In: Accounting
McNulty, Inc., produces desks and chairs. A new CFO has just been hired and announces a new policy that if a product cannot earn a margin of at least 20 percent, it will be dropped. The margin is computed as product gross profit divided by reported product cost.
Manufacturing overhead for year 1 totaled $800,000. Overhead is allocated to products based on direct labor cost. Data for year 1 show the following:
Chairs | Desks | |||||
Sales revenue | $ | 1,150,000 | $ | 2,105,000 | ||
Direct materials | 584,000 | 800,000 | ||||
Direct labor | 160,000 | 340,000 | ||||
Required:
a-1. Based on the CFO's new policy, calculate the profit margin for both chairs and desks.
a-2. Which of the two products should be dropped?
Chairs | |
Desks |
b. Regardless of your answer in requirement a, the CFO decides at the beginning of year 2 to drop the chair product. The company cost analyst estimates that overhead without the chair line will be $650,000. The revenue and costs for desks are expected to be the same as last year. What is the estimated margin for desks in year 2? (Enter your answer as a percentage rounded to 1 decimal place (i.e., 32.1).)
If it is helpful, please rate the answer and if any doubt arises let me know
a - 1 | Profit Margin | |||
Chairs | 15% | |||
Desks | 25% | |||
a - 2 | Chairs | |||
As Chairs gives less profit margin | ||||
b. | Estimated margin for desks - Year 2 | 18% | ||
Workings: | ||||
a - 1 | Chairs | Desks | ||
(i) | Sales Revenue | $ 11,50,000 | $ 21,05,000 | |
Direct material | $ 5,84,000 | $ 8,00,000 | ||
Direct labor | $ 1,60,000 | $ 3,40,000 | ||
Overhead | $ 2,56,000 | $ 5,44,000 | ||
(ii) | Total cost | $ 10,00,000 | $ 16,84,000 | |
(iii) = (i) - (ii) | Gross Profit | $ 1,50,000 | $ 4,21,000 | |
(iii) / (ii) | Profit Margin | 15% | 25% | |
Chairs | Desks | Total | ||
(i) | Direct labor | $ 1,60,000 | $ 3,40,000 | $ 5,00,000 |
(ii) = (i) / $500000 | Weight | 32% | 68% | |
(ii) X $800000 | Overhead | $ 2,56,000 | $ 5,44,000 | $ 8,00,000 |
b. | Desks | |||
(i) | Sales Revenue | $ 21,05,000 | ||
Direct material | $ 8,00,000 | |||
Direct labor | $ 3,40,000 | |||
Overhead | $ 6,50,000 | |||
(ii) | Total cost | $ 17,90,000 | ||
(iii) = (i) - (ii) | Gross Profit | $ 3,15,000 | ||
(iii) / (ii) | Profit Margin | 18% |