In: Accounting
PART 1:
Arequipa Enterprises (AE) began as a maker of industrial drafting
equipment. After several successful years, the company has
graduated into making two popular products: a plotter and a 3D
printer. Both products have the same variable costs as shown below.
Variable costs per unit:
Direct materials $ 70
Direct labour $130
Variable manufacturing overhead $ 30
Sales Commission $ 20
Total $250
In order to maintain good customer service, AE keeps about 500
units of each product on hand as warehouse inventory.
The company has a long-term contract to rent manufacturing
equipment and necessary space for $9,000,000 per year. General
& administrative costs amount to $2,100,000 per year.
Costs and unit sales are expected to be consistent from last year to the current year. Based on last years’ results, AE expects to sell 10,000 units of each product this year. The plotters are priced at $800 and the 3D printers at $1,000.
Rachel Merrett, president of the company, is considering how best to motivate her managers. She feels it is fair to provide bonuses once the company’s operating income is 5% above the expected operating income.
Required:
a) Prepare a contribution format income statement for AE using
variable costing.
b) Prepare an income statement for AE using absorption costing.
c) Based on Rachel’s approach, what is the operating income level that AE must generate before managers are eligible for bonuses?
d) Rachel can specify the use of either the contribution format income statement or the absorption costing income statement in defining the bonus threshold. Which would you recommend she use? Explain why.
PART 2:
A few weeks later, Rachel is pondering how she should respond to a request for a bid that has just been brought in by her sales manager. The request comes from an overseas company operating outside of AE's usual market area and is for a one-time shipment of 5,000 customized 3D printers. The overseas company has offered to pay all shipping costs FOB plant. The customized printers would carry the same variable cost as AE’s standard product but would require an estimated $100,000 in retooling costs to fulfill the custom specifications.
Rachel believes that currently the company has sufficient capacity to handle the additional 5,000 units of output without needing additional equipment or space. The production manager feels it would be possible to build the units, but the plant will be nearing or just over their capacity.
In considering what price to bid, Rachel wants to first determine the minimum price that she can accept on the order without lowering the company's operating income. The sales manager has suggested a figure of $720/unit) based on the following calculations:
Variable costs per unit | $250 |
Fixed manufacturing cost per unit | $450 |
Retooling costs per unit ($100,000/5,000 units) | $ 20 |
Full manufacturing cost per unit | $720 |
The production manager felt they could go as low as $630/unit, based on spreading the fixed manufacturing costs over 25,000 units rather than 20,000 units without the special order.
Required:
Can someone help me with this question please?
Solution:
1. Contribution format income statement for AE using variable costing.
Particulars | Plotter ($) | 3D Printer ($) |
Sale Price (A) | 800.00 | 1000.00 |
Direct Material | 70.00 | 70.00 |
Direct Labour | 130.00 | 130.00 |
Variable Manufacturing Cost | 30.00 | 30.00 |
Sale Commission | 20.00 | 20.00 |
Total Variable Cost (B) | 250.00 | 250.00 |
Countribution (C) = (A-B) | 550.00 | 750.00 |
Expected Nos Of Units Sale during the year | 10000 | 10000 |
Total Countribution | 5500000.00 | 7500000.00 |
Solution-2
Income statement using Absorption Costing
Particulars | Plotter ($) | 3D Printer ($) |
Sale Price (A) | ||
Plotter 10000X800 | 8000000.00 | |
3 D Printer 10000X1000 | 10000000.00 | |
Total Sale Value | 8000000.00 | 10000000.00 |
Less Direct Expenses:- | ||
Direct Material (10000X70) | (700000.00) | (700000.00) |
Direct Labour (10000X130) | (1300000.00) | (1300000.00) |
Variable Manufacturing Cost (10000X30) | (300000.00) | (300000.00) |
Sale Commission | (200000.00) | (200000.00) |
Total Income Before Indirect Expenses | 5500000.00 | 7500000.00 |
Overall Income Before Indirect Expenses | 13000000.00 | |
Less: Indirect Cost | ||
Rent Of MAnufacturing Equipments | 9000000.00 | |
General & administrative costs | 2100000.00 | |
Net Income | 1900000.00 |
Solution:3
Calculation Of Operating Income
Operating Income = (Total Revenue Less Operation Expenses)
Operational Expenses = Direct Cost
Hence:
In the current problem Operating Income is equal to total countribution as mentioned in Solution-1 whish is ($13000000.00)
Operating Income Required for Bonus = 13000000X105/100 = 13650000.00
Solution: 4
As per my opinion Rachel Merret (The President), should declare the bonus on the basis of Absorption Costing because this mathod cover all cost (Direct + Indirect), On the other hand countribution costing techniques just cover the direct cost only.
Solution 1 (Part-2)
1. Calculation of minimum sale price for new order
Particulars | Amount ($) |
Total Variable Cost (As stated in Problem) | 250.00 |
Add: Additional Tooling cost (100000/5000) | 20.00 |
Estimated Minimum Price to be Quoted | 270.00 |
As per above calculation $270.00 (Per Printer) can be fixed for overseas order.
Above mentioned price only variable cost is considerd, because the fixed cost already covered from domestic order. Hence as per my opinion $270.00 is the minimum sale price to be considerd by Rachel.
Solution-2 (Part-2)
Following two risk should considerd by Richel before accepting overseas order
1. Availabilty of Critical Resources: While accepting overseas order, an organisation should consider resources which is critical in nature. It may be (Manpower supply, Raw material, energy availabilty & sufficient plant capacity to complete the additional production of Printers). if AE ignore the such factor, it may face trouble to meet the domestic requirement, which may affect the Goodwill of the organisation.
2. Quality Control Aapects: Normally it is observed in so many case studies, organisation which operates their business globaly fail to meet the quality standards. It leads to recall the sold products for re-operation, which is the losses of time and resources.
Hence: It is adviced to Richel, before accepting the overseas order carefully consider the quality aspects of the client and discuss the quality team whether they are capable to meet the quality standards or not.