Solutions For Homework Accounting 311 Cost
Solutions For Homework Accounting 311 Cost
Solutions For Homework Accounting 311 Cost
CHAPTER 1
1-1
Management accounting measures, analyzes and reports financial and nonfinancial
information that helps managers make decisions to fulfill the goals of an organization. It focuses on
internal reporting and is not restricted by generally accepted accounting principles (GAAP).
Financial accounting focuses on reporting to external parties such as investors, government
agencies, and banks. It measures and records business transactions and provides financial statements
that are based on generally accepted accounting principles (GAAP).
Other differences include (1) management accounting emphasizes the future (not the past),
and (2) management accounting influences the behavior of managers and other employees (rather
than primarily reporting economic events).
1-2
Financial accounting is constrained by generally accepted accounting principles.
Management accounting is not restricted to these principles. The result is that:
management accounting allows managers to charge interest on owners capital to help judge a
divisions performance, even though such a charge is not allowed under GAAP,
management accounting can include assets or liabilities (such as brand names developed
internally) not recognized under GAAP, and
management accounting can use asset or liability measurement rules (such as present values or
resale prices) not permitted under GAAP.
1-5
Supply chain describes the flow of goods, services, and information from the initial sources
of materials and services to the delivery of products to consumers, regardless of whether those
activities occur in the same organization or in other organizations.
Cost management is most effective when it integrates and coordinates activities across all
companies in the supply chain as well as across each business function in an individual companys
value chain. Attempts are made to restructure all cost areas to be more cost-effective.
1-14 The Institute of Management Accountants (IMA) sets standards of ethical conduct for
management accountants in the following areas:
Competence
Confidentiality
Integrity
Credibility
Homework solutions
1-29
1.
The possible motivations for the snack foods division wanting to take end-of-year actions
include:
(a) Management incentives. Gourmet Foods may have a division bonus scheme based on
one-year reported division earnings. Efforts to front-end revenue into the current year or
transfer costs into the next year can increase this bonus.
(b) Promotion opportunities and job security. Top management of Gourmet Foods likely will
view those division managers that deliver high reported earnings growth rates as being
the best prospects for promotion. Division managers who deliver unwelcome surprises
may be viewed as less capable.
(c) Retain division autonomy. If top management of Gourmet Foods adopts a management
by exception approach, divisions that report sharp reductions in their earnings growth
rates may attract a sizable increase in top management supervision.
2.
Several of the end-of-year actions clearly are in conflict with these requirements and should be
viewed as unacceptable by Taylor.
(b) The fiscal year-end should be closed on midnight of December 31. Extending the close
falsely reports next years sales as this years sales.
(c) Altering shipping dates is falsification of the accounting reports.
(f) Advertisements run in December should be charged to the current year. The advertising
agency is facilitating falsification of the accounting records.
The other end-of-year actions occur in many organizations and fall into the gray to acceptable
area. However, much depends on the circumstances surrounding each one, such as the following:
(a) If the independent contractor does not do maintenance work in December, there is no
transaction regarding maintenance to record. The responsibility for ensuring that
packaging equipment is well maintained is that of the plant manager. The division
controller probably can do little more than observe the absence of a December
maintenance charge.
(d) In many organizations, sales are heavily concentrated in the final weeks of the fiscal
year-end. If the double bonus is approved by the division marketing manager, the
division controller can do little more than observe the extra bonus paid in December.
(e) If TV spots are reduced in December, the advertising cost in December will be reduced.
There is no record falsification here.
(g) Much depends on the means of persuading carriers to accept the merchandise. For
example, if an under-the-table payment is involved, or if carriers are pressured to accept
merchandise, it is clearly unethical. If, however, the carrier receives no extra
consideration and willingly agrees to accept the assignment because it sees potential sales
opportunities in December, the transaction appears ethical.
Homework solutions
Each of the (a), (d), (e), and (g) end-of-year actions may well disadvantage Gourmet Foods in the
long run. For example, lack of routine maintenance may lead to subsequent equipment failure. The
divisional controller is well advised to raise such issues in meetings with the division president.
However, if Gourmet Foods has a rigid set of line/staff distinctions, the division president is the one
who bears primary responsibility for justifying division actions to senior corporate officers.
3.
If Taylor believes that Ryan wants her to engage in unethical behavior, she should first
directly raise her concerns with Ryan. If Ryan is unwilling to change his request, Taylor should
discuss her concerns with the Corporate Controller of Gourmet Foods. She could also initiate a
confidential discussion with an IMA Ethics Counselor, other impartial adviser, or her own attorney.
Taylor also may well ask for a transfer from the snack foods division if she perceives Ryan is
unwilling to listen to pressure brought by the Corporate Controller, CFO, or even President of
Gourmet Foods. In the extreme, she may want to resign if the corporate culture of Gourmet Foods is
to reward division managers who take end-of-year actions that Taylor views as unethical and
possibly illegal. It was precisely actions along the lines of (b), (c), and (f) that caused Betty Vinson,
an accountant at WorldCom to be indicted for falsifying WorldComs books and misleading
investors.
Homework solutions
CHAPTER 2
2-4
2-10 Manufacturing companies typically have one or more of the following three types of
inventory:
1. Direct materials inventory. Direct materials in stock and awaiting use in the
manufacturing process.
2. Work-in-process inventory. Goods partially worked on but not yet completed. Also
called work in progress.
3. Finished goods inventory. Goods completed but not yet sold.
2-20
D or I
D
I
D
D
D
I
D
I
V or F
V
F
F
F
V
V
V
F
Homework solutions
2-22
1.
=
=
=
$150,000
$300,000
$450,000
2.
$450,000
Costs
$300,000
$650,000
Tota l Fixed
$975,000
$325,000
2,500
5,000
$150,000
100
7,500
Tons Mine d
200
300
The concept of relevant range is potentially relevant for both graphs. However, the question does not
place restrictions on the unit variable costs. The relevant range for the total fixed costs is from 0 to
100 tons; 101 to 200 tons; 201 to 300 tons, and so on. Within these ranges, the total fixed costs do
not change in total.
3.
Tons
Mined
per Day
Tons
Mined
per Month
Fixed Unit
Cost per Ton
(1)
(3) = FC (2)
(a) 180
(2) = (1)
25
4,500
(b) 220
5,500
$300,000 4,500 =
$66.67
$450,000 5,500 =
$81.82
Variable
Unit
Cost per
Ton
(4)
Total Unit
Cost per
Ton
$130
(5) = (3) +
(4)
$196.67
$130
$211.82
The unit cost for 220 tons mined per day is $211.82, while for 180 tons it is only $196.67. This
difference is caused by the fixed cost increment from 101 to 200 tons being spread over an
increment of 80 tons, while the fixed cost increment from 201 to 300 tons is spread over an
increment of only 20 tons.
Homework solutions
2-28
1.
Manufacturing-sector companies purchase materials and components and convert them into
different finished goods.
Merchandising-sector companies purchase and then sell tangible products without changing
their basic form.
Service-sector companies provide services or intangible products to their customersfor
example, legal advice or audits.
Only manufacturing and merchandising companies have inventories of goods for sale.
2.
Inventoriable costs are all costs of a product that are regarded as an asset when they are
incurred and then become cost of goods sold when the product is sold. These costs for a
manufacturing company are included in work-in-process and finished goods inventory (they are
inventoried) to build up the costs of creating these assets.
Period costs are all costs in the income statement other than cost of goods sold. These costs
are treated as expenses of the period in which they are incurred because they are presumed not to
benefit future periods (or because there is not sufficient evidence to conclude that such benefit
exists). Expensing these costs immediately best matches expenses to revenues.
3.
(a) Mineral water purchased for resale by Safewayinventoriable cost of a merchandising
company. It becomes part of cost of goods sold when the mineral water is sold.
Homework solutions
Homework solutions
2-29
2.
Total manufacturing overhead costs
Subtract: Variable manufacturing overhead costs
Fixed manufacturing overhead costs for August
$
$
3.
