Nguyễn Khánh Hiền - additional exercise

Additional exercise:
Absorption costing approach

Number of units produced & sold 12,500 units
Unit product cost $30
Annual SA expense $60,000
Estimated investment required $500,000
Desired ROI 18%
Cost base /unit = product cost/u = $30/u

Markup percentage
Non −production cost a year+ Desired Profit a year $ 60,000+18 %∗$ 500,000
¿ = =40 %
Production cost a year (¿ cost base a year ) $ 30 /u∗12,500 u
2. Price quotation sheet

Cost base/u $30/u
Markup/u $30/u*40% = $12/u
Sales price/u $42/u
Contribution costing approach

Number of units produced & sold 12,500 units
Variable product cost per unit $20
Variable SA expense per unit $4
Desired ROI 18%
Cost base/unit = VC/u = $20/u + $4/u = $24/u
Fixed production cost (year) = ($30/u -$20/u)*12,500u = $125,000
Fixed non-production cost (year) = $60,000 – 12,500u*$4/u = $10,000
Markup percentage
¿ cost per year + Desired Profit a year [125,000+10,000]+18 %∗$ 500,000
¿ =¿ =75 %
Variable cost a year (¿ cost base a year ) $ 2 4 /u∗12,500
2. Price quotation sheet

Cost base/u $24/u
Markup/u $24/u*75% = $18
Sales price/u $42/u
EXERCISE A-2
Number of units produced = Number of units 12,500 units
sold
Unit product cost $30
Annual SA expense $60,000
Desired ROI 18%
1. Markup (a year) = Non-production cost a year + Desired Profit a year
= $60,000 + 18%*$500,000 = $150,000
2. Target selling price per unit = Cost base (per unit) + Markup (per unit)
= $30 + $150,000/12,500 = $42
EXERCISE A-3
Number of units sold 50,000 units
Market price $65
Estimated investment required $2,500,000
Desired ROI 20%
Target cost per unit = Market price - Target profit per unit
$ 2,500,000∗20 %
= $ 65− =$ 55
50,000
EXERCISE 12-4
Normal oders
Product cost $143+$86+$35=$264
Direct materials $143
Direct labor $86
POH $35
Fixed POH $35-$7 = $28
Variable POH $7
Normal selling price $389.95
Contribution income statement (per unit)
Sales $389.95
VC $143+$86+$7 = $236
CM $389.95-$236 = $153.95
FC $28
NOI $153.95-$28 = $125.95
NOI for normal orders > 0  CM of normal orders already covers FC
Special order: 10 bracelets
Product cost $149+$86+$53.5=$288.5
Direct materials $143+$6 = $149
Direct labor $86
POH $46.5+$7=$53.5
Fixed POH $465/10=$46.5
Variable POH $7
Special selling price $349.95
Sales $349.95
VC $149+$86+$7 = $242
CM $349.95-$242 = $107.95
FC $46.5
NOI $107.95-$46.5 = $61.45
NOI for special order > 0  Total NOI increases  Accept the special order
EXERCISE 12-14
Normal oders
Normal number of unit sold a month 8,000
Direct materials $2.5
Direct labor $3
Variable POH $0.5
Fixed POH $4.25
Variable SA expense $1.5
Fixed SA expense $2
Selling price per unit $15
Sales $15
VC $2.5 + $3 + $0.5 + $1.5 = $7.5
CM $15 - $7.5 = $7.5
FC $4.25 + $2 = $6.25
NOI $7.5 - $6.25 = $1.25
NOI for normal orders > 0  CM of normal orders already covers FC
Special order:
Normal number of unit sold a month 2,000
Direct materials $2.5
Direct labor $3
Variable POH $0.5
Fixed POH $0
Variable SA expense $1.5
Fixed SA expense $0
Selling price per unit $12
The company’s capacity = 10,000 units per month
Sales $12
VC $2.5 + $3 + $0.5 + $1.5 = $7.5
CM $12 - $7.5 = $4.5
FC $0
NOI $4.5
1. If the order is acceptes, monthly profit will increase: 2,000*$4.5 = $9,000
2.
Contribution income statement for the previous month: units sold = 8,000-500=7,500
Sales $15*7,500 = $112,500
VC $7.5*7,500 = $56,250
CM $112,500 - $56,250 = $56,250
FC $3.5*8,000 = $28,000
NOI $56,250 - $28,000 = $28,250
Previous year: NOI > 0  CM already covered FC
Cost to establish minimum price for 500 products left over is variable unit cost.
Because:
Price per unit = Cost per unit + Profit per unit  Min Price per unit = Cost per unit
(Profit = 0)  Min Price = Variable selling and administrative cost (CM each year
already covers each year’ FC; Variable POH was already included in cost for 7,500
units of last period)
PROBLEM 12-21
1. The company’s capacity is 50,000 units
The company sells 40,000 pairs, doesn’t accept special order
Per pair € Total €
Sales 32 32*40,000 = 1,280,000
VC 12+3+1+4=20 20*40,000 = 800,000
Direct materials 12
Direct labor 3
Variable POH 1
Variable selling 4
expense
FC 450,000/40,000 = 11.25 250,000 + 200,000 = 450,000
F POH 250,000
Fixed selling expense 200,000
NOI 32 – 20 – 11.25 = 0.75 0.75*40,000 = 30,000
The company sells 40,000 pairs, accept special order

