Professional Documents
Culture Documents
Weygandt Managerial 6e SM Release To Printer Ch07 N PDF
Weygandt Managerial 6e SM Release To Printer Ch07 N PDF
Incremental Analysis
Brief A B
Learning Objectives Questions Exercises Do It! Exercises Problems Problems
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-1
ASSIGNMENT CHARACTERISTICS TABLE
1A Use incremental analysis for special order and identify Simple 2030
nonfinancial factors in the decision.
1B Use incremental analysis for special order and identify Simple 2030
nonfinancial factors in the decision.
7-2 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
Correlation Chart between Blooms Taxonomy, Learning Objectives and End-of-Chapter Exercises and Problems
3. Disagree. Incremental analysis involves the identification of financial data that change under
alternative courses of action.
4. In incremental analysis, the important point to consider is whether costs will differ (change)
between the two alternatives. As a result, sometimes (1) variable costs do not change under the
alternative courses of action and (2) fixed costs do change.
5. The relevant data in deciding whether to accept an order at a special price are the incremental
revenues to be obtained compared to the incremental costs of filling the special order.
6. The manufacturing costs that are relevant in the make-or-buy decision are those that will change
if the parts are purchased.
7. Opportunity cost may be defined as the potential benefit that may be obtained by following an
alternative course of action. Opportunity cost is relevant in a make-or-buy decision when the
facilities used to make the part can be used to generate additional income.
8. The decision rule in a decision to sell a product or to process it further is: Process further as
long as the incremental revenue from the additional processing exceeds the incremental
processing costs.
9. Joint products are products that are produced from a single raw material and a common
production process. An accounting issue related to joint products is how to allocate the joint costs
incurred during the production process that creates the joint products.
10. Joint costs are irrelevant to a sell-or-process-further decision because they are sunk costs and
will not change whether the decision is to sell the existing product or process it further. Therefore,
joint costs are ignored in this decision.
11. A sunk cost is a cost that cannot be changed by any present or future decision. Sunk costs, such
as the book value of an old piece of equipment, therefore, are not relevant in a decision to retain
or replace equipment.
12. Net income will be lower if an unprofitable product line is eliminated when the product line is
producing a positive contribution margin and its fixed costs cannot be avoided or reduced.
7-4 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
SOLUTIONS TO BRIEF EXERCISES
Net Income
Alternative Alternative Increase
A B (Decrease)
Revenues $160,000 $180,000 ($ 20,000)
Costs 100,000 125,000 (25,000)
Net income $ 60,000 $ 55,000 ($ 5,000)
Net Income
Reject Accept Increase
Order Order (Decrease)
Revenues $0 $75,000 * ($ 75,000)
CostsVariable manufacturing 0 60,000 ** ( (60,000)
Shipping 0 6,000 *** ( (6,000)
Net income $0 $ 9,000 ($ 9,000)
*3,000 X $25
**3,000 X $20
***3,000 X $ 2
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-5
BRIEF EXERCISE 7-4
Net Income
Increase
Make Buy (Decrease)
Variable manufacturing costs $50,000 $ 0 $ 50,000
Fixed manufacturing costs 30,000 30,000 0
Purchase price 0 60,000 (60,000)
Total annual cost $80,000 $90,000 ($(10,000)
The allocated joint costs are irrelevant to the sell or process further
decisions. If AB1 is processed further, the company will earn incremental
revenue of $50,000 ($150,000 $100,000) and only incur incremental costs of
$45,000. Therefore, the company should process AB1 further and sell AB2.
If XY1 is processed further, the company will earn incremental revenue of
$35,000 ($130,000 $95,000) but will incur incremental costs of $50,000.
Therefore, the company should sell XY1 rather than process it further.
7-6 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
BRIEF EXERCISE 7-7
Net 4-Year
Income
Retain Replace Increase
Equipment Equipment (Decrease)
Variable manufacturing costs
for 4 years $3,000,000 $2,500,000 ($ 500,000
New machine cost (30,000) 300,000 ((300,000)
Sell old machine (30,000) 30,000
Total $3,000,000 $2,770,000 $ 230,000
The old factory machine should be replaced.
