Professional Documents
Culture Documents
Differential analysis is a method that looks at how operating income would differ under each
decision alternative; it leaves out irrelevant information.
A company is a price-taker when it has little control over the prices of its products and services
because they are not unique or competition is intense. A company is a price-setter when it has
control over the prices of its products and services because they are unique and there is little
competition.
Target full product cost includes the full cost to develop, produce, and deliver the product or service.
Target full product cost includes the full cost to develop, produce, and deliver the product or service.
14. What questions should managers answer when considering special pricing orders?
Managers should answer the following three questions when considering special pricing orders:
Does the company have the excess capacity available to fill the order?
Will the reduced sales price be high enough to cover the differential costs of filling the order?
Will the special order affect regular sales in the long run?
15. When completing a differential analysis, when are the differences shown as positive amounts? As
negative amounts?
When completing a differential analysis, differences are shown as positive amounts when there is an
increase in profits, and as negative amounts when there is a decrease in profits.
Special pricing orders should be accepted when the expected increase in revenues exceeds the
expected increase in variable and fixed costs.
18. Explain why a segment with an operating loss can cause the company to have a decrease in total
operating income if the segment is dropped.
Dropping a segment with an operating loss can cause the company to have a decrease in total
operating income if the segment has a positive contribution margin. If a segment has a positive
contribution margin, then the segment is helping to cover some of the company’s fixed costs.
21. What is the decision rule concerning products to emphasize when facing a constraint?
When facing a constraint concerning which products to emphasize, the decision rule is to emphasize
the product with the highest contribution margin per unit of the constraint.
25. What questions should managers answer when considering selling a product as is or processing
further?
Managers should answer the following questions when considering selling a product as-is or
processing further:
How much revenue will the company receive if it sells the product as is?
How much revenue will the company receive if it sells the product after processing it further?
How much will it cost to process the product further?
26. What are joint costs? How do they affect the sell or process further decision?
Joint costs are costs of a production process that yields multiple products. Joint costs are sunk costs
and therefore not relevant to the sell a product as is or process further decision.
27. What is the decision rule for selling a product as is or processing it further?
The decision rule for sell a product as is or process further is if the additional revenue from
processing further exceeds the additional cost of processing further, then process further. However,
if the additional revenue from processing further is less than the additional cost of processing further,
then sell as is and do not process further.
SOLUTION
(a) relevant
(b) irrelevant
(c) relevant
(d) irrelevant
(e) relevant
SOLUTION
Requirement 1
Skiable Acres would emphasize cost-plus pricing because it is a price-setter. Skiable Acres would be
considered a price-setter because the resort has a favorable reputation and, therefore, some control over
lift ticket prices.
Requirement 2
SOLUTION
Requirement 1
If Skiable Acres cannot reduce its costs, it will earn $24,825,000 in profit, a 9.19% return on investment
on the company’s $270,000,000 of assets. Investors will not be happy with this profit level because
investors want to earn a 10% return on investment on the company’s assets.
Requirement 2
If Skiable Acres can cut its fixed costs to $30,000,000, its new target variable cost would be $6.38 per
guest, assuming the company desires a 10% return on investment.
Assume that the fixed costs assigned to each department include only direct fixed costs of the
department:
• Salary of the department’s manager
• Cost of advertising directly related to that department
If Edna Fashions drops a department, it will not incur these fixed costs. Under these circumstances,
should Edna Fashions drop any of the departments? Give your reasoning.
SOLUTION
Accessories Department:
Expected decrease in revenue $ (102,000)
Expected decrease in total variable costs $ 91,000
Expected decrease in fixed costs 29,000
Expected decrease in total costs 120,000
Expected increase in operating income $ 18,000
Edna Fashions should drop the Accessories Department. If the Accessories Department is dropped,
operating income will increase by $18,000. Revenues will decline by $102,000, but expenses will
decline even more—by $120,000. The result is a net increase to operating income of $18,000.
Requirements
1. Which product should StoreAll emphasize? Why?
2. To maximize profits, how many of each size bin should StoreAll produce?
3. Given this product mix, what will the company’s operating income be?
SOLUTION
Requirement 1
When facing a constraint concerning which products to emphasize, the decision rule is to emphasize the
product with the highest contribution margin per unit of the constraint. Regular bins have a higher
contribution margin per machine hour, $76.50, than large bins, $60.00. StoreAll will have a higher profit
by producing regular bins; therefore, this product should be emphasized.
To maximize profits, StoreAll should make 56,100 regular bins (3,300 machine hours available × 17
regular bins per hour) and zero large bins.
