In: Accounting
Silver Gold
|
Price |
$30 |
$125 |
|
Material |
8 |
35 |
|
Labor |
5 |
73 |
|
Contribution Margin |
||
|
Labor Hours Required |
$0 .75 |
$1.00 |
|
Demand |
100 |
75 |
Fixed Costs = $10,000; Labor hours available = 100
Are there enough labor hours to satisfy demand for both types?_____
Sales $200,000
Variable Costs 125,000
Avoidable Fixed Costs $80,000
Unavoidable Fixed Costs $10,000
| Contribution margin per DLH | ||||||
| Silver | Gold | |||||
| Selling price | 30 | 125 | ||||
| Less: variable cost | ||||||
| Material | 8 | 35 | ||||
| Labour | 5 | 73 | ||||
| Contribution margin per unit | 17 | 17 | ||||
| Divide: DLH per unit | 0.75 | 1 | ||||
| Contribution margin per DLH | 22.67 | 17 | ||||
| Ranking | First | Second | ||||
| Req b. | ||||||
| Total DLH available | 100 | |||||
| Less: DLH used in Silver (100*0.75) | 75 | |||||
| Hours available for GOLD | 25 | |||||
| Number of units of GOLD (25/1) | 25 | |||||
| Silver | Gold | Total | ||||
| Number of units of Product | 100 | 25 | ||||
| Sales revenue | 3000 | 3125 | 6125 | |||
| Less: variable cost | ||||||
| Material | 800 | 875 | 1675 | |||
| Labour | 500 | 1825 | 2325 | |||
| Contribution margin | 1700 | 425 | 2125 | |||
| Less: Fixed cost | 10000 | |||||
| Net Income (Loss) | -7875 | |||||
| Req II | ||||||
| Continue | Discontinue | Effect on icnome | ||||
| Sales | 200000 | 0 | -200000 | |||
| Less: variable cost | 125000 | 0 | 125000 | |||
| Contribution | 75000 | 0 | -75000 | |||
| Avoidable fixed cost | 80000 | 0 | 80000 | |||
| Unavoidable fixed cost | 10000 | 10000 | 0 | |||
| Net income | -15000 | -10000 | 5000 | |||
| Net financial advantage of discontinuance is $ 5,000 | ||||||