Net Income
Continue Eliminate Increase (Decrease)
Sales $200,000 $ 0 $(200,000)
Variable costs 180,000 0 (180,000)
Contribution margin 20,000 ( 0 (20,000)
Fixed costs 30,000 20,000) ( 10,000)
Net income ($ (10,000) $(20,000) $ (10,000)
The Big Bart product line should be continued because $20,000 of contribu-
tion margin will not be realized if the line is eliminated. This amount is
greater than the $10,000 savings of fixed costs.
DO IT! 7-1
Net Income
Reject Accept Increase (Decrease)
Revenues $ 0 $180,000 $180,000
Costs $ 0 138,000* (138,000)
Net income $ 0 $ 42,000 $ 42,000
*(6,000 X $20) + (6,000 X $3)
Given the results of the above analysis, Maize Company should accept the
special order.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-7
DO IT! 7-2
(a)
Net Income
Make Buy Increase (Decrease)
Direct materials $ 30,000 $ 0 $ 30,000
Direct labor 42,000 0 42,000
Variable manufacturing
costs 45,000 0 45,000
Fixed manufacturing
costs 60,000 45,000 15,000
Purchase price 0 162,000 (162,000)
Total cost $177,000 $207,000 $ (30,000)
Given the results of the above analysis, Rubble Company will incur
$30,000 of additional costs if it buys the switches.
(b)
Net Income
Make Buy Increase (Decrease)
Total cost $177,000 $207,000 $(30,000)
Opportunity cost 34,000 0 34,000
Total cost $211,000 $207,000 $ 4,000
Yes, the answer is different: The analysis shows that net income will
be increased by $4,000 if Rubble Company purchases the switches.
DO IT! 7-3
7-8 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
DO IT! 7-4
Net Income
Continue Eliminate Increase (Decrease)
Sales $500,000 $ 0 $(500,000)
Variable costs 370,000 0 370,000
Contribution margin 130,000 0 (130,000)
Fixed costs 150,000 38,000 112,000
Net income $ (20,000) $(38,000) $ (18,000)
The analysis indicates that Gator should not eliminate the gloves and mittens
line because net income would decrease $18,000.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-9
SOLUTIONS TO EXERCISES
EXERCISE 7-1
1. False. The first step in managements decision-making process is identify
the problem and assign responsibility.
2. False. The final step in managements decision-making process is to
review the results of the decision.
3. True.
4. False. In making business decisions, management ordinarily considers
both financial and nonfinancial information.
5. True.
6. True.
7. False. Costs that are the same under all alternative courses of action do
not affect the decision.
8. False. When using incremental analysis, either costs or revenues or both
will change under alternative courses of action.
9. False. Sometimes variable costs will not change under alternative courses
of action, but fixed costs will.
EXERCISE 7-2
7-10 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
EXERCISE 7-3
EXERCISE 7-4
Net Income
Reject Accept Increase
Order Order (Decrease)
Revenues $0 $1,187,500 (1) $1,187,500
Variable costs:
Direct materials 0 500,000 (500,000)
Direct labor 0 187,500 (187,500)
Variable overhead 0 250,000 (250,000)
Total variable costs 0 937,500 (937,500)
Net income $0 $ 250,000 $ 250,000
(1) [($2.00 + $0.75 + $1.00 + $1.00) X 250,000]
Klean Fiber should accept the Armys offer since it would increase net
income by $250,000.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-11
EXERCISE 7-5
(c) Yes, by purchasing the lamp shades, a total cost saving of $17,500 will
result as shown below.
Net Income
Increase
Make Buy (Decrease)
Total annual cost (above) $420,000 $427,500 $ (7,500)
Opportunity cost 25,000 0 (25,000)
Total cost $445,000 $427,500 $(17,500)
EXERCISE 7-6
(a) 1.
Net Income
Increase
Make Buy (Decrease)
Direct materials $1,000,000 $ 0 $ 1,000,000
Direct labor 800,000 0 800,000
Variable overhead 120,000 0 120,000
Fixed overhead 600,000 195,000 405,000
Purchase price 0 2,300,000 (2,300,000)
Total annual cost $2,520,000 $2,495,000 $ 25,000
Yes. The offer should be accepted as net income will increase by $25,000.
7-12 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
EXERCISE 7-6 (Continued)
2.
