Professional Documents
Culture Documents
Costram
Costram
Make Buy
Direct materials ₱ 12,500.00 ₱ - ₱ 12,500.00
Direct labor ₱ 17,500.00 ₱ - ₱ 17,500.00
Variable overhead ₱ 7,500.00 ₱ - ₱ 7,500.00
Fixed overhead ₱ 2,500.00 ₱ - ₱ 2,500.00
Rent Income ₱ 6,000.00 ₱ - ₱ 6,000.00
Purchase cost ₱ - ₱ 38,750.00 ₱ (38,750.00)
Total relevant cost ₱ 46,000.00 ₱ 38,750.00 ₱ 7,250.00
It is cheaper by 9,500 to make the component internally or in house
Segmented income
Audiomatronics Inc.
Segmented Income Statement
For the coming year
MP3 players Smartphones Total
Sales $ 400,000.00 $ 290,000.00 $ 690,000.00
Less: variable expenses
Variable cost of goods sold $ 200,000.00 $ 150,000.00 $ 350,000.00
Variable selling expense $ 20,000.00 $ 14,500.00 $ 34,500.00
Contribution margin $ 180,000.00 $ 125,500.00 $ 305,500.00
Less direct fixed expenses
Direct fixed overhead $ 30,000.00 $ 20,000.00 $ 50,000.00
Direct selling & administrative expense $ 10,000.00 $ 15,000.00 $ 25,000.00
Segment margin $ 140,000.00 $ 90,500.00 $ 230,500.00
Less common fixed expenses
Common Fixed overhead $ 100,000.00
Common fixed selling & administrative $ 20,000.00
Operating income $ 110,500.00
Keep or drop product line problem Keep Drop Differential amount to keep
Sale $ 150,000.00 $ - $ 150,000.00
Less variable expense $ 140,000.00 $ - $ 140,000.00
Contribution margin $ 10,000.00 $ - $ 10,000.00
Less advertising $ 10,000.00 $ - $ 10,000.00
Cost of supervisory $ 35,000.00 $ - $ 35,000.00
Total relevant benefit (loss) $ (35,000.00) $ - $ (35,000.00)
The difference is $ 35,000 in favor of dropping the
fit to accept
The two alternatives are keep the roofing tile line
or drop it.