In: Accounting
Question 5: Relevant information for decisions (20 marks in total)
The development of a new pesticide for the horticultural industry has been successful. David is now discussing with you options to expand operations to include this new line of pesticide, Microcide. A key issue is whether to make one of the components of the pesticide, Factor X, or to buy it in. Demand for the next 12 months is expected to be 200,000 litres. Costs if FOL makes all the components are as follows:
Direct material |
$ 1,200,000 |
||
Direct labour |
$ 190,000 |
||
Factory overhead variable |
$ 25,000 |
||
Factory overhead fixed |
$ 300,000 |
||
Total costs |
$ 1,715,000 |
||
If FOL buys in the Factor X the unit costs of direct material will increase by 10%. Fixed costs will decrease by 65% representing the costs of the additional section of the production line which are avoided if the Factor X is bought in.
If FOL produces Factor X as part of the joint process of producing Microcide production, there will be a surplus of 30,000 litres of Factor X which can be sold at $4.50 per litre.
Required
1.
MAKE DECISION |
BUY DECISION |
|||
Particulars |
Total Cost |
Cost per unit |
Total Cost |
Cost per unit |
Direct Material |
$ 12,00,000 |
$ 6 |
$ 1320,000 |
$ 6.6 |
Direct Labor |
$ 190,000 |
$ 0.95 |
$ 190,000 |
$ 0.95 |
Variable Factory Overeheads |
$ 25,000 |
$ 0.125 |
$ 25,000 |
$ 0.125 |
Total Variable Cost |
$ 14,15,000 |
$ 7.075 |
$ 1535,000 |
$ 7.675 |
Fixed Overhead Cost |
$ 300,000 |
$ 1.5 |
$ 105,000 |
$ 0.525 |
Total Cost |
$ 17,15,000 |
$ 8.575 |
$ 1640,000 |
$ 8.2 |
Savings due to sale of Excess of Factor X |
($ 135000) |
($ 0.675) |
($0) |
($ 0) |
Relevant Cost of the option |
$ 15,80,000 |
$ 7.90 |
$ 1640,000 |
$ 8.2 |
The difference between the MAKE DECISION AND BUY DECISION is that the decision to make the component reduces the per unit cost by $ 0.30 per unit and reduces the total cost by $ 60000.
Notes:
Particulars |
Total Cost |
Cost per unit |
Direct Material |
$ 12,00,000 |
$ 6 |
Direct Labor |
$ 190,000 |
$ 0.95 |
Variable Factory Overeheads |
$ 25,000 |
$ 0.125 |
Fixed Overhead |
$ 300,000 |
|
Particulars |
Cost of Making |
Cost of Buying |
Direct Material |
$ 6 |
$ 6.6 |
Direct Labor |
$ 0.95 |
$ 0.95 |
Variable Factory Overeheads |
$ 0.125 |
$ 0.125 |
Total Variable Cost per unit |
$ 7.075 |
$ 7.675 |
Units |
200,000 |
200,000 |
Total Variable Cost |
$ 1415000 |
$ 1535,000 |
Fixed cost |
$ 300,000 |
$ 105000 |
Total Relevant Cost |
$ 17,15,000 |
$ 16,40,000 |
Less: Savings due to sale of excess Of Factor X ($ 4.5*30,000 litres) |
($ 135,000) |
|
Total Relevant cost of the option |
$ 15,80,000 |
$ 16,40,000 |
2.
In take a decision as to wheter a company should go in for the Buy Option or the Make option, there are various qualitative and quantitative factors that are to be considered. Whether to give more weightage to the qualitative factors or the quantitative factors is a decision that is taken after considering the kind of business the organization is involved in: