

|
|
|
Accounting 211 Thursday, April 15th, 1999 Announcements: Bring book to class on Tuesday Lecture notes: Example:
Budgeted April Sales = 75,000 units
# sold > # produced by 9,000
# purchased > # consumed by 8,000
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Variable production costs |
700,000 |
|
Fixed manufacturing overhead |
500,000 |
|
Selling and admin. Costs |
300,000 |
Desired profit = $300,000
|
Sales |
X |
|
- COGS |
- 1,200,000 |
|
GP |
600,000 |
|
- S & A |
- 300,000 |
|
Net Income |
300,000 |
X = $1,800,000
Markup percentage: GP / COGS = 600,000 / 1,200,000 = 50%
Markup percentage: desired profit / total expenses = 300,000 / 1,500,000 = 20%
Cost of manufacturing product Z:
|
Materials |
$10 per unit |
|
Labor |
$12 per unit |
|
Variable manuf. Overhead |
$8 per unit |
|
Fixed manuf. Overhead |
$5 per unit |
|
Total |
$35 per unit |
Division A produces product Z and sells product Z to division B for $40 per unit. An outside supplier has offered to provide product Z to division B for $38 per unit.
|
Materials |
10 |
|
Labor |
12 |
|
Var. manuf. Overhead |
8 |
|
$30 |
Transfer Price = $30-$38
Costs of producing and selling a widget:
|
Var. manuf. |
10 |
|
Fixed manuf. |
8 |
|
Var. S & A |
5 |
|
Fixed S & A |
2 |
|
Total cost per unit |
$25 |
A customer is offering our company $19 per unit for 5,000 widgets. Should we accept the order?
Yes, if the sales price > variable costs
Manufacturing capacity = 25,000 units
Estimated sales = 23,000 units at $27 per unit
Contribution margin from special order = 5,000 x $4 = $20,000
Contribution margin loss from regular sales = 3,000 x $12 = $36,000
Change in CM = - $16,000
Do not accept the order.
|
Sales |
500,000 |
|
- VC |
- 300,000 |
|
CM |
200,000 |
|
- Unavoidable FC |
- 150,000 |
|
- Avoidable FC |
- 100,000 |
|
Net Income |
- 50,000 |
|
Change in CM = |
- 200,000 |
|
Change in FC = |
100,000 |
|
Change in NI = |
- 100,000 |
If change in CM > change in FC, the segment should continue operating.