In: Accounting
Barlow Company manufactures three products—A, B, and C. The selling price, variable costs, and contribution margin for one unit of each product follow:
Product |
|||||||||||
A | B | C | |||||||||
Selling price | $ | 180 | $ | 240 | $ | 220 | |||||
Variable expenses: | |||||||||||
Direct materials | 18 | 72 | 30 | ||||||||
Other variable expenses | 126 | 96 | 140 | ||||||||
Total variable expenses | 144 | 168 | 170 | ||||||||
Contribution margin | $ | 36 | $ | 72 | $ | 50 | |||||
Contribution margin ratio | 20 | % | 30 | % | 23 | % | |||||
The same raw material is used in all three products. Barlow Company has only 5,400 pounds of raw material on hand and will not be able to obtain any more of it for several weeks due to a strike in its supplier’s plant. Management is trying to decide which product(s) to concentrate on next week in filling its backlog of orders. The material costs $6 per pound.
Required:
1. Calculate the contribution margin per pound of the constraining resource for each product.
2. Assuming that Barlow has unlimited demand for each of its three products, what is the maximum contribution margin the company can earn when using the 5,400 pounds of raw material on hand?
3. Assuming that Barlow’s estimated customer demand is 600 units per product line, what is the maximum contribution margin the company can earn when using the 5,400 pounds of raw material on hand?
4. A foreign supplier could furnish Barlow with additional stocks of the raw material at a substantial premium over the usual price. Assuming Barlow’s estimated customer demand is 600 units per product line and that the company has used its 5,400 pounds of raw material in an optimal fashion, what is the highest price Barlow Company should be willing to pay for an additional pound of materials?
Req 1 | A | B | C | ||
Direct materials per unit | 18 | 72 | 30 | ||
Direct materials cost per unit | 6 | 6 | 6 | ||
material unit /1 unit (Pound) | 3 | 12 | 5 | ||
(material cost per unit/per pound rate) | |||||
Contribution per unit | 36 | 72 | 50 | ||
Contribution per pound | 12 | 6 | 10 | ||
(Contribution per unit/no. of pounds required per 1 unit) | |||||
Req 2 | Product A should be manufactured because of highest contribution margin per pound | ||||
Maximum units can be produced with given material | 1800 | (5400/3 pound per unit) | |||
Contribution per unit | 36 | ||||
Total maximum contribution | 64800 | ||||
Req 3 | A | B | C | Total | |
Product ranking (OF production) | 1 | 3 | 2 | ||
No. of Units | 600 | 50 | 600 | ||
No. of pounds used | 1800 | 600 | 3000 | 5400 | |
(Balancing figure) | |||||
Contribution per unit | 36 | 72 | 50 | ||
Total Contribution | 21600 | 3600 | 30000 | 55200 | |
Req 4 | Highest Price can be offered to Foreign Supplier | 6 | (Upto the contribution product yielding lowest contribution per pound) | ||