In: Accounting
Wilderness Products, Inc., has designed a self-inflating sleeping pad for use by backpackers and campers.
The following information is available about the new product:
a. An investment of $1,500,000 will be necessary to carry inventories and accounts receivable and to purchase some new equipment needed in the manufacturing process.
The company’s required rate of return is 10% on all investments.
b. A standard cost card has been prepared for the sleeping pad, as shown below: Standard Quantity or Hours Standard Price or Rate Standard Cost Direct materials 6 yards $ 3.00 per yard $ 18.00 Direct labor 3.6 hours $ 6.00 per hour 21.60 Manufacturing overhead (20% variable) 3.6 hours $ 10.00 per hour 36.00 Total standard cost per pad $ 75.60
c. The only variable selling and administrative expense will be a sales commission of $6 per pad. The fixed selling and administrative expenses will be $2,749,800 per year.
d. Because the company manufactures many products, no more than 97,200 direct labor-hours per year can be devoted to production of the new sleeping pads. e. Manufacturing overhead costs are allocated to products on the basis of direct labor-hours.
Required: 1. Assume that the company uses the absorption approach to cost-plus pricing. a. Compute the markup percentage that the company needs on the pads to achieve a 10% return on investment (ROI) if it sells all of the pads it can produce. b. What selling price per sleeping pad will the company establish if it uses a markup percentage on absorption cost? (Round intermediate calculations and final answer to 2 decimal places.) c. Assume that the company is able to sell all of the pads that it can produce. Prepare an income statement for the first year of activity. Compute the company’s ROI based on the first year of activity. 2. After marketing the sleeping pads for several years, the company is experiencing a falloff in demand due to an economic recession. A large retail outlet will make a bulk purchase of pads if its label is sewn in and if an acceptable price can be worked out. What is the minimum acceptable price for this special order? (Round your answer to 2 decimal places.)
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||
Part 1 a | ||||
No of Pads Produced | 97200 Hours/3.6 Hour per pad | 27,000 | pads | |
Markup Percentage | ||||
Required ROI | 1500000*10% | $ 150,000 | ||
Add: Selling and Admin Expense | ||||
Variable | 27000*6 | $ 162,000 | ||
Fixed | $ 2,749,800 | |||
Total A | $ 3,061,800 | |||
Unit Product Cost | $ 75.60 | |||
Units Sale | 27,000 | |||
Total Product Cost B | 75.6*27000 | $ 2,041,200 | ||
Markup Percentage | A/B | 150% | ||
Working: | ||||
Unit product cost: | ||||
Direct Material | $ 18.00 | |||
Direct Labor | $ 21.60 | |||
Variable Overhead | 36*20% | $ 7.20 | ||
Fixed Overhead | $ 28.80 | |||
$ 75.60 | ||||
Part 1 b | ||||
Product cost per unit | $ 75.60 | |||
Mark up | 150% | $ 113.40 | ||
Selling Price | $ 189 | |||
Part 1 c | ||||
Sale | 27000*$ 189 | $ 5,103,000 | ||
Less: Cost of Goods Sold | 27000*$ 75.6 | $ 2,041,200 | ||
Gross Maring | $ 3,061,800 | |||
Less: Selling and Admin Expense | $ 2,911,800 | |||
Net Operating Income | $ 150,000 | |||
Part 2 | ||||
Variable Costs: | ||||
Direct Material | $ 18 | |||
Direct Labor | $ 22 | |||
Variable Overhead | $ 7 | |||
Variable Selling and Admin | $ 6 | |||
Minimum Acceptable price | $ 53 |