In: Accounting
Cane Company manufactures two products called Alpha and Beta that sell for $120 and $80, respectively. Each product uses only one type of raw material that costs $6 per pound. The company has the capacity to annually produce 100,000 units of each product. Its average cost per unit for each product at this level of activity are given below: Alpha Beta Direct materials $ 30 $ 12 Direct labor 20 15 Variable manufacturing overhead 7 5 Traceable fixed manufacturing overhead 16 18 Variable selling expenses 12 8 Common fixed expenses 15 10 Total cost per unit $ 100 $ 68 The company considers its traceable fixed manufacturing overhead to be avoidable, whereas its common fixed expenses are unavoidable and have been allocated to products based on sales dollars.
12.What contribution margin per pound of raw material is earned by each of the two products?
13. Assume that Cane’s customers would buy a maximum of 80,000 units of Alpha and 60,000 units of Beta. Also assume that the raw material available for production is limited to 160,000 pounds. How many units of each product should Cane produce to maximize its profits?
14. Assume that Cane’s customers would buy a maximum of 80,000 units of Alpha and 60,000 units of Beta. Also assume that the raw material available for production is limited to 160,000 pounds. What total contribution margin will it earn?
12 | Contribution Margin per pound of raw material earned | ||||
Alpha | Beta | ||||
Selling Price per Unit | 120 | 80 | |||
Less: Variable Cost : | |||||
Direct Material | 30 | 12 | |||
Direct Labor | 20 | 15 | |||
Variable Manufacturing Overhead | 7 | 5 | |||
Variable Selling Expense | 12 | 8 | |||
Total Variable Cost per Unit | 69 | 40 | |||
Contribution Margin per Unit (A) | 51 | 40 | |||
Pound of Direct Material required for one Unit : | |||||
Direct Material | 30 | 12 | |||
Cost per pound of Direct Material | 6 | 6 | |||
Pound of Direct Material per Unit (B) | 5 | 2 | |||
Contribution Margin per pound of raw material (A/B) | 10.2 | 20 | |||
13 | Products | Pound Per Unit | Production Unit | Total Pound | |
Beta | 2 | 60,000 | 1,20,000 | ||
Alpha | 5 | 8,000 | 40,000 | ||
Total | 1,60,000 | ||||
Working: | |||||
Having more contribution per unit on Raw Material is for Beta. So Beta produce first.After Beta satisfied, remaining is for Alpha. | |||||
Raw Material Production Limit | 1,60,000 | ||||
Less: Beta (60,000*2) | 1,20,000 | ||||
Balance for Alpha (40,000/5) | 8,000 Unit | ||||
14 | Total Contribution Margin earn | Alpha | Beta | ||
Number of Unit Produced (A) | 8,000 | 60,000 | |||
Contribution Margin per Unit (B) | 51 | 40 | |||
Contribution Margin per Product (A*B) | 4,08,000 | 24,00,000 | |||
Total Contribution Margin | 28,08,000 |