In: Accounting
Carlson Automotive Company manufactures fuel-injection systems.
It manufactured and sold 60,000 units
in 2018 and 64,000 units in 2019 at $25 per unit. In 2018, the firm
used 75,000 pounds of alloy TPX–45 at
$7.20 per pound and used 10,000 direct labor hours at an hourly
wage rate of $30. In 2019, the firm used
89,600 pounds of alloy TPX–45 at $6.80 per pound and used 10,847
direct labor hours at an hourly wage
rate of $32. The total amount of all other expenses remains the
same at $450,000 each year. Jerry Olson,
CEO, was disappointed that although the total sales increased in
2019, operating income declined from
$210,000 in 2018 to $193,616 in 2019.
1. Detailed partition of partial financial productivity.
2. Total productivity for 2018 and 2019 as measured in both units
and sales dollars.
Particulars | 2018 | 2019 | |||||||
Unit Base | Rate per unit | Total | Unit Base | Rate per unit | Total | ||||
Sale | 60000 | 25 | 15,00,000.00 | 64000 | 25 | 16,00,000.00 | |||
Variable Costs | |||||||||
Direct Material | 75000 | 7.2 | 5,40,000.00 | 89600 | 6.8 | 6,09,280.00 | |||
Direct Labour | 10000 | 30 | 3,00,000.00 | 10847 | 32 | 3,47,104.00 | |||
6,60,000.00 | 6,43,616.00 | ||||||||
Fixed Costs | 4,50,000.00 | 4,50,000.00 | |||||||
Operting Income | 2,10,000.00 | 1,93,616.00 | |||||||
There has been a reduction in oeprating income from 2018 to 2019. This is due to the following reasons: | |||||||||
1) Direct Material per unit | 2018 | 2019 | |||||||
75000/60000 | 89600/64000 | ||||||||
1.25 | 1.4 | ||||||||
Although there has been a redcution in Direct material price per unit but clearly there has been an increase in number of hours consumed per unit | |||||||||
2) Direct Labour per unit | 2018 | 2019 | |||||||
10000/60000 | 10847/64000 | ||||||||
0.167 | 0.169 | ||||||||
There has been a small increase in number of hours per unit but rate has been increased by $2 per labour hour which has lead to reduction in operating income for the year 2019 |