Net Income
Increase
Make Buy (Decrease)
Direct materials $1,000,000 $ 0 $ 1,000,000
Direct labor 800,000 0 800,000
Variable overhead 120,000 0 120,000
Fixed overhead 600,000 600,000 0
Opportunity cost 405,000 0 405,000
Purchase price 0 2,300,000 (2,300,000)
Totals $2,925,000 $2,900,000 $ 25,000
Yes. The offer should be accepted as net income would be $25,000 more.
(b) Qualitative factors include the possibility of laying off those employees
that produced the robot and the resulting poor morale of the remaining
employees, maintaining quality standards, and controlling the purchase
price in the future.
EXERCISE 7-7
Gibbs should be making the sails, because they could save $35 per
unit or $42,000. The president was including the fixed overhead cost
in the calculation. Variable overhead = Total overhead ($100) Fixed
overhead ($78,000 1,200) = $35. This amount has been allocated, so
Gibbs will incur the cost whether or not they make the sails. This is an
example of an irrelevant cost, because it does not differ between the
two alternatives.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-13
EXERCISE 7-7 (Continued)
(b) The best decision would be to rent out the space as shown below.
The differential savings would be $77,000 $42,000 = $35,000.
Net Income
Per Make Increase
(Based on 1,200 units) Unit Sails Buy Sails (Decrease)
Manufacturing cost $215 $258,000 $ 0 $ 258,000
Purchase price $250 0 300,000 (300,000)
Opportunity cost 77,000 0 77,000
Total annual cost $335,000 $300,000 $ 35,000
(c) Qualitative factors to consider would be (1) whether Gibbs will be able
to exercise control over the future price of the product (2) whether Gibbs
will be able to exercise control over the quality of the product and
(3) the potential for interruptions in the supply of the product.
EXERCISE 7-8
The unit should not be purchased from the outside vendor, as the per
unit cost would be $11.50 greater than if they made it.
7-14 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
EXERCISE 7-8 (Continued)
(b) In order for Innova to make an accurate decision, they would have to
know the opportunity cost of manufacturing the other product. As
determined in (a), purchasing the product from outside would cost
$11,500 more (1,000 X $11.50). Innova would have to increase their
contribution margin by more than $11,500 through the manufacture of
the other product, before it would be economical for them to purchase
the IMC2 from the outside vendor.
EXERCISE 7-9
Net Income
Sell Process Further Increase
(Basic Kit) (Stage 2 Kit) (Decrease)
Sales per unit $30 ( )$35( ) $(5)
Costs per unit
Direct materials $14 ( ) $ 7 (1) $(7)
Direct labor 0 ( ) 9 (2) (9)
Total $14 ( ) $16 ( ) $(2)
(1) The cost of materials decreases because Rachel can make two Stage
2 Kits from the materials for a basic kit.
(2) The total time to make the two kits is one hour at $18 per hour or
$9 per unit.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-15
EXERCISE 7-9 (Continued)
Rachel should carry the Stage 2 Kits. The incremental revenue, $5, exceeds
the incremental processing costs, $2. Thus, net income will increase by
processing the kits further.
EXERCISE 7-10
(c)
Product 10 Product 12 Product 14
(1)
Incremental revenue $ 130,000 $ 20,000 $ 160,000
Incremental costs (100,000) (30,000) (150,000)
Incremental profit (loss) $ 30,000 $(10,000) $ 10,000
(1)
Sales value after further processing Sales value @ split-off point
Net income is $10,000 ($70,000 $60,000) higher in (d) than in (b) because
product 12 is not processed further, thereby increasing overall profit $10,000.
7-16 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
EXERCISE 7-11
To determine whether each of the three joint products should be sold as is,
or processed further, we must determine the incremental profit or loss that
would be earned by each. The allocated joint costs are irrelevant to the
decision since these costs will not change whether or not the products are
sold as is or processed further.
Larco Marco Narco
Incremental revenue $100,000* $100,000 ** $395,000 ***
Incremental cost (110,000) (85,000 ) (250,000 )
Incremental profit (loss) $ (10,000) $ 15,000 $145,000
From this analysis we see that Marco and Narco should be processed further
because the incremental revenue exceeds the incremental costs, but Larco
should be sold as is.
*$300,000 $200,000 **$400,000 $300,000 ***$800,000 $405,000
EXERCISE 7-12
(a) The costs that are relevant in this decision are the incremental revenues
and the incremental costs associated with processing the material
past the split-off point. Any costs incurred up to the split-off point are
sunk costs, and therefore, irrelevant to this decision.
(b) Revenue after further processing:
Product D$60,000 (4,000 units X $15.00 per unit)
Product E$97,200 (6,000 units X $16.20 per unit)
Product F$45,200 (2,000 units X $22.60 per unit)
Revenue at split-off:
Product D$40,000 (4,000 units X $10.00 per unit)
Product E$69,600 (6,000 units X $11.60 per unit)
Product F$38,800 (2,000 units X $19.40 per unit)
D E F
Incremental revenue $20,000 $27,600 $ 6,400
Incremental cost (14,000) (20,000) (9,000)
Increase (decrease) in profit $ 6,000 $ 7,600 $(2,600)
Products D and E should be processed further.
(c) The decision would remain the same. It does not matter how the joint
costs are allocated because joint costs are irrelevant to this decision.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-17
EXERCISE 7-13
(b)
Net Income
Retain Replace Increase
Scanner Scanner (Decrease)
Annual operating costs $315,000* $225,000** $ 90,000
New scanner cost 110,000 (110,000)
Old scanner salvage (40,000) 40,000
Total $315,000 $295,000 $ 20,000
Yes. Benson Hospital should replace the old scanner because it will
result in a savings of $20,000 over the next four years.
(c) As shown in (a) above, replacing the old scanner will result in
reporting a loss of $35,000. Reluctance to report losses of this nature
is the usual reason for not recognizing that a poor decision was made
in the past. The remaining book value of the old scanner ($75,000) is
a sunk cost. It will be deducted in the future, if the scanner is retained,
or written off now if it is replaced. However, if it is replaced now, that
cost will be partially offset by the salvage value that Dyno is willing to
pay ($40,000).
7-18 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
EXERCISE 7-14
Net Income
Retain Replace Increase
Machine Machine (Decrease)
Operating costs $125,000 (1) ($100,000) (2) ($ 25,000
New machine cost 0 ( 25,000) ( (25,000)
Salvage value (old) 0 ( (6,000) ( 6,000
Total $125,000 ($119,000) ($ 6,000
(1) $25,000 X 5.
(2) $20,000 X 5.
EXERCISE 7-15
Net Income
Increase
Continue Eliminate (Decrease)
Sales $100,000) $( 0) $(100,000)
Variable costs
Cost of goods sold ( 61,000) ( 0) (61,000)
Operating expenses (26,000) ( 0) (26,000)
Total variable (87,000) ( 0) (87,000)
Contribution margin (13,000) ( 0) (13,000)
Fixed costs
Cost of goods sold (15,000) (15,000) ( 0)
Operating expenses (24,000) (24,000) ( 0)
Total fixed (39,000) (39,000) ( 0)
Net income (loss) $(26,000) $(39,000) $ (13,000)
Judy is incorrect. The incremental analysis shows that net income will be
$13,000 less if the Huron Division is eliminated. This amount equals the
contribution margin that would be lost through discontinuing the division.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-19
EXERCISE 7-16
EXERCISE 7-17
C D E
Selling price per unit $95 $75 $115
Less: variable costs/unit 50 40 40
Contribution margin/unit $45 $35 $ 75
C D Total
Units sold 9,000 20,000
7-20 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
EXERCISE 7-17 (Continued)
C E Total
Units sold 9,900* 10,000
Yes they should introduce Product E since net profit would increase by
$90,500 ($557,500 $467,000).
EXERCISE 7-18
2. Relevant.
3. Irrelevant. This is a sunk cost and all sunk costs are irrelevant.
5. Relevant.
6. Relevant.
7. Relevant.
8. Relevant.
10. Relevant.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-21
SOLUTIONS TO PROBLEMS
PROBLEM 7-1A
(b) Yes, the special order should be accepted because net income will
increase by $30,000.
(c) Unit selling price = $22.00 (variable manufacturing costs) + $2.00 variable
selling and administrative expenses + $4.00 net income = $28.