Requirement 3
Regular
Bins
Sales Revenue (56,100 bins × $8.00 per bin) $ 448,800
Variable Costs (56,100 bins × $3.50 per bin) 196,350
Contribution
Margin (56,100 bins × $4.50 per bin) 252,450
Fixed Costs 115,000
Operating Income $ 137,450
SOLUTION
Requirement 1
Requirement 2
Difference
Bread Costs Make Outsource (Make – Outsource)
Variable costs:
Direct materials $ 0.52 $ 0.52
Direct labor 0.79 0.79
Variable manufacturing 0.27 0.27
overhead
Purchase cost $ 1.78 (1.78)
Total differential cost per loaf $ 1.58 $ 1.78 $ (0.20)
Roasted Pepper should continue to bake the bread in-house because the variable cost of outsourcing the
bread, $1.78 per loaf, exceeds the variable cost of making the bread, $1.58 per loaf. Fixed costs are
unavoidable and are therefore irrelevant.
In addition to the financial analysis, Roasted Pepper should consider what else it could do with the freed
manufacturing capacity if it outsourced the bread loaves. If Roasted Pepper could use the freed
manufacturing capacity to produce another product, then Roasted Pepper will need to consider the
opportunity cost of making the bread in-house. Also, as with every outsourcing decision, managers
should consider qualitative factors, such as the quality of the product and on-time delivery.
Requirements
1. Which alternative will maximize Daniels’s short-term operating income?
2. What qualitative factors should Daniels consider before making a final decision?
SOLUTION
Requirement 1
The decision rule on outsourcing states that if the differential cost of making the product exceeds the
differential costs of outsourcing, then outsource. In order to maximize short-term operating income,
Daniels Corporation should outsource the fleet management function to FMS because the variable cost
of retaining in-house, $341,500, exceeds the variable cost of outsourcing to FMS, $300,000.
Requirement 2
Daniels Corporation should consider qualitative factors such as loss of control of the maintenance and
scheduling activities, employee morale after lay-offs of five company employees, and potential increase
in FMS’s annual service fees before making a final decision.
S25-8 Making sell or process further decisions
© 2018 Pearson Education, Inc. 25-12
Learning Objective 4
Heavenly Dessert processes cocoa beans into cocoa powder at a processing cost of $9,700 per batch.
Heavenly Dessert can sell the cocoa powder as is, or it can process the cocoa powder further into either
chocolate syrup or boxed assorted chocolates. Once processed, each batch of cocoa beans would result
in the following sales revenue:
Cocoa powder $
14,500
Chocolate syrup 103,000
Boxed assorted 204,000
chocolates
The cost of transforming the cocoa powder into chocolate syrup would be $72,000. Likewise, the
company would incur a cost of $183,000 to transform the cocoa powder into boxed assorted chocolates.
The company president has decided to make boxed assorted chocolates due to their high sales value and
to the fact that the cocoa bean processing cost of $9,700 eats up most of the cocoa powder profits.
Has the president made the right or wrong decision? Explain your answer. Be sure to include the
correct financial analysis in your response.
SOLUTION
The President of Heavenly Dessert has not made the best decision. The best decision would be to
process the cocoa powder into chocolate syrup to sell. It is important to look at costs, as well as expected
revenue, when deciding to sell or process further. Also, the $9,700 joint cost is a sunk cost, and
therefore is not relevant to the decision. Processing cocoa powder into boxed assorted chocolates will
increase profits by $6,500, but processing cocoa powder into chocolate syrup will increase profits by
$16,500.
SOLUTION
The cost and doubled production output of the new machine would be relevant information. The
purchase cost of the year-old machine is a sunk cost and is, therefore, irrelevant.
Jacobs should perform a differential, or incremental analysis, to determine the difference in annual
operating income between the two machines.
Learning Objective 2
1. $5,600
Suppose the Baseball Hall of Fame in Cooperstown, New York, has approached Collector-Cardz with a
special order. The Hall of Fame wishes to purchase 56,000 baseball card packs for a special promotional
campaign and offers $0.38 per pack, a total of $21,280. Collector-Cardz’s total production cost is $0.58
per pack, as follows:
Variable costs:
Direct materials $ 0.11
Direct labor 0.09
Variable 0.08
overhead
Fixed overhead 0.30
Total cost $ 0.58
Collector-Cardz has enough excess capacity to handle the special order.
SOLUTION
Requirement 1
Collector-Cardz should accept the special sales order because accepting the special order will increase
operating income by $5,600. Fixed costs do not change and, therefore, are not relevant. They should not
be considered.
Requirement 2
Collector-Cardz should not accept this special order. If Collector-Cardz were to accept this special order,
operating income would decrease by $100.
SOLUTION
Requirement 1
If Newtown accepts the order, operating income will increase by $340,000. In addition to this special
order’s increase on profits, Newtown’s managers should consider whether the special order could affect
regular sales in the long run. Will regular customers find out about the special order and demand a lower
price? Will the special order customer come back again and again, asking for the same reduced price?
Will the special order price start a price war with competitors?
Requirement 2
As a staff accountant you need to explain that Peter Kyler’s analysis is not correct. The $83
manufacturing unit cost is a mixed cost, containing both fixed and variable cost components. In order to
evaluate this special pricing order, only the variable portion of the manufacturing unit cost should be
considered because the other costs do not change and are not relevant to the decision.
SOLUTION
Requirement 1
Johnson Builders should emphasize target pricing because they are price-takers. Johnson Builders is
considered a price-taker because its tract homes lack uniqueness and the competition is intense.
Requirement 2
Johnson Builders will not be able to achieve its target profit levels, because variable costs of $190,000
exceed target full product cost of $180,400 by $9,600.
Requirement 3
Upgraded variable costs per home ($190,000 original + $16,000 upgrades) $ 206,000
Plus: Fixed costs 0
Full product cost 206,000
Plus: Desired profit (14% × $206,000 variable cost per home) 28,840
Cost-plus price per home $ 234,840
If Johnson Builders makes the upgrades, the new cost-plus price per home would be $234,840, which is
less than the new market selling price of $235,000. Johnson Builders should differentiate its product in
this manner because the differentiation allows Johnson Builders to earn more than its target profit levels
of 14% of the variable cost of each home.
Total fixed costs will not change if the company stops selling DVDs.
Requirements
1. Prepare a differential analysis to show whether Video Avenue should drop the DVD product line.
2. Will dropping DVDs add $37,000 to operating income? Explain.
SOLUTION
Requirement 1
A differential analysis shows that Video Avenue should not drop the DVD product line. Dropping the
DVD product line will decrease operating income by $33,000.
Requirement 2
Dropping the DVD product line will not add $37,000 to operating income. Dropping the DVD product
line will actually decrease operating income by $33,000 because the DVD product line has a positive
$33,000 contribution margin. The positive contribution margin is helping to cover some of Video
Avenue’s fixed costs the company will continue to incur even if the company stops selling DVDs.
SOLUTION
Video Avenue should drop the DVD product line. If the DVD product line is dropped, operating income
will increase by $6,000. Revenues will decline by $129,000 but expenses will decline even more—by
$135,000.
SOLUTION
Requirement 1
A constraint is a factor that restricts production or sale of a product. Tread Light’s constraint is machine
hours.
Requirement 2
The deluxe model is allocated 3 times the amount of fixed overhead (25% × 3 = 75%) and, therefore,
uses 3 times the machine hours as the regular model. Conversely, the regular model uses 1/3 the
machine hours and, therefore, contributes 3 times the contribution margin per hour.
When facing a constraint concerning which products to emphasize, the decision rule is to emphasize the
product with the highest contribution margin per unit of the constraint. Regular treadmills have a higher
contribution margin per equivalent machine hour, $441, than deluxe treadmills, $231. Tread Light will
earn more profit by producing regular treadmills; therefore, this product should be emphasized.
Requirement 3
Assuming Tread Light can sell all the units it can produce, the company should produce only the regular
model because this model produces the most contribution margin per equivalent machine hour.
The Moore Company store in Grand Junction, Colorado, has 14,000 square feet of floor space. If Moore
Company emphasizes moderately priced goods, it can display 840 items in the store. If Moore Company
emphasizes designer wear, it can display only 560 designer items. These numbers are also the average
monthly sales in units.
Prepare an analysis to show which product the company should emphasize.
SOLUTION
Designe Moderately
r Priced
Contribution margin per item $ 80 $ 65
Items per square foot of display space × 0.04(a) × 0.06(b)
Total contribution margin per square foot of display space $ 3.20 $ 3.90
(a)
560 designer items / 14,000 square feet = 0.04 items per square foot
(b)
840 moderately priced items / 14,000 square feet = 0.06 items per square foot
The decision rule for constraints is to emphasize the product with the highest contribution margin per
unit of the constraint. Moore Company managers should emphasize moderately priced goods because
the contribution margin is $3.90 per square foot of display space, whereas the contribution margin for
designer goods is only $3.20 per square foot of display space.
SOLUTION
Requirement 1
Contribution Margin:
Licious-Ade Licious-Ade Pep-Cola
12-oz. Can 20-oz. Bottle 20-oz. Bottle
Sales Price $ 1.40 $ 1.90 $ 2.20
Variable Cost 0.20 0.35 0.55
Contribution Margin 1.20 1.55 1.65
Units per linear foot of shelf space ×6 ×3 ×3
Contribution margin per linear foot of $ 7.20 $ 4.65 $ 4.95
space
Max’s Beach Hut’s constraining factor is linear feet of refrigerated drink space. Max should stock
Licious-Ade in 12-oz. cans to maximize profits because it has the highest contribution margin per unit of
the constraint.
Requirement 2
Under this condition Max should stock 80 linear feet of Licious-Ade in 12-oz. cans because this drink
has the highest contribution margin per linear foot of refrigerated space. Max should stock the remaining
40 linear feet with Pep-Cola in 20-oz. bottles because this drink has the second highest contribution
margin per linear foot of refrigerated space.
Under this condition there will be 480 cans of Licious-Ade, 0 bottles of Licious-Ade, and 120 bottles of
Pep-Cola available for sale each day.
Another company has offered to sell Cool Systems the switch for $15.00 per unit. If Cool Systems buys
the switch from the outside supplier, the idle manufacturing facilities cannot be used for any other
purpose, yet none of the fixed costs are avoidable.
Prepare an outsourcing analysis to determine whether Cool Systems should make or buy the switch.
SOLUTION
Cool Systems should make the switch because the variable cost of outsourcing the switch, $15.00 per
switch, is more than the variable cost of making the switch in-house, $14.00 per switch. Fixed costs are
unavoidable and are therefore irrelevant.
SOLUTION
Requirement 1
Outsource Switches
Make Facilities Make New
Switch Costs Idle Product
Variable costs:
Direct materials ($5.00 × 79,000) $ 395,000
Direct labor ($3.00 × 79,000) 237,000
Variable manufacturing overhead ($6.00 × 79,000) 474,000
Purchase cost ($15.00 × 79,000) $ 1,185,000 $ 1,185,000
Expected profit from new product (225,000)
Total expected net cost of switches $ 1,106,000 $ 1,185,000 $ 960,000
Requirement 2
In order to make the best use of its facilities, Cool Systems should outsource the switches and use the
freed manufacturing capacity to make the new product because this plan results in the lowest expected
net cost of obtaining the optical switches. However, Cool Systems should also consider qualitative
factors such as quality, certainty of on-time deliveries, and certainty of future prices matching the quoted
price.
SOLUTION
Process
Revenues and Costs Sell Further Difference
Expected revenue from selling 300 gallons at $5 each $ 1,500
Expected revenue from selling 6,400 portions at $0.58 $ 3,712 $ 2,212
each
Additional costs of selling as is 300 gallons at $0.14 each (42)
Additional costs of processing 6,400 portions at $0.21 each (1,344) (1,302)
Total net revenue $ 1,458 $ 2,368 $ 910
NaturalMaid should convert the plain yogurt into individual-sized portions of fruited yogurt, as long as
there is a demand for individual portions, because processing further will increase net revenues by $910
per batch.
Suppose Overboard wishes to buy 4,600 vests from Sea Blue. Sea Blue will not incur any variable
selling and administrative expenses on the special order. The Sea Blue plant has enough unused capacity
to manufacture the additional vests. Overboard has offered $15 per vest, which is below the normal sales
price of $19.
Requirements
1. Identify each cost in the income statement as either relevant or irrelevant to Sea Blue’s decision.
2. Prepare a differential analysis to determine whether Sea Blue should accept this special sales order.
3. Identify long-term factors Sea Blue should consider in deciding whether to accept the special sales
order.
SOLUTION
Requirement 1
Variable Costs:
Manufacturing 96,000 Relevant
Selling and Administrative 108,000 Irrelevant
Fixed Costs:
Manufacturing 124,000 Irrelevant
Selling and Administrative 94,000 Irrelevant
Requirement 2
Sea Blue should accept the special sales order because accepting the special sales order will increase
operating income by $55,200. Variable selling and administrative costs and fixed costs do not change
and, therefore, are not relevant. They should not be considered.
Requirement 3
In addition to considering this special order’s increase on profits, Sea Blue managers should consider
whether the special order could affect regular sales in the long run. Will regular customers find out about
the special order and demand a lower price? Will the special order customer come back again and again,
asking for the same reduced price? Will the special order price start a price war with competitors?
SOLUTION
Requirement 1
Requirement 2
Snappy Plants will not be able to achieve its target profit level because current costs of $1,600,000
exceed target full product cost of $1,564,000.
Requirement 3
If Snappy Plants can cut its variable costs to $1.75 per unit, then its new target fixed cost would be
$689,000. This decrease in variable cost would allow Snappy Plants to achieve its target profit because
current fixed costs are only $650,000.
Requirement 4
Current variable costs per ($1.75 per unit × 500,000 units) $ 875,000
unit
Plus: Fixed costs ($650,000 + $105,000 advertising) 755,000
Full product cost 1,630,000
Plus: Desired profit (11% × $5,100,000 assets) 561,000
Cost-plus price $ 2,191,000
Divided by volume 500,000 units
Cost-plus price per unit $4.38 per unit*
*Rounded
If Snappy Plants starts an advertising campaign to differentiate its plants, the new cost-plus price would
be $4.38 per plant. If the advertising campaign is effective, Snappy Plants should be able to sell its
plants to garden centers at this price because it is not significantly higher than the $4.25 that Snappy
Plants previously charged.
Members of the board are surprised that the industrial systems product line is not profitable. They
commission a study to determine whether the company should drop the line. Company accountants
estimate that dropping industrial systems will decrease fixed cost of goods sold by $80,000 and decrease
fixed selling and administrative expenses by $12,000.
Requirements
1. Prepare a differential analysis to show whether Security Check should drop the industrial systems
product line.
2. Prepare contribution margin income statements to show Security Check’s total operating income
under the two alternatives: (a) with the industrial systems line and (b) without the line. Compare the
difference between the two alternatives’ income numbers to your answer to Requirement 1.
3. What have you learned from the comparison in Requirement 2?
SOLUTION
Requirement 1
Security Check should not drop the Industrial Systems product line. If the Industrial Systems product
line is dropped, operating income will decrease by $167,000. Revenues will decline by $360,000, but
expenses will only decline by $193,000.
SECURITY CHECK
Contribution Margin Income Statement
For the Year Ended May 31, 2018
(a) Totals (b) Totals
with without
Industrial Industrial Change if Industrial
Systems Systems Systems Is Dropped
Sales Revenue $ 740,000 $ 380,000 $ 360,000
Variable Costs:
Manufacturing 84,000 47,000 37,000
Selling and Administrative
Expenses 137,000 73,000 64,000
Total Variable Costs 221,000 120,000 101,000
Contribution Margin 519,000 260,000 259,000
Fixed Costs:
Manufacturing 323,000 243,000 80,000
Selling and Administrative
Expenses 70,000 58,000 12,000
Total Fixed Costs 393,000 301,000 92,000
Operating Income (Loss) $ 126,000 $ (41,000) $ 167,000
The difference between Contribution Margin Income Statement (a) and Contribution Margin Income
Statement (b) is a decrease of $167,000 [$126,000 – ($41,000)]. This matches the answer from
Requirement 1.
Requirement 3
This demonstrates that the differential analysis approach in Requirement 1 yields the same result as the
longer approach in Requirement 2 that compares total operating income under the two alternatives.
After expansion, the factory will have a production capacity of 4,100 machine hours per month. The
plant can manufacture either 50 standard electric toothbrushes or 35 deluxe electric toothbrushes per
machine hour.
Requirements
1. Identify the constraining factor for Brinn.
2. Prepare an analysis to show which product line to emphasize.
SOLUTION
Requirement 1
Requirement 2
Deluxe Standard
Toothbrush Toothbrush
(1) Toothbrushes produced per hour 35 50
(2) Contribution margin per toothbrush $ 66 $ 38
Contribution margin per machine hour [(1) × $ 2,310 $ 1,900
(2)]
When facing a constraint concerning which products to emphasize, the decision rule is to emphasize the
product with the highest contribution margin per unit of the constraint. Deluxe toothbrushes have a
higher contribution margin per machine hour, $2,310, than standard toothbrushes, $1,900. Brinn will
earn more profit by producing deluxe toothbrushes; therefore, this product should be emphasized.
SOLUTION
Requirement 1
Outsourc
Make e Difference
Binding Costs (Make – Outsource)
Variable costs:
Direct materials $ $ 17,590
17,590
Direct labor 3,200 3,200
Variable manufacturing overhead 2,080 2,080
Fixed costs 2,100 2,100
Purchase costs ($13/unit × 1,900 units) $ 24,700 (24,700)
Transportation ($3/unit × 1,900 units) 5,700 (5,700)
Logo cost ($0.50/unit × 1,900 units) 950 (950)
Total differential cost of bindings $ $ 31,350 $ (6,380)
24,970
P25-25A, cont.
Requirement 2
Outsource Bindings
Make Facilities Make New
Binding Costs Idle Product
Variable costs:
Direct materials $ 17,590
Direct labor 3,200
Variable manufacturing overhead 2,080
Fixed costs 2,100 $ 2,100
Purchase costs ($13/unit × 1,900 $ 24,700 24,700
units)
Transportation ($3/unit × 1,900 units) 5,700 5,700
Logo cost ($0.50/unit × 1,900 units) 950 950
Expected profit from new product (3,100)
Total differential net cost of bindings $ 24,970 $ 31,350 $ 30,350
In order to make the best use of their facilities Snow Ride should make the bindings in-house. The net
differential cost of making the bindings in-house is $24,970, but buying the bindings and leaving the
facilities idle, or buying the bindings and manufacturing another product, have higher net costs.
SOLUTION
Requirement 1
Revenues from
selling as is
Joint costs $378,000
of (63,000 gal. × $6.00/gal.)
producing
63,000
gallons of Cost of
petroleum processing Revenues from
distillate further processing
$(202,000) $(131,380) further
(63,000 gal. × $1.80/gal.) $527,800
+ [58,000 gal. × (58,000 gal. × $9.10/gal.)
($0.12/gal. + $0.19/gal.)]
Requirement 2
The sunk cost is the $202,000 Oak Petroleum has spent to refine the 63,000 gallons of petroleum
distillate. Sunk costs are always irrelevant to sell or process further decisions.
Process
Costs Sell Further Difference
Expected revenue from selling 63,000 gallons at $6.00 each $ 378,000
Expected revenue from selling 58,00 gallons at $9.10 each $ 527,800 $ 149,800
Additional cost of processing (63,000 gal. × $1.80/gal.) + (131,380) (131,380)
[58,000 gal. × ($0.12/gal. + $0.19/gal.)]
Total net revenue $ 378,000 $ 396,420 $ 18,420
Oak Petroleum should not sell the petroleum distillate but instead process further. If Oak sells as
petroleum distillate, net revenue will be $378,000. If Oak processes further, the net revenue will be
$396,420. Profits will increase by $18,420 by processing further.
