In: Accounting
Arctic Air Inc. manufactures cooling units for commercial buildings. The price and cost of goods sold for each unit are as follows:
1 |
Price per unit |
$60,000.00 |
2 |
Cost of goods sold |
28,000.00 |
3 |
Gross profit per unit |
$32,000.00 |
In addition, the company incurs selling and administrative expenses of $226,250. The company wishes to assign these costs to its three major customers, Gough Industries, Breen Inc., and The Martin Group. These expenses are related to three major nonmanufacturing activities: customer service, project bidding, and engineering support. The engineering support is in the form of engineering changes that are placed by the customer to change the design of a product. The budgeted activity costs and activity bases associated with these activities are:
1 |
Activity |
Budgeted Activity Cost |
Activity Base |
2 |
Customer service |
$31,500.00 |
Number of service requests |
3 |
Project bidding |
74,000.00 |
Number of bids |
4 |
Engineering support |
120,750.00 |
Number of customer design changes |
5 |
Total costs |
$226,250.00 |
Activity-base usage and unit volume information for the three customers is as follows:
Gough Industries |
Breen Inc. |
The Martin |
||
---|---|---|---|---|
Group |
Total |
|||
Number of service requests | 36 | 28 | 116 | 180 |
Number of bids | 50 | 40 | 95 | 185 |
Number of customer design changes | 18 | 35 | 108 | 161 |
Unit volume | 30 | 16 | 4 | 50 |
Required: | |
1. | Determine the activity rates for each of the three nonmanufacturing activity pools. Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. |
2. | Determine the activity costs allocated to the three customers, using the activity rates in (1). Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. |
3. | Construct customer profitability reports for the three customers, dated for the year ended December 31, using the activity costs in (2). The reports should disclose the gross profit and income from operations associated with each customer. Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. Be sure to complete the statement heading. Colons (:) will automatically appear if required. Enter all amounts as positive numbers, except for a negative income from operations. |
Labels | |
December 31 | |
For the Year Ended December 31 | |
Selling and administrative activities | |
Amount Descriptions | |
Breen Inc. | |
Cost of goods sold | |
Customer service | |
Engineering support | |
Gough Industries | |
Gross profit | |
Income from operations | |
Other income (expense) | |
Plantwide factory overhead rate | |
Product cost distortion | |
Project bidding | |
Revenues | |
The Martin Group | |
Total selling and administrative activities |
1. Determine the activity rates for each of the three nonmanufacturing activity pools. Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries.
1 |
per serv. req. |
||
2 |
per bid |
||
3 |
per design change |
2. Determine the activity costs allocated to the three customers, using the activity rates in (1). Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries.
1 |
Activity Costs |
|
2 |
||
3 |
||
4 |
3. Construct customer profitability reports for the three customers, dated for the year ended December 31, using the activity costs in (2). The reports should disclose the gross profit and income from operations associated with each customer. Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. Be sure to complete the statement heading. Colons (:) will automatically appear if required. Enter all amounts as positive numbers, except for a negative income from operations.
Arctic Air Inc. |
Customer Profitability Report |
1 |
Gough Industries |
Breen Inc. |
The Martin Group |
|
2 |
||||
3 |
||||
4 |
||||
5 |
||||
6 |
||||
7 |
||||
8 |
||||
9 |
||||
10 |
1.
1 | Customer service | $175 | per serv. req. |
2 | Project bidding | $400 | per bid |
3 | Engineering support | $750 | per design change |
Working:
Customer service = $31500/180 = $175
Project bidding = $74000/185 = $400
Engineering support = $120750/161 = $750
2.
1 | Activity Costs | |
2 | Gough Industries | $39800 |
3 | Breen Inc. | $47150 |
4 | The Martin Group | $139300 |
Working:
Activity Rates | Gough Industries | Breen Inc. | The Martin Group | ||||
Activity-base usage | Activity Cost $ | Activity-base usage | Activity Cost $ | Activity-base usage | Activity Cost $ | ||
Customer service | 175 | 36 | 6300 | 28 | 4900 | 116 | 20300 |
Project bidding | 400 | 50 | 20000 | 40 | 16000 | 95 | 38000 |
Engineering support | 750 | 18 | 13500 | 35 | 26250 | 108 | 81000 |
Total Activity Costs $ | 39800 | 47150 | 139300 |
3.
Arctic Air Inc. | ||||
Customer Profitability Report | ||||
For the Year Ended December 31 | ||||
1 | Gough Industries | Breen Inc. | The Martin Group | |
2 | Revenues | 1800000 | 960000 | 240000 |
3 | Cost of goods sold | 840000 | 448000 | 112000 |
4 | Gross profit | 960000 | 512000 | 128000 |
5 | Selling and administrative activities | |||
6 | Customer service | 6300 | 4900 | 20300 |
7 | Project bidding | 20000 | 16000 | 38000 |
8 | Engineering support | 13500 | 26250 | 81000 |
9 | Total selling and administrative activities | 39800 | 47150 | 139300 |
10 | Income from operations | 920200 | 464850 | -11300 |