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 | ||||||