7-22 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-2A
(b) The company should continue to make CISCO because net income
would be $1,160 less if CISCO were purchased from the supplier.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-23
PROBLEM 7-3A
Sales:
FloorShine (600,000 30) X $20 $400,000
Table Cleaner (300,000 25) X $18 216,000
Total revenue $616,000
Costs:
CDG 210,000
Additional costs of FloorShine 240,000
Total costs 450,000
Gross profit $166,000
Sales:
FloorShine $400,000
Table Stain Remover (300,000 25) X $14 168,000
Table Polish (300,000 25) X $14 168,000
Total revenue $736,000
Costs:
CDG 210,000
Additional costs of FloorShine 240,000
TCP 100,000
Total costs 550,000
Gross profit $186,000
(3) If the table cleaner is processed further overall company profits will
be $20,000 higher. Therefore, management made the wrong decision
by choosing to not process table cleaner further.
7-24 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-3A (Continued)
When trying to decide if the table cleaner should be processed further into
TSR and TP, only the relevant data need be considered. All of the costs that
occurred prior to the creation of the table cleaner are sunk costs and can
be ignored. The decision should be made by comparing the incremental
revenue from further processing to the incremental costs.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-25
PROBLEM 7-4A
7-26 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-4A (Continued)
(d) MEMO
FROM: Student
When deciding whether or not to replace any old equipment, the analysis
should only include cost data relevant to the replacement decision. The
$71,000 loss that would be experienced if we replace the old elevator with
the newer model is related to a sunk cost, namely the cost of the old
elevator. Sunk costs are irrelevant in decision making.
The loss occurs when comparing the book value of the old elevator to the
cash proceeds that would be received. The book value of $96,000 would be
deducted as depreciation expense over the next four years if the elevator
were retained. If the elevator is replaced with the newer model, the book
value will be expensed in the current year, less the cash proceeds received
on disposal. Therefore, the $96,000 book value will be expensed under
either alternative, making it irrelevant.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-27
PROBLEM 7-5A
7-28 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-5A (Continued)
Divisions
I III IV Total
Sales $250,000 $500,000 $450,000 $1,200,000
Variable costs
Cost of goods sold 150,000 240,000 187,500 577,500
Selling and
administrative 30,000 30,000 30,000 90,000
Total variable
costs 180,000 270,000 217,500 667,500
Contribution margin 70,000 230,000 232,500 532,500
Fixed costs
Cost of goods sold (1) 53,200 63,200 65,700 182,100
Selling and
administrative (2) 48,000 33,000 23,000 104,000
Total fixed
costs 101,200 96,200 88,700 286,100
Income (loss) from
operations $(31,200) $133,800 $143,800 $ 246,400
(1) Divisions fixed cost of goods sold plus 1/3 of Division IIs
unavoidable fixed cost of goods sold [$192,000 X (100% 90%) X
50% = $9,600]. Each divisions share is $3,200.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-29
PROBLEM 7-1B
(b) Yes, the special order should be accepted because net income will be
increased by $35,000.
(c) Unit selling price = $24 (variable manufacturing costs) + $2.50 (variable
selling and administrative expenses) + $5.50 (net income) = $32.00.
7-30 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-2B
(b) The company should continue to make FIZBE because net income
would be $4,750 less if FIZBE were purchased from the supplier.
Net Income
Increase
Make FIZBE Buy FIZBE (Decrease)
Total annual cost $54,950 $59,700 $(4,750)
Opportunity cost 6,000 0 6,000
Total cost $60,950 $59,700 $ 1,250
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-31
PROBLEM 7-3B
Sales
ShineBrite (750,000 25) X $15 $450,000
General-Purpose Cleaner (250,000 20) X $20 250,000
Total revenue $700,000
Costs
NPR 200,000
Additional costs for ShineBrite 300,000
Total costs 500,000
Gross profit $200,000
Sales
ShineBrite (750,000 25) X $15 $450,000
Premium Cleaner (250,000 20) X $16 200,000
Premium Stain Remover (250,000 20) X $16 200,000
Total revenue $850,000
Costs
NPR 200,000
Additional costs for ShineBrite 300,000
PST 140,000
Total costs 640,000
Gross profit $210,000
7-32 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-3B (Continued)
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-33
PROBLEM 7-4B
7-34 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-4B (Continued)
(d) MEMO
FROM: Student
When deciding whether or not to replace any old equipment, the analysis
should only include cost data relevant to the replacement decision. The
$110,000 loss that would be experienced if we replace the old equipment
with the newer equipment is related to a sunk cost, namely the cost of the
old equipment. Sunk costs are irrelevant in decision making.
