Professional Documents
Culture Documents
overseas supplier might unilaterally increase the price its asks to a level above
what would have been the historical cash cost incurred by Drills-R-Us but below
that which might incline the firm to recommence making the component itself. If
too long, Drills-R-Us may be locked into a contract that either is too costly to
break or means that it has to continue sourcing from a supplier who is no longer
cost competitive with other manufacturers.
Problem 2: Calculators Ltd manufactures and sells pocket calculators. The price of these
calculators is $22. The company’s current output is 45,000 units per month, which
represents 90 percent of its productive capacity. Kodix, a chain-store customer which
specialises in selling electronic goods, offers to buy 4000 calculators as a special order at
$16 each. The calculators would be sold under the name of Kodix. The total costs per
month are $800,000, of which $215,000 are fixed costs.
• A. What is the current break-even point in sales units for calculators Ltd?
• B. Advise Calculators Ltd on whether it should accept the special order.
• C. Would your advice change if Kodix wanted 10,000 calculators?
• D. What would be the minimum acceptable price per unit if Calculators Ltd was
prepared to accept the special order for 10,000 units made by Kodix and be no less
profitable than if it declined the offer.
Calculators Limited
a Breakeven point for Calculators Limited:
Breakeven point = Total fixed costs ÷
Contribution margin per unit. Total fixed costs = $215 000
Total variable costs = Total costs – Total fixed costs
= $800 000 - $215 000
= $585 000
Variable costs per unit = Total variable costs ÷ Units produced and
sold
= $585 000 ÷ 45 000 units
= $13.00 per unit
Contribution margin per unit = Selling price per unit – Variable cost per unit
= $22.00 - $13.00
= $9.00 per unit
Breakeven point = $215 000 ÷ $9.00
= 23 888.88 units (say 23
889 units rounded up)
b. Calculators Limited accept or reject the special order for 4 000 units at a
selling price of $16.00 per unit
Determination of available capacity to fill special order proposed by
Kodix Total capacity available
= Existing production and sales units ÷ Current capacity utilisation
= 45 000 units ÷ 90% (or 0.90)
= 50 000
Surplus capacity to use for special order of 4 000 units proposed by Kodix
Chapter 17: Accounting for decision making: with and without resource restraints 17–4
Contribution margin per unit if special order is accepted and variable costs are
$13.00 per unit:
= $16.00 - $13.00
= $3.00
Total contribution if special order for 4 000 units is accepted:
= $3.00 × 4 000 units
= $12 000
Calculators Ltd should accept the special order, assuming that fixed costs are irrelevant,
since the company’s total contribution would be increased by $12000. Note that this
recommendation is based on an assumption that Calculators Ltd’s existing regular sales
of 45 000 units would not be affected by the supply of 4000 units to Kodix.
c. Calculators Ltd, due to its limited capacity, can only make 5 000 additional units.
Assuming that Kodix will only proceed if their special order for no less than 10 000
pocket calculators is accepted, Calculators Ltd can:
Sell the 10 000 units to Kodix by using up the existing idle manufacturing capacity of 5
000 units (i.e. 5 000 = 50 000 – 45 000) and reduce their other regular sales sold for $22
per unit by the additional 5 000 units required to fill the special order requested by Kodix of 10
000 units. This would reduce the number of regular sales to 40 000 units (i.e. 40 000 = 50 000 –
10 000) . The total contribution margin generated by Calculators Ltd comprises two parts: the
contribution margin on normal sales of 40 000 units and the contribution margin on special
order sales of 10 000 units to Kodix.
Reject the order from Kodix and sell 45 000 at $22 per unit; the total
contribution for this option would be:
= 45 000 units x $9.00 per unit
= $405 000
Problem 4: Argo Company produces 10,000 units of part 7021 for its products. The unit cost
of part 7021 is as follows:
$
Direct materials 5
Direct Labour 10
Variable manufacturing overhead 6
Fixed manufacturing overhead 8
Total 29
Argo can purchase 10,000 units of part 7021 for $25 each. If the part is purchased, Argo can
make another product and provide a contribution margin of $10,000. However, if the part is
purchased, 75 % of the total fixed manufacturing overhead costs will still be incurred.
Required: Should Argo make or buy the part?
Agro will need to compare the costs avoided from no longer manufacturing Part 7021.
Details Amount
Chapter 17: Accounting for decision making: with and without resource restraints 17–6
Alternatively:
Details Amount
Additional cost to buy
Variable cost per unit, to buy $25.00
Less Variable cost per unit, to make ($21.00)
Additional cost to purchase per unit $4.00
Production in units per annum 10 000
Additional total costs to buy $40 000
Or:
Make compared
to buy
Variable cost per unit $21.00
Fixed cost per unit that could be avoided
$20 000 ÷ 10 000 units $2.00
Contribution margin from other product forgone
$10 000 ÷ 10 000 units $1.00
Effective cost per unit of making $24.00
Cost per unit if purchased $25.00
Cost per unit saved if made and not purchased $1.00
Chapter 17: Accounting for decision making: with and without resource restraints 17–7
Problem 13: Pigeon Ltd proposes a production plan for this year, aiming to maximise profits.
The following details are available:
A B C D E F
Costs:
Total fixed overhead, estimated to cost $1346000 irrespective of what products are
manufactured and sold, is applied at 100 per cent of direct labour cost.
A maximum of 63800 direct labour hours is expected to be available
Calculate the optimal profit-maximising production schedule and explain the reasons for
your choice.
Problem 13 Pigeon Ltd.
1: With a maximum of 63 800 Direct Labour Hours (DLH) being available, the first step is to calculate the total DLH
required if all six products were to be manufactured.
Production requirements in DLH Product A Product B Product C Product D Product E Product F Total
Maximum demand in units 2 500 1 200 700 1 100 700 2 900 -
Direct labour hours per unit 7.00 9.00 5.00 10.00 6.00 7.00 -
Total direct labour hours required 17 500 10 800 3 500 11 000 4 200 20 300 67 300
Total direct labour hours required to produce all six products = 67 300 DLH
2: With 67 300 DLH being required to produce all six products, this is greater than the available capacity of 63 800 DLH.
Thus, the contribution margin per DLH for the six products must be calculated so as to rank each from the highest to
the lowest contribution margin per DLH
Contribution margin per unit and DLH Product A Product B Product C Product D Product E Product F
Selling price per unit $420.00 $590.00 $245.00 $580.00 $360.00 $500.00
Variable costs per unit:
Direct materials per unit ($140.00) ($140.00) ($70.00) ($60.00) ($90.00) ($80.00)
Direct labour per unit ($140.00) ($180.00) ($100.00) ($200.00) ($120.00) ($140.00)
Total variable costs per unit ($280.00) ($320.00) ($170.00) ($260.00) ($210.00) ($220.00)
Contribution margin per unit $140.00 $270.00 $75.00 $320.00 $150.00 $280.00
Direct labour hours per unit 7.00 9.00 5.00 10.00 6.00 7.00
Contribution margin per DLH $20.00 $30.00 $15.00 $32.00 $25.00 $40.00
Rank in terms of contribution margin per 5 3 6 2 4 1
DLH
Optimal production schedule Produce DLH per A B C D E F Total
unit
Maximum capacity available 63 800
Optimal production schedule
Ranked 1: Product F 2 900 7.00 20 300 (20 300)
Remaining DLH capacity 43 500
Ranked 2: Product D 1 100 10.00 11 000 (11 000)
Remaining DLH capacity 32 500
Ranked 3: Product B 1 200 9.00 10 800 (10 800)
Remaining DLH capacity 21 700
Ranked 4: Product E 700 6.00 (4 200)
4 200
Remaining DLH capacity 17 500
Ranked 5: Product A 2 500 7.00 (17 500)
17 500
Remaining DLH capacity 0
Ranked 6: Product C
0
No DLH capacity for Product C
Total DLH by product line 17 500 10 800 0 11 000 4 200 20 300 63 800
Contribution margin per DLH $20.00 $30.00 $32.00 $25.00 $40.00
Total contribution margin $350 000 $324 000 $352 000 $105 000 $812 000 $1 943 000
With Product C being the lowest ranked contribution margin per DLH, this will be the last product to be manufactured should there
be any remaining direct labour hours. As the shortfall in DLH between the maximum hours required to manufacture all six
products and Pigeon Ltd’s available direct labour capacity is 3 500 DLH (i.e. 3 500 DLH = 67 300 DLH in maximum required
for all six products – 63 800 DLH in maximum available capacity), there will be no available capacity for making Product C
(i.e. Product C’s direct labour hour requirements of 3 500 DLH equals the shortfall in available DLH).
Problem 15: You have recently been appointed as a consultant to the Murphy Manufacturing Company.
The management of the company has prepared a report showing certain data concerning the two
products Mox and Tox. The following information has been extracted from this report:
Mox Tox
In view of the poor results shown by Mox, the following changes have been proposed by
management:
No longer manufacture Mox and buy in 1000 units per month for $2800. The quality of the
purchased product is identical and selling price will remain unchanged.
Use the spare capacity to make cox. It is estimated that 1000 units could be sold at $1.00 each.
Material costs are $0.40 per unit and labour costs $0.20.
All overheads are fixed and are expected to remain unchanged from the present cost of $2000 per
month. No inventories are held.
a. Comment on the suitability of management’s approach to assessing product profitability, as
illustrated in the report, and indicate any ways in which you think it could be improved.
b. Prepare a monthly statement of comprehensive income for the present program and the
proposed new program. Do the proposed changes appear to be profitable? Explain your
reasons.
Solutions
As the fixed costs are irrelevant to the production plan, the difference between given
and calculated monthly fixed overhead costs will not alter the recommended course of
action to be taken by the management of Murphy Manufacturing. However, the profit
reported will be affected by this difference were the calculated fixed overhead of $2 400
were to be used in place of the given cost of $2 000 per month.
a The management’s statement of the profitability of Mox and Tox includes fixed
costs that are not expected to change from the present total costs of $2 000 per
month. Therefore, as fixed costs are unavoidable, they will be incurred whether or
not the firm manufactures and sells both products. Thus, it follows that in the
decision regarding the optimal production plan, fixed costs are irrelevant and
should be ignored.
b Profit from present program.
Calculation of contribution per unit:
Mox Tox
Selling price $3.00 $1.50
Variable costs
Direct materials ($0.80) ($0.50)
Direct labour ($1.00) ($0.20)
Total variable costs ($1.80) ($0.70)
Contribution margin per unit $1.20 $0.80
Calculation of net profit: