In: Accounting
Maize and Blue Co. is a multinational enterprise (MNE) that
manufactures many different products as parts for the aerospace
industry. The new controller, Mary, has been asked by the president
of the company to provide accounting data for decisions she needs
to make. Each question is worth 1 point.
Special Order: Suppose Wolverine Corp. approached
your company, Maize and Blue Co., with a special order. Wolverine
Corp. wishes to purchase 63,000 "warning" decals for its electrical
panels and offers to pay you $0.86 per decal. Your company has
enough capacity to handle the special order and its total
production cost is $0.56 per decal, as follows:
Variable costs: | |
Direct materials | $0.13 |
Direct labor | $0.10 |
Variable overhead | $0.13 |
Fixed overhead | $0.20 |
Total cost | $0.56 |
1. What are the total relevant costs if Maize and Blue accepts the special order?
2. What is the increase or decrease in net operating income from the order if Maize and Blue accepts the special order? Enter an increase as a positive number and a decrease as a negative number.
3. Discontinuing a Product Line: Maize and Blue is considering discontinuing one of its product lines. During the past year, the product line's income statement showed the following:
Sales revenue | $7,389,000 |
Less: cost of goods sold | $6,500,000 |
Gross profit | $889,000 |
Less: operating expenses | $1,600,000 |
Operating income (loss) | $-711,000 |
Fixed manufacturing overhead costs account for 10% of the cost of goods, while only 30% of the operating expenses are fixed. Since the product line is just one of Maize and Blue's products, only $740,000 of total fixed expenses (the majority of which is advertising) will be eliminated if the product line is discontinued. If the company decides to discontinue the product line, how much will the company's net operating income increase or decrease? Enter an increase as a positive number and a decrease as a negative number.
Answer questions 4 and 5 with the following
information:
Maize and Blue packages small LED lights for plane instrument
panels. Cost data for this packaging process are as
follows:
Unit Cost | ||
Packaging materials (e.g., boxes, bubble-wrap) | $2.18 | |
Packaging direct labor | $0.67 | |
Indirect materials (e.g., tape, labels) | $0.42 | |
Packaging supervision (variable) | $0.40 | |
Other fixed manufacturing overhead | $1.46 | |
Total packaging cost | $5.13 |
An outside supplier has offered to do all the packaging for a price
of $4 per unit for all packaging-related activities if Maize and
Blue signs a one-year contract for a minimum of 143,400 units
produced each year. Maize and Blue could use the factory space now
occupied by the packaging process to expand production to another
product line. This expansion is expected to generate an additional
$155,000 in profit per year.
4. Make or Buy: What are the total relevant costs
of continuing to package the products internally; that is, which of
the annual costs is avoidable if Maize and Blue outsources the
packaging process?
5. Make or Buy: What is the relevant cost of outsourcing the packaging process considering the profit from expanding production of another product?
Relevant Costs are those costs which are pertinent to a decision. In Other words, these are the costs which are influenced by a decision. Those costs which are not affected by the decision are not relevant costs.
All variable costs are relevant costs. Fixed assets which do not vary with the decision are irrelevant costs.
Step 1: - Total relevant costs if Maize and Blue accepts the special order.
Variable costs: | Per Unit | Total |
Direct materials | 0.13 | 8190 |
Direct labor | 0.10 | 6300 |
Variable overhead | 0.13 | 8190 |
Fixed overhead (Irrelevant Cost) | 0 | 0 |
Total Relevant Cost | 0.36 | 22680 |
Step 2: - The increase (decrease) in net operating income from the order if Maize and Blue accepts the special order
Increase in Operating income from Special Order | 0.86 | 54180 |
Total Relevant Cost | 0.36 | 22680 |
Increase in Net Operating Income | 0.50 | 31500 |
Step 3: - Calculating increase(decrease) net operating income due to discontinue the product line.
Particulars | Amount | Calculations |
Fixed manufacturing overhead | 650000 | 6500000*10%=650000 |
fixed operating expenses | 480000 | 1600000*30%=480000 |
Total Fixed Cost | 1130000 | |
Less:- Fixed Cost Eliminated | 740000 | |
Loss on Discontinued Operations | (390000) |
Increase or Decrease in Net operating Income due to discontinuing operation | |
Particulars | Amount |
Loss on Discontinued Operations | (390000) |
Less:- Operating income (loss) | (711000) |
Increase in Operating Income | 321000 |
Step 4: - Make or Buy: The total relevant costs of continuing to package the products internally.
Particulars | Unit Cost |
Packaging materials (e.g., boxes, bubble-wrap) | 2.18 |
Packaging direct labor | 0.67 |
Indirect materials (e.g., tape, labels) | 0.42 |
Packaging supervision (variable) | 0.40 |
Total Variable Cost | 3.67 |
Other fixed manufacturing overhead (Irrelevant Cost) | 0.00 |
Total packaging cost | 3.67 |
Packaging Units | 143400 |
Total Relevant Cost of Packaging (internally) | 526278 |
Variable costs such as Packaging Material, packaging direct labor, indirect material packaging supervision are costs avoidable if Maize and Blue outsources the packaging process
Step 5: - Make or Buy: The relevant cost of outsourcing the packaging process considering the profit from expanding production of another product.
Particulars | ||
Profit from Expansion project (A) | 155000 | |
Less :- Incremental Variable cost of packaging | ||
Outsourcing Suppliers Price | 4.00 | |
Variable Cost Avoided (internal Packaging) | 3.67 | |
Relevant Variable Cost | 0.33 | |
No of Packaging Units | 143400 | |
Total Incremental Variable cost of packaging (B) | 47322 | |
Net Increase In Profit Due to Outsourcing Packaging (A -B) | 107678 |