Total manufacturing costs
Subtract: Direct materials used (from requirement 1)
Total manufacturing overhead costs
Direct manufacturing labor costs for August
4.
Work-in-process inventory 8/1/2008
Total manufacturing costs
Work-in-process available for production
Subtract: Cost of goods manufactured (moved into FG)
Work-in-process inventory 8/31/2008
5.
Finished goods inventory 8/1/2008
Cost of goods manufactured (moved from WIP)
Finished goods available for sale in August
480
(250)
230
$ 1,600
(375)
(480)
$
745
200
1,600
1,800
(1,650)
$
150
125
1,650
$ 1,775
6.
Finished goods available for sale in August (from requirement 5)
Subtract: Cost of goods sold
Finished goods inventory 8/31/2008
90
360
450
375
75
Homework solutions
$ 1,775
(1,700)
$
75
2-30
(20 min.) Computing cost of goods purchased and cost of goods sold.
(1)
Purchases
Add transportation-in
$155,000
7,000
162,000
Deduct:
Purchase return and allowances
Purchase discounts
Cost of goods purchased
(2)
$4,000
6,000
10,000
$152,000
2-32
$ 27,000
152,000
179,000
34,000
$145,000
Revenues
Cost of goods sold:
Beginning finished goods, Jan. 1, 2009
Cost of goods manufactured (below)
Cost of goods available for sale
Ending finished goods, Dec. 31, 2009
Gross margin
Marketing, distribution, and customer-service costs
Operating income
$950
$ 70
645
715
55
Homework solutions
660
290
240
$ 50
Howell Corporation
Schedule of Cost of Goods Manufactured
for the Year Ended December 31, 2009
(in millions)
Direct materials costs:
Beginning inventory, Jan. 1, 2009
Purchases of direct materials
Cost of direct materials available for use
Ending inventory, Dec. 31, 2009
Direct materials used
Direct manufacturing labor costs
Indirect manufacturing costs:
Indirect manufacturing labor
Plant supplies used
Plant utilities
Depreciationplant and equipment
Plant supervisory salaries
Miscellaneous plant overhead
Manufacturing costs incurred during 2009
Add beginning work-in-process inventory, Jan. 1, 2009
Total manufacturing costs to account for
Deduct ending work-in-process, Dec. 31, 2009
Cost of goods manufactured
$ 15
325
340
20
$320
100
60
10
30
80
5
35
Homework solutions
220
640
10
650
5
$645
10
2-33
(1520 min.)
1.
The schedule in 2-32 can become a Schedule of Cost of Goods Manufactured and Sold
simply by including the beginning and ending finished goods inventory figures in the supporting
schedule, rather than directly in the body of the income statement. Note that the term cost of goods
manufactured refers to the cost of goods brought to completion (finished) during the accounting
period, whether they were started before or during the current accounting period. Some of the
manufacturing costs incurred are held back as costs of the ending work in process; similarly, the
costs of the beginning work in process inventory become a part of the cost of goods manufactured
for 2009.
2.
The sales managers salary would be charged as a marketing cost as incurred by both
manufacturing and merchandising companies. It is basically an operating cost that appears below the
gross margin line on an income statement. In contrast, an assemblers wages would be assigned to
the products worked on. Thus, the wages cost would be charged to Work-in-Process and would not
be expensed until the product is transferred through Finished Goods Inventory to Cost of Goods Sold
as the product is sold.
3.
The direct-indirect distinction can be resolved only with respect to a particular cost object.
For example, in defense contracting, the cost object may be defined as a contract. Then, a plant
supervisor working only on that contract will have his or her salary charged directly and wholly to
that single contract.
4.
5.
Direct materials unit cost would be unchanged at $320 per unit. Depreciation cost per unit
would be $80,000,000 1,200,000 = $66.67 per unit. Total direct materials costs would rise by 20%
to $384,000,000 ($320 per unit 1,200,000 units), whereas total depreciation would be unaffected at
$80,000,000.
6.
Unit costs are averages, and they must be interpreted with caution. The $320 direct materials
unit cost is valid for predicting total costs because direct materials is a variable cost; total direct
materials costs indeed change as output levels change. However, fixed costs like depreciation must
be interpreted quite differently from variable costs. A common error in cost analysis is to regard all
unit costs as oneas if all the total costs to which they are related are variable costs. Changes in
output levels (the denominator) will affect total variable costs, but not total fixed costs. Graphs of
the two costs may clarify this point; it is safer to think in terms of total costs rather than in terms of
unit costs.
Homework solutions
11
2-36
$ 504.00
504.00
516.00
480.00
2,004.00
62.40
$1,941.60
$62.40
$ 12.00
12.00
18.00
96.00
$138.00
$1,941.60
62.40
138.00
$2,142.00
2.
Idle time caused by equipment breakdowns and scheduling mixups is an indirect cost of the job
because it is not related to a specific job.
Overtime premium caused by the heavy overall volume of work is also an indirect cost
because it is not related to a particular job that happened to be worked on during the overtime hours.
If, however, the overtime is the result of a demanding rush job, the overtime premium is a direct
cost of that job.
Homework solutions
12
2-37
1.
2.
3.
This problem is not as easy as it first appears. These answers are obtained by working from the
known figures to the unknowns in the schedule below. The basic relationships between categories of
costs are:
Prime costs (given) = $294,000
Direct materials used = $294,000 Direct manufacturing labor costs
= $294,000 $180,000 = $114,000
Conversion costs
= Direct manufacturing labor costs 0.6
$180,000 0.6 = $300,000
Indirect manuf. costs = $300,000 $180,000 = $120,000 (or 0.40 $300,000)
Schedule of Computations
Direct materials, 1/1/2009
Direct materials purchased
Direct materials available for use
Direct materials, 2/26/2009
3=
Direct materials used ($294,000 $180,000)
Direct manufacturing labor costs
Prime costs
Indirect manufacturing costs
Manufacturing costs incurred during the current period
Add work in process, 1/1/2009
Manufacturing costs to account for
Deduct work in process, 2/26/2009
2=
Cost of goods manufactured
Add finished goods, 1/1/2009
Cost of goods available for sale (given)
Deduct finished goods, 2/26/2009
1=
Cost of goods sold (80% of $500,000)
$ 16,000
160,000
176,000
62,000
114,000
180,000
294,000
120,000
414,000
34,000
448,000
28,000
420,000
30,000
450,000
50,000
$400,000
Some students may wish to place the key amounts in a Work in Process T-account. This problem can
be used to introduce students to the flow of costs through the general ledger (amounts in thousands):
Work in Process
BI
34
DM used
114
COGM 420
DL
180
OH
120
To account for
448
EI
BI
------->
28
Cost of
Finished Goods
Goods Sold
30
420 COGS 400 ---->400
Available
for sale
EI
450
50
Homework solutions
13
CHAPTER 3
3-8
An increase in the income tax rate does not affect the breakeven point. Operating income at
the breakeven point is zero, and no income taxes are paid at this point.
3-16
a.
b.
c.
d.
3-17
Revenues
$2,000
2,000
1,000
1,500
Variable
Costs
$ 500
1,500
700
900
Fixed
Costs
$300
300
300
300
Total
Costs
$ 800
1,800
1,000
1,200
Operating
Income
$1,200
200
0
300
Contribution
Margin
$1,500
500
300
600
Contribution
Margin %
75.0%
25.0%
30.0%
40.0%
$6,000,000
5,000,000
$1,000,000
1b.
$1,000,000
800,000
$ 200,000
2a.
$6,000,000
3,200,000
$2,800,000
2b.
Contribution margin
Fixed costs
Operating income
$2,800,000
2,400,000
$ 400,000
3.
Operating income is expected to increase by $200,000 if Ms. Schoenens proposal is
accepted.
The management would consider other factors before making the final decision. It is likely
that product quality would improve as a result of using state of the art equipment. Due to increased
automation, probably many workers will have to be laid off. Patels management will have to
consider the impact of such an action on employee morale. In addition, the proposal increases the
companys fixed costs dramatically. This will increase the companys operating leverage and risk.
Homework solutions
14
3-23
1.
$4,000
FC = $3,500,000
CMU = $13.85 per book sold
3,000
2,000
1,000
0
U n its so ld
10 0,0 00
-1,000
20 0,0 00
30 0,0 00
40 0,0 00
50 0,0 00
252,708 units
-2,000
-3,000
$3.5 million
-4,000
Homework solutions
15
2a.
Breakeven
number of units
FC
CM U
$3,500,000
=
$13.85
=
Target OI =
FC OI
CMU
$3,500,000 $2,000,000
$13.85
$5,500,000
=
$13.85
= 397,112 copies sold (rounded up)
3a. Decreasing the normal bookstore margin to 20% of the listed bookstore price of $30 has the
following effects:
= $30.00 (1 0.20)
= $30.00 0.80 = $24.00
VCU = $ 4.00 variable production and marketing cost
+ 3.60 variable author royalty cost (0.15 $24.00)
$ 7.60
SP
Homework solutions
16
Breakeven
$3,500,000
=
number of units
$19.80
= 176,768 copies sold (rounded up)
The breakeven point decreases from 252,708 copies in requirement 2 to 176,768 copies.
3c. The answers to requirements 3a and 3b decrease the breakeven point relative to that in
requirement 2 because in each case fixed costs remain the same at $3,500,000 while the contribution
margin per unit increases.
3-24
1.
$600,000
= 0.40 or
$1,500,000
40%
$2,000,000
1,500,000
$ 500,000
Homework solutions
17
3-25
1a.
1b.
2.
=
=
=
0
0
0
3.
Contribution margin
Operating income
$150 100
Under Option 1, degree of operating leverage =
= 1.5
$10,000
$100 100
Under Option 2, degree of operating leverage =
= 1.0
$10,000
Degree of operating leverage =
4.
The calculations in requirement 3 indicate that when sales are 100 units, a percentage change
in sales and contribution margin will result in 1.5 times that percentage change in operating income
for Option 1, but the same percentage change in operating income for Option 2. The degree of
operating leverage at a given level of sales helps managers calculate the effect of fluctuations in
sales on operating incomes.
Homework solutions
18
CVP analysis.
Selling price
$16.00
Variable costs per unit:
Purchase price
Shipping and handling
$10.00
2.00
$ 4.00
12.00
$600,000
Fixed costs
=
= 150,000
$4.00
Contr. margin per unit
units
Margin of safety (units) = 200,000 150,000 = 50,000 units
2.
Since Galaxy is operating above the breakeven point, any incremental
contribution margin will increase operating income dollar for dollar.
Increase in units sales = 10% 200,000 = 20,000
Incremental contribution margin = $4 20,000 = $80,000
Therefore, the increase in operating income will be equal to $80,000.
Galaxys operating income in 2008 would be $200,000 + $80,000 = $280,000.
3.
Selling price
Variable costs:
Purchase price $10 130%
$16.00
$13.00
Shipping and handling
2.00
15.00
Contribution margin per unit
$ 1.00
Target sales in units =
$10,000
$5,000
500
6,000
2,500
5,500
4,500
8,500
$ (4,000)
Homework solutions
19
2.
3-48
(30 min.)
1.
=
Breakeven revenues
=
=
6,000
2,500
$
8,500
500
If variable costs are 52% of revenues, contribution margin percentage equals 48% (100%
52%)
Breakeven revenues
=
=
3.
11,000
9,000
2.
$20,000
$10,000
1,000
Revenues
Variable costs (0.52 $5,000,000)
Fixed costs
Operating income
Fixed costs
Contribution margin percentage
$2,160,000
= $4,500,000
0.48
$5,000,000
2,600,000
2,160,000
$ 240,000
4.
Incorrect reporting of environmental costs with the goal of continuing operations is unethical.
In assessing the situation, the specific Standards of Ethical Conduct for Management Accountants
(described in Exhibit 1-7) that the management accountant should consider are listed below.
Competence
Clear reports using relevant and reliable information should be prepared. Preparing reports on the
basis of incorrect environmental costs to make the companys performance look better than it is
violates competence standards. It is unethical for Bush not to report environmental costs to make the
plants performance look good.
Managerial Cost Accounting (Acctg. 311)
Homework solutions
20
Integrity
The management accountant has a responsibility to avoid actual or apparent conflicts of interest and
advise all appropriate parties of any potential conflict. Bush may be tempted to report lower
environmental costs to please Lemond and Woodall and save the jobs of his colleagues. This action,
however, violates the responsibility for integrity. The Standards of Ethical Conduct require the
management accountant to communicate favorable as well as unfavorable information.
Credibility
The management accountants Standards of Ethical Conduct require that information should be
fairly and objectively communicated and that all relevant information should be disclosed. From a
management accountants standpoint, underreporting environmental costs to make performance look
good would violate the standard of objectivity.
Bush should indicate to Lemond that estimates of environmental costs and liabilities should be
included in the analysis. If Lemond still insists on modifying the numbers and reporting lower
environmental costs, Bush should raise the matter with one of Lemonds superiors. If after taking all
these steps, there is continued pressure to understate environmental costs, Bush should consider
resigning from the company and not engage in unethical behavior.
CHAPTER 10
10-1
1.
2.
2.
Contract 1: y = $50
Contract 2: y = $30 + $0.20X
Contract 3: y = $1X
where X is the number of miles traveled in the day.
3.
Contract
1
2
3
Cost Function
Fixed
Mixed
Variable
Homework solutions
21
$160
140
120
100
80
60
40
20
0
0
50
100
Miles Travel ed per Day
150
150
50
100
Miles Travel ed per Day
150
Homework solutions
22
10-18
1.
2.
3.
4.
5.
6.
7.
8.
9.
10-19 (30 min.) Matching graphs with descriptions of cost and revenue behavior.
a.
b.
c.
d.
e.
f.
(1)
(6)
(9)
(2)
(8)
(10)
g.
h.
(3)
(8)
A step-cost function.
It is data plotted on a scatter diagram, showing a linear variable cost function with
constant variance of residuals. The constant variance of residuals implies that
there is a uniform dispersion of the data points about the regression line.
Variable costs:
Car wash labor
$260,000
Soap, cloth, and supplies
42,000
Water
38,000
Electric power to move conveyor belt
72,000
Total variable costs
$412,000
Fixed costs:
Depreciation
$ 64,000
Salaries
46,000
Total fixed costs
$110,000
Some costs are classified as variable because the total costs in these categories change in proportion
to the number of cars washed in Lorenzos operation. Some costs are classified as fixed because the
total costs in these categories do not vary with the number of cars washed. If the conveyor belt
moves regardless of the number of cars on it, the electricity costs to power the conveyor belt would
be a fixed cost.
2.
$412,000
= $5.15 per car
80,000
Total costs estimated for 90,000 cars = $110,000 + ($5.15 90,000) = $573,500
Variable costs per car =
Homework solutions
23
Cost Driver:
Annual RoundTrips (X)
(1)
2,000
1,000
1,000
Operating
Cost per
Round-Trip
(2)
$300
$350
Annual
Operating
Cost (Y)
(3) = (1) (2)
$600,000
$350,000
$250,000
Homework solutions
24
Intercept
Number of Setups
Number of Setup-Hours
2.
Economic
plausibility
MS
F
3734965019 18.032818
207120427
Significance F
0.002901826
Coefficients
Standard Error
t Stat
P-value
-3894.83189
20831.39503 -0.18696933 0.8578466
60.8402738
132.0202547 0.460840451 0.6611444
53.29936621
11.3948941 4.677477979 0.0034048
Lower 95%
-54867.41916
-262.2016515
25.41706486
2
6
8
SS
7469930038
1242722562
8712652600
Upper 95%
47077.75538
383.8821991
81.18166757
Lower 95.0%
-54867.41916
-262.2016515
25.41706486
Upper 95.0%
47077.75538
383.8821991
81.18166757
Goodness of fit
Significance of
Independent
Variables
The t-value of 0.46 for number of setups is not significant at the 0.05 level.
The t-value of 4.68 for number of setup-hours is significant at the 0.05
level.
Specification
analysis of
estimation
assumptions
Homework solutions
25
3. Multicollinearity is an issue that can arise with multiple regression but not simple regression
analysis. Multicollinearity means that the independent variables are highly correlated.
The correlation feature in Excels Data Analysis reveals a coefficient of correlation of
0.56 between number of setups and number of setup-hours. Since the correlation is less than
0.70, the multiple regression does not suffer from multicollinearity problems.
4. The simple regression model using the number of setup-hours as the independent variable
achieves a comparable r2 to the multiple regression model. However, the multiple regression
model includes an insignificant independent variable, number of setups. Adding this variable
does not improve Williams ability to better estimate setup costs. Bebe should use the simple
regression model with number of setup-hours as the independent variable to estimate costs.
Homework solutions
26
CHAPTER 11
11-23 (10 min.) Selection of most profitable product.
Only Model 14 should be produced. The key to this problem is the relationship of manufacturing
overhead to each product. Note that it takes twice as long to produce Model 9; machine-hours for
Model 9 are twice that for Model 14. Management should choose the product mix that
maximizes operating income for a given production capacity (the scarce resource in this
situation). In this case, Model 14 will yield a $9.50 contribution to fixed costs per machine hour,
and Model 9 will yield $9.00:
Selling price
Variable costs per unit (total cost FMOH)
Contribution margin per unit
Relative use of machine-hours per unit of product
Contribution margin per machine hour
11-28 (30 min.)
Model 9
Model 14
$100.00
82.00
$ 18.00
2
$ 9.00
$70.00
60.50
$ 9.50
1
$ 9.50
1.
Based on the analysis in the table below, TechMech will be better off by $180,000 over
three years if it replaces the current equipment.
Comparing Relevant Costs of Upgrade and
Replace Alternatives
Cash operating costs
$140; $80 per desk 6,000 desks per yr. 3 yrs.
Current disposal price
One time capital costs, written off periodically as
depreciation
Total relevant costs
Over 3 years
Upgrade
Replace
(1)
(2)
Difference
in favor of Replace
(3) = (1) (2)
$2,520,000
$1,440,000
(600,000)
$1,080,000
600,000
2,700,000
$5,220,000
4,200,000
$5,040,000
(1,500,000)
$ 180,000
Note that the book value of the current machine ($900,000) would either be written off as
depreciation over three years under the upgrade option, or, all at once in the current year under
the replace option. Its net effect would be the same in both alternatives: to increase costs by
$900,000 over three years, hence it is irrelevant in this analysis.
2.
Suppose the capital expenditure to replace the equipment is $X. From requirement 1,
column (2), substituting for the one-time capital cost of replacement, the relevant cost of
replacing is $1,440,000 $600,000 + $X. From column (1), the relevant cost of upgrading is
$5,220,000. We want to find X such that
$1,440,000 $600,000 + $X < $5,220,000 (i.e., TechMech will favor replacing)
Solving the above inequality gives us X < $5,220,000 $840,000 = $4,380,000.
Homework solutions
27
TechMech would prefer to replace, rather than upgrade, if the replacement cost of the new
equipment does not exceed $4,380,000. Note that this result can also be obtained by taking the
original replacement cost of $4,200,000 and adding to it the $180,000 difference in favor of
replacement calculated in requirement 1.
3.
Suppose the units produced and sold over 3 years equal y. Using data from requirement 1,
column (1), the relevant cost of upgrade would be $140y + $2,700,000, and from column (2), the
relevant cost of replacing the equipment would be $80y $600,000 + $4,200,000. TechMech
would want to upgrade if
or upgrade when y < 15,000 units (or 5,000 per year for 3 years) and replace when y > 15,000
units over 3 years.
When production and sales volume is low (less than 5,000 per year), the higher operating
costs under the upgrade option are more than offset by the savings in capital costs from
upgrading. When production and sales volume is high, the higher capital costs of replacement are
more than offset by the savings in operating costs in the replace option.
Homework solutions
28
4. Operating income for the first year under the upgrade and replace alternatives are shown
below:
Year 1
Upgrade
Replace
(1)
(2)
Revenues (6,000 $500)
$3,000,000 $3,000,000
Cash operating costs
$140; $80 per desk 6,000 desks per year
840,000
480,000
Depreciation ($900,000a + $2,700,000) 3; $4,200,000 3
1,200,000 1,400,000
Loss on disposal of old equipment (0; $900,000 $600,000)
0
300,000
Total costs
2,040,000 2,180,000
Operating Income
$ 960,000 $ 820,000
The book value of the current production equipment is $1,500,000 3 5 = $900,000; it
has a remaining useful life of 3 years.
a
First-year operating income is higher by $140,000 under the upgrade alternative, and Dan Doria,
with his one-year horizon and operating income-based bonus, will choose the upgrade alternative,
even though, as seen in requirement 1, the replace alternative is better in the long run for
TechMech. This exercise illustrates the possible conflict between the decision model and the
performance evaluation model.
11-31 (30 min.) Relevant costs, opportunity costs.
1.
Easyspread 2.0 has a higher relevant operating income than Easyspread 1.0. Based on this
analysis, Easyspread 2.0 should be introduced immediately:
Easyspread 1.0
Relevant revenues
Easyspread 2.0
$160
$195
Relevant costs:
Manuals, diskettes, compact discs
$ 0
$30
30
$160
$165
Homework solutions
29
Homework solutions
30
$(500,000)
300,000
0
70,000
0
0
370,000
$(130,000)
Dropping the Tables product line results in revenue losses of $500,000 and cost savings of
$370,000. Hence, Grossman Corporations operating income will be $130,000 lower if it
drops the Tables line.
Note that, by dropping the Tables product line, Home Furnishings will save none of the
depreciation on equipment, general administration costs, and corporate office costs, but it
will save variable manufacturing costs and all marketing and distribution costs on the
Tables product line.
2. Grossmans will generate incremental operating income of $128,000 from selling 4,000
additional tables and, hence, should try to increase table sales. The calculations follow:
Revenues
Direct materials and direct manufacturing labor
Cost of equipment written off as depreciation
Marketing and distribution costs
General administration costs
Corporate office costs
Operating income
Incremental Revenues
(Costs) and Operating Income
$500,000
(300,000)
(42,000)*
(30,000)
0**
0**
$128,000
Note that the additional costs of equipment are relevant future costs for the selling more tables decision because
they represent incremental future costs that differ between the alternatives of selling and not selling additional tables.
Current marketing and distribution costs which varies with number of shipments = $70,000
$40,000 = $30,000. As the sales of tables double, the number of shipments will double, resulting
in incremental marketing and distribution costs of (2 $30,000) $30,000 = $30,000.
**
General administration and corporate office costs will be unaffected if Grossman decides to sell more tables.
Hence, these costs are irrelevant for the decision.
3.Solution Exhibit 11-34, Column 1, presents the relevant loss of revenues and the relevant
savings in costs from closing the Northern Division. As the calculations show, Grossmans
Managerial Cost Accounting (Acctg. 311)
Homework solutions
31
operating income would decrease by $140,000 if it shut down the Northern Division (loss in
revenues of $1,500,000 versus savings in costs of $1,360,000).
Grossman will save variable manufacturing costs, marketing and distribution costs, and division
general administration costs by closing the Northern Division but equipment-related depreciation
and corporate office allocations are irrelevant to the decision. Equipment-related costs are
irrelevant because they are past costs (and the equipment has zero disposal price). Corporate
office costs are irrelevant because Grossman will not save any actual corporate office costs by
closing the Northern Division. The corporate office costs that used to be allocated to the
Northern Division will be allocated to other divisions.
4.
Solution Exhibit 11-34, Column 2, presents the relevant revenues and relevant costs of
opening the Southern Division (a division whose revenues and costs are expected to be identical
to the revenues and costs of the Northern Division). Grossman should open the Southern
Division because it would increase operating income by $40,000 (increase in relevant revenues
of $1,500,000 and increase in relevant costs of $1,460,000). The relevant costs include direct
materials, direct manufacturing labor, marketing and distribution, equipment, and division
general administration costs but not corporate office costs. Note, in particular, that the cost of
equipment written off as depreciation is relevant because it is an expected future cost that
Grossman will incur only if it opens the Southern Division. Corporate office costs are irrelevant
because actual corporate office costs will not change if Grossman opens the Southern Division.
The current corporate staff will be able to oversee the Southern Divisions operations. Grossman
will allocate some corporate office costs to the Southern Division but this allocation represents
corporate office costs that are already currently being allocated to some other division. Because
actual total corporate office costs do not change, they are irrelevant to the division.
SOLUTION EXHIBIT 11-34
Relevant-Revenue and Relevant-Cost Analysis for Closing Northern Division and Opening
Southern Division
Revenues
Variable direct materials and direct
manufacturing labor costs
Equipment cost written off as depreciation
Marketing and distribution costs
Division general administration costs
Corporate office costs
Total costs
Effect on operating income (loss)
Incremental
(Loss in Revenues)
Revenues and
and Savings in
(Incremental Costs)
Costs from Closing
from Opening
Northern Division Southern Division
(1)
(2)
$(1,500,000)
$1,500,000
825,000
0
205,000
330,000
0
1,360,000
$ (140,000)
(825,000)
(100,000)
(205,000)
(330,000)
0
(1,460,000)
$
40,000
Homework solutions
32
1.
$200,000
150,000
100,000
$450,000
The variable costs per unit are $450,000 150,000 = $3.00 per unit.
Let X = number of starter assemblies required in the next 12 months.
The data can be presented in both all data and relevant data formats:
All Data
Relevant Data
Alternative Alternative Alternative Alternative
1:
2:
1:
2: Buy
Make
Buy
Make
$
3X
$
3X
150,000
$150,000
100,000
100,000
40,000
50,000
40,000
$50,000
50,000
50,000
$340,000
+ $ 3X
4X
$200,000
+ $ 4X
$190,000
+ $ 3X
4X
$50,000
+ $ 4X
The number of units at which the costs of make and buy are equivalent is
All data analysis:
or
Relevant data analysis:
Homework solutions
33
2.
The information on the storage cost, which is avoidable if self-manufacture is
discontinued, is relevant; these storage charges represent current outlays that are avoidable if
self-manufacture is discontinued. Assume these $50,000 charges are represented as an
opportunity cost of the make alternative. The costs of internal manufacture that incorporate this
$50,000 opportunity cost are
All data analysis:
Relevant data analysis:
$390,000 + $3X
$240,000 + $3X
The number of units at which the costs of make and buy are equivalent is
All data analysis:
Relevant data analysis:
$390,000 + $3X
X
$240,000 + $3X
X
=
=
=
=
$200,000 + $4X
190,000
$50,000 + $4X
190,000
If production is expected to be less than 190,000, it is preferable to buy units from Tidnish. If
production is expected to exceed 190,000, it is preferable to manufacture the units internally.
CHAPTER 4
4-16
(10 min)
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
Job costing
l.
Process costing
m.
Job costing
n.
Process costing
o.
Job costing
p.
Process costing
q.
Job costing
r.
Job costing (but some process costing) s.
Process costing
t.
Process costing
u.
Job costing
Job costing
Process costing
Job costing
Job costing
Job costing
Job costing
Process costing
Job costing
Process costing
Job costing
Homework solutions
34
4-21
1.
Consulting
Client
Consulting
Support
Support
Support
COST
ALLOCATION
BASE
Professional
Professional
Labor
LaborCosts
Costs
COST OBJECT:
JOB FOR
CONSULTING
CLIENT
DIRECT
COSTS
Indirect Costs
Direct Costs
Professional
Labor
Budgeted costs
Direct costs:
Director, $200 3
$ 600
Partner, $100 16
1,600
Associate, $50 40
2,000
Assistant, $30 160
4,800
Indirect costs:
Consulting support, 260% $9,000
Total costs
$ 9,000
23,400
$32,400
As calculated in requirement 2, the bid price to earn a 10% income-to-revenue margin is 400%
of direct professional costs. Therefore, Taylor should bid 4 $9,000 = $36,000 for the Red
Rooster job.
Bid price to earn target operating income-to-revenue margin of 10% can also be
calculated as follows:
Let R = revenue to earn target income
R 0.10R = $32,400
0.90R = $32,400
R = $32,400 0.90 = $36,000
Managerial Cost Accounting (Acctg. 311)
Homework solutions
35
or,
4-33
Direct costs
Indirect costs
Operating income
Bid price
$ 9,000
23,400
3,600
$36,000
(2530 min.) Service industry, job costing, two direct- and indirect-cost categories,
law firm (continuation of 4-32).
Although not required, the following overview diagram is helpful to understand Keatings jobcosting system.
INDIRECT
COST
POOL
COST
ALLOCATION
BASE
General
Support
Secretarial
Support
Professional
Labor-Hours
Partner
Labor-Hours
COST OBJECT:
JOB FOR
CLIENT
DIRECT
COST
Indirect Costs
Direct Costs
Professional
Associate Labor
Professional
Partner Labor
1.
Budgeted compensation per professional
Divided by budgeted hours of billable
time per professional
Budgeted direct-cost rate
*Can also be calculated as
Professional
Partner Labor
$ 200,000
Professional
Associate Labor
$80,000
1,600
$125 per hour*
1,600
$50 per hour
$200,000 5 $1,000,000
=
1,600 5
8,000
=
Total budgeted associate labor costs
Total budgeted associate labor - hours
$80,000 20 $1,600,000
=
1,600 20
32,000
2.
General
Secretarial
Support
Support
$1,800,000
$400,000
40,000 hours 8,000 hours
$45 per hour
$50 per hour
Homework solutions
=
$125
=
$ 50
36
3.
Richardson
Punch
Direct costs:
Professional partners, $125 60; $125 30
Professional associates, $50 40; $50 120
Direct costs
Indirect costs:
General support, $45 100; $45 150
Secretarial support, $50 60; $50 30
Indirect costs
Total costs
4.
Single direct - Single indirect
(from Problem 4-32)
Multiple direct Multiple indirect
(from requirement 3 of Problem 4-33)
Difference
$7,500
2,000
$3,750
6,000
$ 9,500
4,500
3,000
$ 9,750
6,750
1,500
7,500
$17,000
8,250
$18,000
Richardson
Punch
$12,000
$18,000
17,000
18,000
$ 5,000
undercosted
$
0
no change
The Richardson and Punch jobs differ in their use of resources. The Richardson job has a
mix of 60% partners and 40% associates, while Punch has a mix of 20% partners and 80%
associates. Thus, the Richardson job is a relatively high user of the more costly partner-related
resources (both direct partner costs and indirect partner secretarial support). The refined-costing
system in Problem 4-32 increases the reported cost in Problem 4-32 for the Richardson job by
41.7% (from $12,000 to $17,000).
Homework solutions
37
4-34
1. Budgeted manufacturing overhead rate is $4,800,000 ? 80,000 hours = $60 per machine-hour.
a.
Account
(1)
Work in Process
Finished Goods
Cost of Goods Sold
Total
Write-off
of $400,000
Underallocated
Manufacturing
Overhead
(3)
Account
Balance
(Before Proration)
(2)
$
750,000
1,250,000
8,000,000
$10,000,000
Account
Balance
(After Proration)
(4) = (2) + (3)
0
0
400,000
$400,000
750,000
1,250,000
8,400,000
$10,400,000
b.
Proration based on ending balances (before proration) in Work in Process, Finished
Goods and Cost of Goods Sold.