Suppose Water Works wishes to buy 4,800 vests from Nautical. Nautical will not incur any variable
selling and administrative expenses on the special order. The Nautical plant has enough unused capacity
to manufacture the additional vests. Water Works has offered $15 per vest, which is below the normal
sales price of $19.
Requirements
1. Identify each cost in the income statement as either relevant or irrelevant to Nautical’s decision.
2. Prepare a differential analysis to determine whether Nautical should accept this special sales order.
3. Identify long-term factors Nautical should consider in deciding whether to accept the special sales
order.
SOLUTION
Requirement 1
Variable Costs:
Manufacturing 116,000 Relevant
Selling and Administrative 111,000 Irrelevant
Fixed Costs:
Manufacturing 123,000 Irrelevant
Selling and Administrative 92,000 Irrelevant
Requirement 2
Nautical should accept the special sales order because accepting the special sales order will increase
operating income by $52,800. Variable selling and administrative costs and fixed costs do not change
and, therefore, are not relevant. They should not be considered.
Requirement 3
In addition to considering this special order’s increase on profits, Nautical managers should consider
whether the special order could affect regular sales in the long run. Will regular customers find out about
the special order and demand a lower price? Will the special order customer come back again and again,
asking for the same reduced price? Will the special order price start a price war with competitors?
SOLUTION
Requirement 1
Requirement 2
Green Thumb will not be able to achieve its target profit level because current costs of $1,458,000
exceed target full product cost of $1,430,000.
If Green Thumb can cut its variable costs to $1.55 per unit, then its new target fixed cost would be
$670,500. This decrease in variable cost would allow Green Thumb to achieve its target profit because
current fixed costs are $625,000.
Requirement 4
Current variable costs per ($1.55 per unit × 490,000 units) $ 759,500
unit
Plus: Fixed costs ($625,000 + $135,000 advertising) 760,000
Full product cost 1,519,500
Plus: Desired profit (10% × $5,300,000 assets) 530,000
Cost-plus price $ 2,049,500
Divided by volume 490,000 units
Cost-plus price per unit $4.18 per unit*
*Rounded
If Green Thumb starts an advertising campaign to differentiate its plants, the new cost-plus price would
be $4.18 per plant. Green Thumb should be able to sell its plants to garden centers at this price, because
it is not significantly higher than the $4.00 that Green Thumb previously charged.
Members of the board are surprised that the industrial systems product line is losing money. They
commission a study to determine whether the company should drop the line. Company accountants
estimate that dropping industrial systems will decrease fixed cost of goods sold by $81,000 and decrease
fixed selling and administrative expenses by $15,000.
Requirements
1. Prepare a differential analysis to show whether Security Team should drop the industrial systems
product line.
2. Prepare contribution margin income statements to show Security Team’s total operating income
under the two alternatives: (a) with the industrial systems line and (b) without the line. Compare the
difference between the two alternatives’ income numbers to your answer to Requirement 1.
3. What have you learned from this comparison in Requirement 2?
SOLUTION
Requirement 1
Security Team should not drop the Industrial Systems product line. If the Industrial Systems product line
is dropped, operating income will decrease by $103,000. Revenues will decline by $300,000, but
expenses will only decline by $197,000.
Requirement 2
SECURITY TEAM
Contribution Margin Income Statement
For the Year Ended March 31, 2018
(a) Totals (b) Totals Change if
with without Industrial
Industrial Industrial Systems
Systems Systems Is Dropped
Sales Revenue $ 630,000 $ 330,000 $ 300,000
Variable Costs:
Manufacturing 77,000 42,000 35,000
Selling and Administrative Expenses 143,000 77,000 66,000
Total Variable Costs 220,000 119,000 101,000
Contribution Margin 410,000 211,000 199,000
Fixed Costs:
Manufacturing 273,000 192,000 81,000
Selling and Administrative Expenses 67,000 52,000 15,000
Total Fixed Costs 340,000 244,000 96,000
Operating Income (Loss) $ 70,000 $ (33,000) $ 103,000
The difference between Contribution Margin Income Statement (a) and Contribution Margin Income
Statement (b) is a decrease of $103,000 [$70,000 – $(33,000)]. This matches the answer from
Requirement 1.
Requirement 3
This demonstrates that the differential analysis approach in Requirement 1 yields the same result as the
longer approach in Requirement 2 that compares total operating income under the two alternatives.
After expansion, the factory will have a production capacity of 4,900 machine hours per month. The
plant can manufacture either 65 standard electric toothbrushes or 27 deluxe electric toothbrushes per
machine hour.
Requirements
1. Identify the constraining factor for Brik.
2. Prepare an analysis to show which product line the company should emphasize.
SOLUTION
Requirement 1
Requirement 2
Deluxe Standard
Toothbrush Toothbrush
(1) Toothbrushes produced per hour 27 65
(2) Contribution margin per toothbrush $ 66 $ 36
Contribution margin per machine hour [(1) × $ 1,782 $ 2,340
(2)]
When facing a constraint concerning which products to emphasize, the decision rule is to emphasize the
product with the highest contribution margin per unit of the constraint. Standard toothbrushes have a
higher contribution margin per machine hour, $2,340, than deluxe toothbrushes, $1,782. Brik will earn
more profit by producing standard toothbrushes; therefore, this product should be emphasized.
SOLUTION
Requirement 1
Cold Sports should continue to make the bindings in-house because the differential costs of outsourcing
the bindings ($37,000) exceed the differential costs of making the bindings ($24,470) by $12,530.
Requirement 2
Outsource Binding
Make Facilities Make New
Binding Costs Idle Product
Variable costs:
Direct materials $ 17,510
Direct labor 2,600
Variable manufacturing overhead 2,060
Fixed costs 2,300 2,300
Purchase cost ($15/unit × 2,000 $30,000 30,000
units)
Transportation ($3/unit × 2,000 units) 6,000 6,000
Logo cost ($0.50/unit × 2,000 units) 1,000 1,000
Expected profit from new product (3,100))
Total differential net cost of bindings $ 24,470 $ 37,000 $ 36,200
In order to make the best use of their facilities, Cold Sports should make the bindings in-house. The
differential net cost of making the bindings in-house is $24,470, but buying the bindings and leaving the
facilities idle, or buying the bindings and manufacturing another product, have higher net costs.
Requirement 1
Revenues from
selling as is
Joint costs $384,300
of (61,000 gal. × $6.30/gal.)
producing
61,000
gallons of Cost of
petroleum processing Revenues from
distillate further processing
$(204,000) $(124,880) further
(61,000 gal. × $1.80/gal.) $527,800
+ [58,000 gal. × (58,000 gal. × $9.10/gal.)
($0.10/gal. + $0.16/gal.)]
Requirement 2
The sunk cost is the $204,000 Elm Petroleum has spent to refine the 61,000 gallons of petroleum
distillate. Sunk costs are always irrelevant to sell or process further decisions.
Process
Costs Sell Further Difference
Expected revenue from selling 61,000 gallons at $6.30 each $ 384,300
Expected revenue from selling 58,000 gallons at $9.10 each $ 527,800 $ 143,500
Additional cost of processing (61,000 gal. × $1.80/gal.) + (124,880) (124,880)
[58,000 gal. × ($0.10/gal. + $0.16/gal.)]
Total net revenue $ 384,300 $ 402,920 $ 18,620
Elm Petroleum should not sell the petroleum distillate but instead process further. If Elm sells as
petroleum distillate, net revenue will be $384,300. If Elm processes further, the net revenue will be
$402,920. Profits will increase by $18,620 by processing further.
Shoe
Total Contribution
Margin
Medina Ballard Fremont
Pairs of shoes 4,000 6,000 1,500
Sales price per pair $ 385 $ 250 $ 180
Variable costs per pair 175 50 45
Contribution margin per pair 210 200 135 $ 2,242,500
Contribution margin ratio 55% 80% 75%
SOLUTION
The student templates for Using Excel are available online in MyAccountingLab in the Multimedia
Library or at http://www.pearsonhighered.com/Horngren. The solution to Using Excel is available online
in MyAccountingLab in the Instructor Resource Center or at
http://www.pearsonhighered.com/Horngren.
SOLUTION
Requirement 1
Piedmont Computer Company should replace the employee because the relevant costs of outsourcing
the payroll function, $52,000 per year, exceeds the variable costs of replacing the employee, $49,845 per
year. The original cost of purchasing the payroll software is a sunk cost and therefore irrelevant.
Requirement 2
In addition to the financial analysis, Piedmont Computer Company should consider the nonfinancial
aspects of the payroll function. Will outsourcing the function transfer the liability of remaining in
compliance with all state and federal regulations to the payroll processing company? Will the payroll
processing company provide reliable and timely service? As with every outsourcing decision, managers
should consider qualitative factors.
© 2018 Pearson Education, Inc. 25-56
Critical Thinking
Tying It All Together Case 25-1
Before you begin this assignment, review the Tying It All Together feature in the chapter.
The Boeing Company manufacturers many different types of planes including the 737, 747, 767, 777,
and 787. The Boeing 747 is a wide-body commercial jet airliner and cargo aircraft known for its
distinctive “hump” upper deck along the forward part of the aircraft. The 747 can accommodate up to
660 passengers although it typically seats only 410 passengers in a three-class configuration. The 747-8
Intercontinental is inspired by the Boeing 787 Dreamliner and includes a sculpted ceiling, LED dynamic
lighting, larger bins, and a new staircase design. In the company’s 2015 annual report, Boeing reported
reduced orders and demand for new freighter aircraft (747-8) and plans to reduce production rates on its
747 program.
Requirements
1. How would a company, such as Boeing, evaluate the dropping of a product?
2. What type of income statement would a company use to evaluate business decisions such as dropping
a product? Why?
SOLUTION
Requirement 1
Companies must consider many different things when making the decision to drop a product. The
company would need to consider if the product provided positive contribution margin, if fixed costs will
continue to exist if the product is dropped, how dropping the product will affect sales of other products,
and what the company could do with the freed manufacturing space.
Requirement 2
A company should use a contribution margin income statement when evaluating decisions such as
dropping a product line. Traditional income statements combine fixed and variable costs together and
can be misleading. A contribution margin income statement helps isolate cost behavior and evaluate the
impact of decisions on both variable and fixed costs.
SOLUTION
Requirement 1
Difference
Payroll Costs In-house Outsource (Make – Outsource)
Fixed costs $ 3,500 $ 3,500
Purchase cost $ 2,000 (2,000)
Total differential cost of $ 3,500 $ 2,000 $ 1,500
payroll
Outsourcing the payroll function would increase Duck Associates’ operating income by $1,500 per
month. By outsourcing Duck Associates’ could reduce fixed costs by $3,500 per month (Stock’s annual
salary of $42,000 / 12 months) and only pay $2,000 per month to the payroll processing service. The
$4,000 spent on payroll software is a sunk cost and, therefore, is irrelevant to the decision. Also, Duck
Associates’ bookkeeper’s salary would not change and is also irrelevant to the decision.
Quality is very important in business decisions. Tan’s belief that outsourcing would simplify her job is
additional support for outsourcing, if she uses the additional time to focus on her primary
responsibilities, rather than simply doing less.
Tan is responsible for the effectiveness and efficiency of the accounting function. The IMA Ethical
Standards require Tan to act with integrity and objectivity. Thus, she needs to face up to the unpleasant
task of laying off Stock. The fact that he is a close personal friend should not influence her decision.
Becoming close friends with business associates can make it more difficult to fulfill professional
responsibilities.
Tan should also consider other factors. First, Tan needs to carefully evaluate the quality of Stock’s work
versus that of the payroll processing service. Will the payroll processing service provide timely service
and be responsive to Duck Associates’ needs, or will Tan simply inherit a new set of problems?
Secondly, she should consider the overall value to the company of retaining Stock. If Stock performs
well, knows the business well, and has potential to work in other areas, and at higher levels of
responsibility, then it may be better for the company to cross–train him for other work, rather than
bringing in new people who would have to learn the business and be trained from the ground up. In any
case, it is Tan’s ethical duty to act in the best interests of the company.
Ledfords is a chain of home improvement stores. Suppose Ledfords is trying to decide whether to
produce its own line of Formica countertops, cabinets, and picnic tables. Assume Ledford would incur
the following unit costs in producing its own product lines:
Countertops Cabinets Picnic Tables
Direct materials per unit $ 15 $ 10 $ 25
Direct labor per unit 10 5 15
Variable manufacturing overhead per unit 5 2 6
Rather than making these products, assume that Ledfords could buy them from outside suppliers.
Suppliers would charge Ledfords $40 per countertop, $25 per cabinet, and $65 per picnic table. Whether
Ledfords makes or buys these products, assume that the company expects the following annual sales:
• Countertops—487,200 at $130 each
• Cabinets—150,000 at $75 each
• Picnic tables—100,000 at $225 each
Assume that Ledfords has a production facility with excess capacity that could be used to produce
these products with no additional fixed costs. If making is sufficiently more profitable than outsourcing,
Ledfords will start production of the new line of products. The president of Ledfords has asked your
consulting group for a recommendation.
Requirements
1. Are the following items relevant or irrelevant in Ledfords’s decision to use its plant to manufacture
its own products?
a. The unit sales prices of the countertops, cabinets, and picnic tables (the sales prices that Ledfords
charges its customers)
b. The prices outside suppliers would charge Ledfords for the three products if Ledfords decides to
outsource the products rather than make them
c. The direct materials, direct labor, and variable overhead Ledfords would incur to manufacture the
three product lines
d. The president’s salary
2. Determine whether Ledfords should make or outsource the countertops, cabinets, and picnic tables. In
other words, what is the annual difference in operating income if Ledfords decides to make rather
than outsource each of these three products?
3. Write a memo giving your recommendation to Ledfords’s president. The memo should clearly state
your recommendation, along with a brief sum
Requirement 1
(a) irrelevant
(b) relevant
(c) relevant
(d) irrelevant
Requirement 2
Ledford should make countertops, cabinets, and picnic tables in-house. There will be an annual
difference in operating income of $7,972,000 if Ledford decides to make the products in-house rather
than outsourcing the products—meaning Ledford will save $7,972,000 by making the products in-house.
Requirement 3
TO: President of Ledford
FROM: Team member’s names
SUBJECT: Outsource countertops, cabinets, and picnic tables
DATE: Current Date
Ledford should make the countertops, cabinets, and picnic tables in-house. There will be an annual
difference in operating income of $7,972,000 if Ledford decides to make the products in-house rather
than outsourcing. As long as the company continues to have excess capacity at the manufacturing plant,
producing these products in-house is economically favorable. When the company reaches its
manufacturing capacity including these products, we will have to consider additional fixed costs into our
analysis.