The loss occurs when comparing the book value of the old equipment to
the cash proceeds that would be received. The book value of $168,000
would be deducted as depreciation expense over the next four years if the
equipment were retained. If the equipment is replaced with the newer model
the book value will be expensed in the current year, less the cash proceeds
received on disposal. Therefore, the $168,000 book value will be expensed
under either alternative, making it irrelevant.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-35
PROBLEM 7-5B
7-36 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
PROBLEM 7-5B (Continued)
Divisions
I II III Total
Sales $510,000 $400,000 $310,000 $1,220,000
Variable expenses
Cost of goods sold 210,000 200,000 189,000 599,000
Selling and
administrative 24,000 40,000 45,000 109,000
Total variable
expenses 234,000 240,000 234,000 708,000
Contribution margin 276,000 160,000 76,000 512,000
Fixed expenses
Cost of goods sold (1) 92,600 52,600 83,600 228,800
Selling and
administrative (2) 39,500 43,500 33,500 116,500
Total fixed
expenses 132,100 96,100 117,100 345,300
Income (loss) from operations $143,900 $ 63,900 $ (41,100) $ 166,700
(1) Divisions fixed cost of goods sold plus 1/3 of Division IVs unavoid-
able fixed cost of goods sold [$156,000 X (100% 90%) X 50% =
$7,800]. Each divisions share is $2,600.
(d) Income from operations with Division IV of $129,000 (given) plus incre-
mental income of $37,700 from eliminating Division IV = $166,700 income
from operations without Division IV.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-37
BYP 7-1 DECISION-MAKING AT CURRENT DESIGNS
Situation #1
(a) Current Designs should accept the special order based on the following
calculations:
Net Income
Reject Order Accept Order Increase (Decrease)
Revenues $0 $25,000* $25,000
Costs 0 (19,000)** (19,000)
Net Income $0 $ 6,000 $ 6,000
*(100 X $250)
**(($80 + $60 + $20) X 100) + ($1,000 + $2,000)
7-38 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
BYP 7-1 (Continued)
Situation #2
(a) Current designs should not replace the Rotomold oven based on the
following calculations:
Net Income
Retain Replace Increase
Oven Oven (Decrease)
Variable manufacturing costs $110,500* $ 97,500** $ 13,000
New oven cost 0 250,000 (250,000)
Proceeds from scrapping old oven 0 (10,000) 10,000
Total $110,500 $337,500 ($ 227,000)
(b) Even with the cost of natural gas increasing at a faster than expected
rate, Current Designs still should not replace the Rotomold oven as the
rate increase does not cover the cost of the new oven based on the
following calculations:
Net Income
Retain Replace Increase
Oven Oven (Decrease)
Variable manufacturing costs $144,500* $127,500** $ 17,000
New oven cost 0 250,000 (250,000)
Proceeds from scrapping old oven 0 (10,000) 10,000
Total $144,500 $367,500 ($ 223,000)
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-39
BYP 7-1 (Continued)
Situation #3
(a) Current Designs should make the seats based on the following calcu-
lations:
Net Income
Increase
Make Buy (Decrease)
Direct materials $ 60,000 $ 0 $ 60,000
Direct labor 45,000 0 45,000
Variable manufacturing costs 36,000 0 36,000
Fixed manufacturing costs 20,000 15,000 5,000
Purchase price ($50 X 3,000) 0 150,000 (150,000)
Total annual cost $161,000 $165,000 ($ 4,000)
Net Income
Increase
Make Buy (Decrease)
Total annual cost $161,000 $165,000 ($ 4,000)
Opportunity cost 20,000 0 20,000
Total cost $181,000 $165,000 $16,000
7-40 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
BYP 7-2 DECISION-MAKING ACROSS THE ORGANIZATION
Net Income
Retain Purchase Increase
Old Machine New Machine (Decrease)
Sales $6,000,000 (1) $6,600,000 (2) ($ 600,000
Costs and expenses
Cost of goods sold 4,500,000 (3) 4,620,000 (4) ( (120,000)
Selling expenses 900,000 990,000 ( (90,000)
Administrative expenses 500,000 565,000 ( (65,000)
Purchase price 150,000 (5) ( (150,000)
Total costs and expenses 5,900,000 6,325,000 ( (425,000)
Net income $ 100,000 $ 275,000 ($ 175,000
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-41
BYP 7-3 MANAGERIAL ANALYSIS
*The $5,000 cost that will continue to be incurred, even if the product is
not manufactured, divided by the 5,000 units.