Account
(1)
Work in Process
Finished Goods
Cost of Goods Sold
Total
Proration of $400,000
Underallocated
Manufacturing
Overhead
(3)
Account Balance
(Before Proration)
(2)
$ 750,000 ( 7.5%) 0.075 $400,000 = $ 30,000
1,250,000 (12.5%) 0.125 $400,000 = 50,000
8,000,000 (80.0%) 0.800 $400,000 = 320,000
$10,000,000 100.0%
$400,000
Account
Balance
(After Proration)
(4) = (2) + (3)
$ 780,000
1,300,000
8,320,000
$10,400,000
c.
Proration based on the allocated overhead amount (before proration) in the ending
balances of Work in Process, Finished Goods, and Cost of Goods Sold.
Account
Allocated Overhead
Account
Balance
Included in
Proration of $400,000
Balance
(Before
the Account Balance
Underallocated
(After
Account
Proration) (Before Proration) Manufacturing Overhead
Proration)
(1)
(2)
(3)
(4)
(5)
(6) = (2) + (5)
a
Work in Process
$ 750,000 $ 240,000 ( 5.33%) 0.0533 $400,000 = $ 21,320 $ 771,320
b
1,308,680
Finished Goods
1,250,000
660,000 (14.67%) 0.1467 $400,000 = 58,680
Cost of Goods Sold
Total
8,000,000 3,600,000
$10,000,000 $4,500,000
$400,000
8,320,000
$10,400,000
b
c
$60 4,000 machine-hours; $60 11,000 machine-hours; $60 60,000 machine-hours
Managerial Cost Accounting (Acctg. 311)
Homework solutions
38
3.
Alternative (c) is theoretically preferred over (a) and (b). Alternative (c) yields the same
ending balances in work in process, finished goods, and cost of goods sold that would have been
reported had actual indirect cost rates been used.
Chapter 4 also discusses an adjusted allocation rate approach that results in the same
ending balances as does alternative (c). This approach operates via a restatement of the indirect
costs allocated to all the individual jobs worked on during the year using the actual indirect cost
rate.
4-35
1a.
b.
$3,600,000
= $1,800,000
2
2.
Work in Process + Total manufacturing cost = Cost of goods manufactured + Work in Process
12/31/2009
1/1/2009
Homework solutions
39
CHAPTER 5
5-16
1.
2.
The complex boom box made in many batches will use significantly more batch-level
overhead resources compared to the simple boom box that is made in a few batches. In addition,
the complex boom box will use more product-sustaining overhead resources because it is
complex. Because each boom box requires the same amount of machine-hours, both the simple
and the complex boom box will be allocated the same amount of overhead costs per boom box if
Teledor uses only machine-hours to allocate overhead costs to boom boxes. As a result, the
complex boom box will be undercosted (it consumes a relatively high level of resources but is
reported to have a relatively low cost) and the simple boom box will be overcosted (it consumes
a relatively low level of resources but is reported to have a relatively high cost).
3.
Using the cost hierarchy to calculate activity-based costs can help Teledor to identify
both the costs of individual activities and the cost of activities demanded by individual products.
Teledor can use this information to manage its business in several ways:
a. Pricing and product mix decisions. Knowing the resources needed to manufacture and
sell different types of boom boxes can help Teledor to price the different boom boxes
and also identify which boom boxes are more profitable. It can then emphasize its
more profitable products.
Homework solutions
40
b. Teledor can use information about the costs of different activities to improve
processes and reduce costs of the different activities. Teledor could have a target of
reducing costs of activities (setups, order processing, etc.) by, say, 3% and constantly
seek to eliminate activities and costs (such as engineering changes) that its customers
perceive as not adding value.
c. Teledor management can identify and evaluate new designs to improve performance
by analyzing how product and process designs affect activities and costs.
d. Teledor can use its ABC systems and cost hierarchy information to plan and manage
activities. What activities should be performed in the period and at what cost?
5-27
1.
Robinson
Revenues
Spread revenue on annual basis
(3% ; $1,100, $800, $25,000)
Monthly fee charges
($20 ; 0, 12, 0)
Total revenues
Costs
Deposit/withdrawal with teller
$2.50 40; 50; 5
Deposit/withdrawal with ATM
$0.80 10; 20; 16
Deposit/withdrawal on prearranged basis
$0.50 0; 12; 60
Bank checks written
$8.00 9; 3; 2
Foreign currency drafts
$12.00 4; 1; 6
Inquiries
$1.50 10; 18; 9
Total costs
Operating income (loss)
Skerrett
Farrel
Total
$ 33
$ 24
0
33
240
264
0.00
750.00
240.00
1,047.00
100
125
12.50
237.50
16
12.80
36.80
30.00
36.00
72
24
16.00
112.00
48
12
72.00
132.00
15
243
$(210)
27
210
$ 54
$750.00 $ 807.00
13.50
55.50
156.80
609.80
$593.20 $ 437.20
The assumption that the Robinson and Farrel accounts exceed $1,000 every month and
the Skerrett account is less than $1,000 each month means the monthly charges apply only to
Skerrett.
One student with a banking background noted that in this solution 100% of the spread is
attributed to the depositor side of the bank. He noted that often the spread is divided between
the depositor side and the lending side of the bank.
2.
Cross-subsidization across individual Premier Accounts occurs when profits made on
some accounts are offset by losses on other accounts. The aggregate profitability on the three
Homework solutions
41
customers is $437.20. The Farrel account is highly profitable ($593.20), while the Robinson
account is sizably unprofitable. The Skerrett account shows a small profit but only because of the
$240 monthly fees. It is unlikely that Skerrett will keep paying these high fees and that FIB
would want Skerret to pay such high fees from a customer relationship standpoint.
The facts also suggest that the customers do not use the bank services uniformly. For
example, Robinson and Skerret have a lot of transactions with the teller or ATM, and also
inquire about their account balances more often than Farrell. This suggests cross-subsidization.
FIB should be very concerned about the cross-subsidization. Competition likely would
understand that high-balance low-activity type accounts (such as Farrel) are highly profitable.
Offering free services to these customers is not likely to retain these accounts if other banks offer
higher interest rates. Competition likely will reduce the interest rate spread FIB can earn on the
high-balance low-activity accounts they are able to retain.
3.
Homework solutions
42
5-34
(3040 min.)
1.
Revenues
Cost of goods sold
Gross margin
Other operating costs
Operating income
Gross margin %
Drugstore
Chains
$3,150,000
3,000,000
$ 150,000
Mom-and-Pop
Single
Stores
$1,980,000
1,800,000
$ 180,000
2.91%
4.76%
9.09%
Total
$8,838,000
8,400,000
$ 438,000
301,080
$ 136,920
The gross margin of Pharmacare, Inc., was 4.96% ($438,000 $8,838,000). The
operating income margin of Pharmacare, Inc., was 1.55% ($136,920 $8,838,000).
2.
2.
The activity-based costing of each distribution market for August 2008 is:
General
Supermarket
Chains
Drugstore
Chains
Mom-andPop
Single Stores
Total
$ 5,600
$14,400
$ 60,000
$ 80,000
5,880
12,960
45,000
63 ,840
5,757
17,270
47,973
71,000
36,000
24,000
16,000
76,000
5,760
$58,997
2,880
$71,510
1,600
$170,573
10,240
$301,080
Homework solutions
43
2.49%
Mom-and-Pop
Single
Stores
$1,980,000
1,800,000
180,000
170,573
$
9,427
0.48%
Total
$8,838,000
8,400,000
438,000
301,080
$ 136,920
1.55%
1. Drugstore Chains
2. General Supermarket Chains
3. Mom-and-Pop Single Stores
2.49%
1.32%
0.48%
The activity-based analysis of costs highlights how the Mom-and-Pop Single Stores use a larger
amount of Pharmacares resources per revenue dollar than do the other two markets. The ratio of
the operating costs to revenues across the three markets is:
General Supermarket Chains
Drugstore Chains
Mom-and-Pop Single Stores
1.59%
2.27%
8.61%
($58,997 $3,708,000)
($71,510 $3,150,000)
($170,573 $1,980,000)
This is a classic illustration of the maxim that all revenue dollars are not created equal. The
analysis indicates that the Mom-and-Pop Single Stores are the least profitable market.
