
22,000
W/A
Mat
EU
3,124
8,262
837
12,223
CC
%
100%
100%
85%
$27,489
$1,945
$29,434
12,223
$2.41
$38,514
$2,748
$41,262
12,402
$3.33
837
$2.41
$2,014.44
W/A
CC
1,016
$3.33
$3,379.51
11,386
$2.41
$27,419.56
11,386
$3.33
$37,882.49
Mat
EU
3,124
8,262
1,016
12,402
Total
$5,393.96
$65,302.04
$70,696.00
Finished Goods
74,538
cogs
COGS
74,538
nd operates at
25,000
(2,500)
22,500
100.00%
30.00%
20.00%
10.00%
18,000
4,500
1,800
2,700
24,300 better assumption
or
22,860 will accept
alternative approach
assume admin exp is
variable
33,300
0
4,800
38,100
22,860
therefore, accept offer and earn extra
Budgeted fixed
22,000
Phase I
Given:
Units
Beg WIP
Started
End WIP
TMC
814
14,758
2,784
Computing $/EU:
TMC
Beg WIP
WIP Avail
EU
$/EU
COGM
EU
$/EU
EU
$/EU
EU
733
11,974
1,670
14,377
CC
%
80%
100%
45%
651
11,974
1,253
13,878
$47,880
$38,965
14,377
$3.33
13,878
$2.81
FIFO
Mat
1,670
$3.33
$5,562.97
CC
1,253
$2.81
$3,517.46
12,707
$3.33
$42,317.03
12,625
$2.81
$35,447.54
Beg WIP
Check
Phase II
Finished goods
Work in process
Materials and supplies
Buildings
Acc dep buildings
Machinery
Acc dep machinery
Office equipment
Acc dep office equipment
EU
Total
$9,080.43
$77,764.57
$18,714.00
$13,996.00
$110,474.57
$119,555.00
9,800
4,070
41,700
48,000
6,000
96,000
37,500
3,200
1,000
Accrued payroll
850
beg
purch
end
Materials
41,700
22,900
35,650
144,900
75,000
24,800
19,700
2,400
128,700
27,450
4,440
Labor
19,700
2,400
paid
ind mat
dep
dep
ind lab
22,900
21,400
27,050
21,700
24,600
4,350
Fact Overhead
21,400
27,450
4,350
1,320
9,600
2,400
11,620 underapplied
WIP
4,070
24,600
19,700
27,450
4,440
beg
dir mat
dir lab
fo-applied
end
beg
tmc
wip avail
cogm
end
units
1,200
20,400
1,269
71,380
$'s
4,070
71,750
75,820
71,380
4,440
beg
cogm
end
$/unit
3.50
3.50
72,432
35,650
8,748
71,380
11,620
Phase III
F Co. manufactures custom-order automated machinery. The firm is relatively new and operates at
about 75% of capacity.
F Co.s management has developed a pricing formula based on current operating costs, which are
expected to continue for the next year. The formula was used in developing the following bid for AP Inc.:
Direct materials
Direct labor
Factory overhead [50% of direct labor]
Corporate overhead [10% of direct labor]
Total cost, excluding sales commission
Add 25% mark-up for profit and taxes
Suggested price, excluding sales commission
Suggested total price [$148,500 / 0.9 for 10% commission]
clearly variable
clearly variable
clearly variable
clearly variable
clearly fixed
probably fixed
Sales
Less sales commissions
Net sales
Expenses:
Direct materials
Direct labor
Variable fact. overhead:
Indirect labor
Supplies
Power
Fixed fact. overhead:
Supervision
Depreciation
Corporate administration
Total expenses
Income before income taxes
Income taxes [40%]
Net income
1,500
625
125
500
1,000
By how much will F Co.s net income increase if AP Inc. accepts the bid developed by F Co.?
assume admin exp is
fixed
variable
rev
165,000
165,000
commission
(16,500)
(16,500)
rev, net
148,500
148,500
dir mat
(29,200)
(29,200)
markup
dir lab
(56,000)
(56,000)
add back:
v fo/admin
(16,800)
(22,400)
admin
cont marg
46,500
40,900
ffo
taxes
(18,600)
(16,360)
change in inc
27,900
24,540
If AP Inc. offers to pay only $127,000, should F Co. accept or reject this offer? Why?
assume admin exp is
rev
commission
rev, net
dir mat
dir lab
v fo/admin
cont marg
taxes
change in inc
fixed
127,000
(12,700)
114,300
(29,200)
(56,000)
(16,800)
12,300
(4,920)
7,380
variable
127,000
(12,700)
114,300
(29,200)
(56,000)
(22,400)
6,700
(2,680)
4,020
What is the lowest price at which F Co. can sell its equipment and not reduce its net income?
assume admin exp is
fixed
variable
rev
113,333
119,556
commission
(11,333)
(11,956)
rev, net
102,000
107,600
dir mat
(29,200)
(29,200)
dir lab
(56,000)
(56,000)
v fo/admin
(16,800)
(22,400)
change in inc
0
0
Phase IV
M Co. manufactures and sells three products, Mift, Tift, and Lift. For the coming year, sales are
expected to be
Product
Mift
Tift
Lift
Selling price
10
6
15
Quantity
5,000
7,000
3,000
Total sales
50,000
42,000
45,000
137,000
At the expected sales quantity and mix, the manufacturing costs per unit are
Mift
Materials
Direct labor
Factory overhead:
Variable
Fixed
Tift
3
2
2
1
1
1
7
1
1
5
Variable marketing expenses are $1 per unit for Mift and Tift, and $2 per unit for Lift. Budgeted fixed
marketing expenses for the coming year are $3,000, and budgeted fixed administrative
expenses are $6,000.
M Co.s sales manager recommends dropping Tift from the product line and using the released
production capacity to produce more Mift units. M Co.s production manager reports that 4,000
additional units of Mift could be produced with the capacity now used to produce Tift. In order to
sell the extra Mift units, the sales manager believes the advertising budget will have to be
increased by $10,000.
Should M Co. drop the Tift product line or not? Why?
Per unit analysis:
Keep Tift
Drop Tift
rev
mat
lab
vfo
vmktg
cm per unit
units
total cm
advertizing
6
(2)
(1)
(1)
(1)
1
7,000
7,000
0
7,000
rev
mat
lab
vfo
vmktg
cm per unit
units
total cm
advertizing
difference
10
(3)
(2)
(1)
(1)
3
4,000
12,000
(10,000)
2,000
5,000
rev
mat
lab
vfo
vmktg
total cm
advertizing
Drop Tift
40,000
(12,000)
(8,000)
(4,000)
(4,000)
12,000
(10,000)
2,000
5,000
units
rev
mat
lab
vfo
vmktg
cm
fixed costs:
manufacturing
marketing
admin
advertising
net income
Mift
5,000
50,000
(15,000)
(10,000)
(5,000)
(5,000)
15,000
Total
N/A
137,000
(41,000)
(26,000)
(18,000)
(18,000)
34,000
(21,000)
(3,000)
(6,000)
0
4,000
difference
5,000
W/A
Mat
%
100%
100%
60%
EU
814
11,974
1,670
14,458
CC
%
100%
100%
45%
$47,880
$18,714
$66,594
14,458
$4.61
EU
$/EU
EU
$/EU
EU
814
11,974
1,253
14,041
$38,965
$13,996
$52,961
14,041
$3.77
W/A
Mat
1,670
$4.61
$7,693.70
CC
1,253
$3.77
$4,725.48
12,788
$4.61
$58,900.30
12,788
$3.77
$48,235.52
Total
$12,419.18
$107,135.82
$119,555.00
Finished Goods
9,800
72,432
71,380
8,748
cogs
COGS
72,432
72,450
72450
81200
153650
underapplied
25,000
(2,500)
22,500
6,000
7,500
100.00%
2,250
30.00%
1,500
750
20.00%
10.00%
18,000
4,500
1,800
2,700
eloped by F Co.?
0
11,200
40,900
24,540
therefore, accept offer and earn extra
Lift
4
3
2
3
12
for Lift. Budgeted fixed
5,000