In: Accounting
Silven Industries, which manufactures and sells a highly successful line of summer lotions and insect repellents, has decided to diversify in order to stabilize sales throughout the year. A natural area for the company to consider is the production of winter lotions and creams to prevent dry and chapped skin. |
After considerable research, a winter products line has been developed. However, Silven’s president has decided to introduce only one of the new products for this coming winter. If the product is a success, further expansion in future years will be initiated. |
The product selected (called Chap-Off) is a lip balm that will be sold in a lipstick-type tube. The product will be sold to wholesalers in boxes of 8 tubes for $7.20 per box. Because of excess capacity, no additional fixed manufacturing overhead costs will be incurred to produce the product. However, a $80,000 charge for fixed manufacturing overhead will be absorbed by the product under the company’s absorption costing system. |
Using the estimated sales and production of 100,000 boxes of Chap-Off, the Accounting Department has developed the following cost per box: |
Direct materials | $ | 3.40 | |
Direct labor | 1.00 | ||
Manufacturing overhead | 1.50 | ||
Total cost | $ | 5.90 | |
The costs above include costs for producing both the lip balm and the tube that contains it. As an alternative to making the tubes, Silven has approached a supplier to discuss the possibility of purchasing the tubes for Chap-Off. The purchase price of the empty tubes from the supplier would be $1.10 per box of 8 tubes. If Silven Industries accepts the purchase proposal, direct labor and variable manufacturing overhead costs per box of Chap-Off would be reduced by 10% and direct materials costs would be reduced by 20%. |
Instead of sales of 100,000 boxes, revised estimates show a sales volume of 122,000 boxes. At this new volume, additional equipment must be acquired to manufacture the tubes at an annual rental of $40,000. Assume that the outside supplier will not accept an order for less than 122,000 boxes. |
a. |
Calculate the total relevant cost of making 122,000 boxes and total relevant cost of buying 122,000 boxes. (Do not round intermediate calculations.) |
Total cost (Making) : __________ | |
Total cost (Buying): ___________ |
b. | Based on the above calculations, should Silven Industries make or buy the boxes? |
|
4. |
Refer to the data in (3) above. Assume that the outside supplier will accept an order of any size for the tubes at $1.10 per box. Which of these is the best alternative? |
|
Solution 1a: | |||
Computation of variable Manufacturing Overhead per unit | |||
Total Manufacturing overhead per unit | 1.50 | ||
Less: Fixed manufacturing overhead per unit | |||
Total fixed overhead | 80000 | ||
/ number of Boxes | 100000 | 0.80 | |
Variable manufacturing overhead per unit | 0.70 | ||
Total variable cost of producing one box of Chap-Off | |||
Direct materials | 3.40 | ||
Direct labor | 1.00 | ||
Variable manufacturing overhead | 0.70 | ||
Total variable cost of producing one box of Chap-Off | 5.10 | ||
Solution 1b: | |||
Avoidable manufacturing costs per box of Chap-off | |||
Existing | Reduction % | Avoidable cost | |
Direct materials | 3.40 | 20% | 0.68 |
Direct labor | 1.00 | 10% | 0.10 |
Variable manufacturing overhead | 0.70 | 10% | 0.07 |
Avoidable manufacturing costs per box of Chap-off | 0.85 | ||
Computation of Total variable cost of producing one box of Chap-Off, if purchased from outside supplier | |||
Total variable cost of producing one box of Chap-Off | 5.10 | ||
Less: Avoidable manufacturing costs per box of Chap-off | -0.85 | ||
Add: purchased from outside supplier per box of tubes | 1.10 | ||
Total variable cost per box of Chap-Off, if purchased | 5.35 | ||
Solution 1c: | |||
Should Silven Industries make or Buy the Tubes = | Make | ||
(Because buying cost is higher than making cost) | |||
Solution 2: | |||
Maximum Price = Avoidable costs per box of Chap-off | 0.85 | ||
Solution 3a and 3b: | |||
For Revised volume of Boxes of Tubes: | Cost to Make | Cost to Buy | |
Number of Boxes | 122000 | 122000 | |
*Cost per box | 5.10 | 5.35 | |
Normal Costs | 622200 | 652700 | |
Add: Annual Rent on Extra Equipment | 40000 | 0 | |
Total Relevent costs to make or buy | 662200 | 652700 | |
a. Financial advantage (Disadvantage) if buy: | Advantage | ||
(Cost to make - Cost to buy) | 9500 | ||
b. make or Buy the boxes of Tubes? | Buy | ||
Solution 4: | |||
Number of Boxes of tubes manufactured by Silven | 100000 | ||
Number of Boxes of tubes purchased from outside | 22000 |