For 10,000 special pairs
Sales 25 25*10,000 = 250,000
Payment for fixed fee 4
Reimbursment DM+DL+VPOH+FPOH
manufaturing cost = 12+3+1+5 = 21
VC 12+3+1=16 16*10,000 = 160,000
Direct materials 12
Direct labor 3
Variable POH 1
Variable selling expense 0
FC 0
F POH 0
Fixed selling expense 0
NOI 25 – 16 = 9 9*10,000 = 90,000
Conclusion: Income will increase €90,000 from 10,000 special pairs, particularly the
fixed cost that the army pays back, because fixed costs are already covered by CM of
40,000 general pairs (general NOI > 0)
2. Give up 10,000 general pairs for 10,000 special pairs
Produce and sell 50,000 general pairs
Sales 32 32*50,000 = 1,600,000
VC 12+3+1+4=20 20*50,000 = 1,000,000
Direct materials 12
Direct labor 3
Variable POH 1
Variable selling 4
expense
FC 450,000/50,000 = 9 250,000 + 200,000 = 450,000
F POH 250,000
NOI 32 – 20 – 9 = 3 3*50,000 = 150,000
Sell 40,000 general pairs and 10,000 special pairs

- For 40,000 general pairs
Sales 32 32*40,000 = 1,280,000
VC 12+3+1+4=20 20*40,000 = 800,000
Direct materials 12
Direct labor 3
Variable POH 1
Variable selling 4
expense
FC 450,000/40,000 = 11.25 250,000 + 200,000 = 450,000
F POH 250,000
NOI 32 – 20 – 11.25 = 0.75 0.75*40,000 = 30,000
NOI for general pairs > 0  FC are already covered by CM for general pairs
- For 10,000 special pairs
Sales 25 25*10,000 = 250,000
Payment for fixed fee 4
Reimbursment DM+DL+VPOH+FPOH
manufaturing cost = 12+3+1+5 = 21
VC 12+3+1=16 16*10,000 = 160,000
Direct materials 12
Direct labor 3
Variable POH 1
Variable selling expense 0
FC 0
F POH 0
Fixed selling expense 0
NOI 25 – 16 = 9 9*10,000 = 90,000
Total NOI = €30,000 + €90,000 = €120,000
Conclusion: If the company gives up 10,000 general pairs to provide for army, its total
NOI will decrease €150,000 - €120,000 = €30,000. It will decrease because:
- Number of units sold is the same (50,000 pairs)
- FC is the same
- VC for special orders is smaller than for general ones an mount equal variable
selling price (€4 per pair)
- Price set for current customers is higher than for the army (€32-€25=€7)
- But higher part of VC is smaller than lower part of price (€4<€7)
In other words, the decreamental NOI is arised from the differential between higher
part of VC and lower part of price (€7-€4=€3/pair)

Nguyễn Khánh Hiền - additional exercise

Uploaded by

Copyright:

Available Formats

Nguyễn Khánh Hiền - additional exercise

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Nguyễn Khánh Hiền - additional exercise

Uploaded by

Copyright:

Available Formats

Additional exercise:

Absorption costing approach

Cost base /unit = product cost/u = $30/u

2. Price quotation sheet

Contribution costing approach

2. Price quotation sheet

The company sells 40,000 pairs, accept special order

Sell 40,000 general pairs and 10,000 special pairs

You might also like