Pharmacare should work to increase profits in this market through: (1) a possible surcharge, (2)
decreasing the number of orders, (3) offering discounts for quantity purchases, etc.
Other issues for Pharmacare to consider include
a. Choosing the appropriate cost drivers for each area. The problem gives a cost driver
for each chosen activity area. However, it is likely that over time further refinements
in cost drivers would occur. For example, not all store deliveries are equally easy to
make, depending on parking availability, accessibility of the storage/shelf space to the
delivery point, etc. Similarly, not all cartons are equally easy to delivertheir weight,
size, or likely breakage component are factors that can vary across carton types.
b. Developing a reliable data base on the chosen cost drivers. For some items, such as
the number of orders and the number of line items, this information likely would be
available in machine readable form at a high level of accuracy. Unless the delivery
personnel have hand-held computers that they use in a systematic way, estimates of
shelf-stocking time are likely to be unreliable. Advances in information technology
likely will reduce problems in this area over time.
Homework solutions
44
c. Deciding how to handle costs that may be common across several activities. For
example, (3) store delivery and (4) cartons shipped to stores have the common cost of
the same trip. Some organizations may treat (3) as the primary activity and attribute
only incremental costs to (4). Similarly, (1) order processing and (2) line item
ordering may have common costs.
d.
5-36
Behavioral factors are likely to be a challenge to Flair. He must now tell those
salespeople who specialize in Mom-and-Pop accounts that they have been less
profitable than previously thought.
$300,000
Medical supplies costs
=
150
Total number of patient - years
$2,000/patient-year
These cost drivers are chosen as the ones that best match the descriptions of why the costs arise.
Other answers are acceptable, provided that clear explanations are given.
1b.
Activity-based costs for each program and cost per patient-year of the alcohol and drug
program follow:
Homework solutions
45
Alcohol
Drug
After-Care
Total
Direct labor
Physicians at $150,000 0; 4; 0
Psychologists at $75,000 6; 4; 8
Nurses at $30,000 4; 6; 10
Direct labor costs
Medical supplies1 $2,000 40; 50; 60
$ 600,000
600,000
$450,000
300,000
$ 600,000
1,350,000
120,000
180,000
300,000
600,000
570,000
1,080,000
900,000
2,550,000
80,000
100,000
120,000
300,000
54,000
54,000
72,000
180,000
160,000
200,000
240,000
600,000
16,000
56,000
28,000
100,000
$880,000
$1,490,000
$1,360,000
$3,730,000
$880,000
40
= $22,000
$1,490,000
50
= $29,800
1c.
The ABC system more accurately allocates costs because it identifies better cost drivers.
The ABC system chooses cost drivers for overhead costs that have a cause-and-effect
relationship between the cost drivers and the costs. Of course, Clayton should continue to
evaluate if better cost drivers can be found than the ones they have identified so far.
By implementing the ABC system, Clayton can gain a more detailed understanding of
costs and cost drivers. This is valuable information from a cost management perspective. The
system can yield insight into the efficiencies with which various activities are performed.
Clayton can then examine if redundant activities can be eliminated. Clayton can study trends and
work toward improving the efficiency of the activities.
Homework solutions
46
In addition, the ABC system will help Clayton determine which programs are the most
costly to operate. This will be useful in making long-run decisions as to which programs to offer
or emphasize. The ABC system will also assist Clayton in setting prices for the programs that
more accurately reflect the costs of each program.
2.
The concern with using costs per patient-year as the rule to allocate resources among its
programs is that it emphasizes input to the exclusion of outputs or effectiveness of the
programs. After-all, Claytons goal is to cure patients while controlling costs, not minimize costs
per-patient year. The problem, of course, is measuring outputs.
Unlike many manufacturing companies, where the outputs are obvious because they are
tangible and measurable, the outputs of service organizations are more difficult to measure.
Examples are cured patients as distinguished from processed or discharged patients,
educated as distinguished from partially educated students, and so on.
5-39
(50 min.)
1. Applewood Electronics should not emphasize the Regal model and should not phase out
the Monarch model. Under activity-based costing, the Regal model has an operating income
percentage of less than 3%, while the Monarch model has an operating income percentage of
nearly 43%.
Cost driver rates for the various activities identified in the activity-based costing (ABC) system
are as follows:
Soldering
$ 942,000
1,570,000 = $ 0.60 per solder point
Shipments
860,000
Homework solutions
47
Applewood Electronics
Regal
Direct costs
Direct materials ($208 22,000; $584 4,000)
$ 4,576,000
Direct manufacturing labor ($18 22,000; $42 4,000)
396,000
Machine costs ($144 22,000; $72 4,000)
3,168,000
Total direct costs
8,140,000
Indirect costs
Soldering ($0.60 1,185,000; $0.60 385,000)
711,000
Shipments ($43 16,200; $43 3,800)
696,600
Quality control ($16 56,200; $16 21,300)
899,200
Purchase orders ($5 80,100; $5 109,980)
400,500
Machine power ($0.30 176,000; $0.30 16,000)
52,800
Machine setups ($25 16,000; $25 14,000)
400,000
Total indirect costs
3,160,100
Total costs
$11,300,100
$2,336,000
168,000
288,000
2,792,000
231,000
163,400
340,800
549,900
4,800
350,000
1,639,900
$4,431,900
Profitability analysis
Revenues
Cost of goods sold
Gross margin
Per-unit calculations:
Units sold
Selling price
($19,800,000 22,000;
$4,560,000 4,000)
Cost of goods sold
($11,300,100 22,000;
$4,431,900 4,000)
Gross margin
Gross margin percentage
Monarch
$19,800,000
11,300,100
$ 8,499,900
Regal
$4,560,000
4,431,900
$ 128,100
22,000
4,000
$900.00
$1,140.00
513.64
$386.36
42.9%
1,107.98
$ 32.02
2.8%
Total
$24,360,000
15,732,000
$ 8,628,000
2.
Applewoods simple costing system allocates all manufacturing overhead other than
machine costs on the basis of machine-hours, an output unit-level cost driver. Consequently, the
more machine-hours per unit that a product needs, the greater the manufacturing overhead
allocated to it. Because Monarch uses twice the number of machine-hours per unit compared to
Regal, a large amount of manufacturing overhead is allocated to Monarch.
The ABC analysis recognizes several batch-level cost drivers such as purchase orders,
shipments, and setups. Regal uses these resources much more intensively than Monarch. The
ABC system recognizes Regals use of these overhead resources. Consider, for example,
purchase order costs. The simple system allocates these costs on the basis of machine-hours. As
a result, each unit of Monarch is allocated twice the purchase order costs of each unit of Regal.
The ABC system allocates $400,500 of purchase order costs to Monarch (equal to $18.20
Managerial Cost Accounting (Acctg. 311)
Homework solutions
48
($400,500 22,000) per unit) and $549,900 of purchase order costs to Regal (equal to $137.48
($549,900 4,000) per unit). Each unit of Regal uses 7.55 ($137.48 $18.20) times the
purchases order costs of each unit of Monarch.
Recognizing Regals more intensive use of manufacturing overhead results in Regal
showing a much lower profitability under the ABC system. By the same token, the ABC analysis
shows that Monarch is quite profitable. The simple costing system overcosted Monarch, and so
made it appear less profitable.
3.
Duvals comments about ABC implementation are valid. When designing and
implementing ABC systems, managers and management accountants need to trade off the costs
of the system against its benefits. Adding more activities would make the system harder to
understand and more costly to implement but it would probably improve the accuracy of cost
information, which, in turn, would help Applewood make better decisions. Similarly, using
inspection-hours and setup-hours as allocation bases would also probably lead to more accurate
cost information, but it would increase measurement costs.