The company will make the most profit if the clocks are purchased
from Omega Company. The company will make $4,500 less if the clocks
are manufactured by MiniTek. The company will make $25,000 less if
the clocks are purchased from Trans-Tech.
(b) There are several important nonfinancial factors described in the case.
Other factors might be identified as well. The factors described are:
The company is having serious difficulty manufacturing the clocks.
Therefore, it would probably be willing to have someone else manu-
facture the clocks, even if it cost more to do so. The most promising
company appears to be Omega; however, there is a serious question
about Omegas ability to remain in business. However, the company
could purchase just this one order from Omega, and then continue to
search for another manufacturer, or stop manufacturing the clocks.
Trans-Techs stringent requirements for preferred customer status, in
the form of large sales requirements, appear to limit the possibilities
for MiniTek to use it as a supplier. However, if MiniTek does desire to
continue to offer the clocks because of their popularity, then perhaps
Trans-Tech could be used in the future.
7-42 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
BYP 7-3 (Continued)
(c) Many answers are possible, depending upon each students assessment
of the seriousness of the issues mentioned in (b). One answer would
be: The company should use Omega to manufacture the Kmart order.
After that, the company should not offer the clocks any longer. Espe-
cially since the clocks are no longer very profitable, it does not seem
like a good idea to keep spending money to modify the process.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-43
BYP 7-4 REAL-WORLD FOCUS
(a) Before building the special-order new ceiling fans, company manage-
ment must consider the effect of the new lines on current production
capacity, existing and available channels of distribution, the effect on
manufacturing efficiency, the effect on sales of current lines of product,
and the supply of materials and labor.
7-44 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
BYP 7-5 REAL-WORLD FOCUS
(a) The types of outsourcing services that the company provides assis-
tance on are:
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-45
BYP 7-6 COMMUNICATION ACTIVITY
I have spent considerable time thinking about the dilemma created by the
new PDD1130 machine. Clearly, it is far superior to our existing machine.
There is no question that it would save us tremendous amounts of money.
I hope I am not overstepping my bounds here, but I just reviewed a chapter
in my managerial accounting text on incremental analysis which has made
me think we need to reconsider this decision.
I would really like to lay out an analysis of our options to decide the proper
course of action. I am concerned that by using the old machine for a couple
of years the profitability of the plant could be impacted negatively.
7-46 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
BYP 7-7 ETHICS CASE
(c) Blake should explain to the board of directors that the change in
income is due to a reallocation and that closing the plumbing division
is not advisable. In this case, being honest is not only the ethical thing
to do, but it will also maximize the companys net income.
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-47
BYP 7-8 ALL ABOUT YOU
(b) Homelessness costs cities money because the chronic homeless have
frequent jail time, shelter costs, emergency room visits and hospital stays.
Some costs per city per homeless person are: New York $40,000; Dallas
$50,000; San Diego $150,000.
(c) The first step is to try to identify the size of the problem by doing street
counts. From this count, benchmarks can be set, enabling a reward
system for meeting goals. Next is to identify what the homeless people
want. What do they think they need to help them address their problem?
They typically want adequate housing with some privacy.
(d) It has been estimated that in New York this approach costs about $22,000
per year. New York has documented an 88% success rate (defined as
not returning to the streets for five years).
7-48 Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only)
BYP 7-9 CONSIDERING YOUR COSTS AND BENEFITS
Copyright 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For Instructor Use Only) 7-49