4.
Activity-based management (ABM) is the use of information from activity-based costing
to make improvements in a firm. For example, a firm could revise product prices on the basis of
revised cost information. For the long term, activity-based costing can assist management in
making decisions regarding the viability of product lines, distribution channels, marketing
strategies, etc. ABM highlights possible improvements, including reduction or elimination of
non-value-added activities, selecting lower cost activities, sharing activities with other products,
and eliminating waste. ABM is an integrated approach that focuses managements attention on
activities with the ultimate aim of continuous improvement. As a whole-company philosophy,
ABM focuses on strategic, as well as tactical and operational activities of the company.
5.
Incorrect reporting of ABC costs with the goal of retaining both the Monarch and Regal
product lines is unethical. In assessing the situation, the specific Standards of Ethical Conduct
for Management Accountants (described in Exhibit 1-7) that the management accountant should
consider are listed below.
Competence
Clear reports using relevant and reliable information should be prepared. Preparing reports on
the basis of incorrect costs in order to retain product lines violates competence standards. It is
unethical for Benzo to change the ABC system with the specific goal of reporting different
product cost numbers that Duval favors.
Integrity
The management accountant has a responsibility to avoid actual or apparent conflicts of interest
and advise all appropriate parties of any potential conflict. Benzo may be tempted to change the
product cost numbers to please Duval, the division president. This action, however, would
violate the responsibility for integrity. The Standards of Ethical Conduct require the management
accountant to communicate favorable as well as unfavorable information.
Credibility
The management accountants standards of ethical conduct require that information should be
fairly and objectively communicated and that all relevant information should be disclosed. From
Homework solutions
49
a management accountants standpoint, adjusting the product cost numbers to make both the
Monarch and Regal lines look profitable would violate the standard of objectivity.
Benzo should indicate to Duval that the product cost calculations are, indeed, appropriate.
If Duval still insists on modifying the product cost numbers, Benzo should raise the matter with
one of Duvals superiors. If, after taking all these steps, there is continued pressure to modify
product cost numbers, Benzo should consider resigning from the company, rather than engage in
unethical behavior.
CHAPTER 17
17-19 (15 min.) Weighted-average method, equivalent units.
Under the weighted-average method, equivalent units are calculated as the equivalent units of
work done to date. Solution Exhibit 17-19 shows equivalent units of work done to date for the
Assembly Division of Fenton Watches, Inc., for direct materials and conversion costs.
SOLUTION EXHIBIT 17-19
Steps 1 and 2: Summarize Output in Physical Units and Compute Output in Equivalent Units;
Weighted-Average Method of Process Costing, Assembly Division of Fenton Watches, Inc., for
May 2009.
(Step 2)
(Step 1)
Equivalent Units
Physical
Direct Conversion
Flow of Production
Units
Materials
Costs
Work in process beginning (given)
80
Started during current period (given)
500
To account for
580
Completed and transferred out during current period
460
460
460
Work in process, ending* (120 60%; 120 30%)
120
72
36
Accounted for
580
___
___
Work done to date
532
496
*Degree of completion in this department: direct materials, 60%; conversion costs, 30%.
Homework solutions
50
Total
Production
Costs
Direct
Materials
$ 584,400
$ 493,360
4,612,000
$5,196,400
3,220,000
$3,713,360
$3,713,360
$4,586,200
Conversion
Costs
$ 91,040
1,392,000
$1,483,040
$1,483,040
532
6,980
496
2,990
(72 $6,980) +
610,200
$2,990)
$3,713,360 +
$5,196,400 $1,483,040
(36
Equivalent units completed and transferred out from Solution Exhibit 17-19, Step 2.
Equivalent units in work in process, ending from Solution Exhibit 17-19, Step 2.
Homework solutions
51
Note that direct materials are added when the Assembly Department process is 10%
complete. Both the beginning and ending work in process are more than 10% complete and
hence are 100% complete with respect to direct materials.
Solution Exhibit 17-35B summarizes the total Assembly Department costs for April 2009,
calculates cost per equivalent unit of work done to date for direct materials and conversion costs,
and assigns these costs to units completed (and transferred out), and to units in ending work in
process using the weighted-average method.
SOLUTION EXHIBIT 17-35A
Steps 1 and 2: Summarize Output in Physical Units and Compute Output in Equivalent Units;
Weighted-Average Method of Process Costing, Assembly Department of Porter Handcraft for
April 2009.
(Step 1)(Step 2)
Flow of Production
Work in process, beginning (given)
Started during current period (given)
To account for
Completed and transferred out
during current period
Work in process, ending* (given)
125 100%; 125 20%
Accounted for
Work done to date
Physical
Units
75
550
625
500
125
Equivalent Units
Direct
Conversion
Materials
Costs
500
500
125
25
625
525
625
Degree of completion in this department: direct materials, 100%; conversion costs, 20%.
Homework solutions
52
Total
Production
Costs
Direct
Materials
$ 1,910
28,490
$30,400
$ 1,775
17,600
$19,375
$19,375
$11,025
$26,000
4,400
$30,400
Conversion
Costs
625
31
135
10,890
$11,025
525
21
Equivalent units completed and transferred out from Solution Exhibit 17-35A, Step 2.
Equivalent units in ending work in process from Solution Exhibit 17-35A, Step 2.
Journal entries:
a. Work in Process Binding Department
Work in ProcessPrinting Department
Cost of goods completed and transferred out
during April from the Printing Department
to the Binding Department
b. Finished Goods
Work in Process Binding Department
Cost of goods completed and transferred out
during April from the Binding Department
to Finished Goods inventory
Homework solutions
144,000
144,000
249,012
249,012
53
Flow of Production
Work in process, beginning (given)
Transferred-in during current period (given)
To account for
Completed and transferred out during current period:
Work in process, endinga (given)
(600 100%; 600 0%; 600 60%)
Accounted for
Work done to date
(Step 2)
Equivalent Units
Physical Transferred- Direct Conversion
Units
in Costs Materials
Costs
900
2,700
3,600
3,000
3,000
3,000
3,000
600
600
0
360
3,600
3,600
3,000
3,360
Degree of completion in this department: transferred-in costs, 100%; direct materials, 0%;
conversion costs, 60%.
Homework solutions
54
(Step 3)
(Step 4)
(Step 5)
Direct
Materials
$
0
26,700
$26,700
Conversion
Costs
$15,000
69,000
$84,000
$176,775
$26,700
$84,000
3,600
$ 49.104
3,000
$ 8.90
3,360
$
25
Assignment of costs:
Completed and transferred out (3,000 units)
Transferred-in
Costs
$ 32,775
144,000
$176,775
$249,012
38,463
$287,475
$176,775
+ $26,700
+ $84,000
Equivalent units completed and transferred out from Sol. Exhibit 17-38A, step 2.
Equivalent units in ending work in process from Sol. Exhibit 17-38A, step 2.
Homework solutions
55
CHAPTER 15
15-9 The stand-alone cost-allocation method uses information pertaining to each user of a cost
object as a separate entity to determine the cost-allocation weights.
The incremental cost-allocation method ranks the individual users of a cost object in the
order of users most responsible for the common costs and then uses this ranking to allocate costs
among those users. The first-ranked user of the cost object is the primary user and is allocated
costs up to the costs of the primary user as a stand-alone user. The second-ranked user is the first
incremental user and is allocated the additional cost that arises from two users instead of only the
primary user. The third-ranked user is the second incremental user and is allocated the additional
cost that arises from three users instead of two users, and so on.
The Shapley Value method calculates an average cost based on the costs allocated to each
user as first the primary user, the second-ranked user, the third-ranked user, and so on.
15-19 (30 min.)
1.
a.
b.
AS
IS
$600,000 $2,400,000
GOVT
CORP
(600,000)
$ 320,000
$ 280,000
(2,400,000)
$
0 $
0
$600,000 $2,400,000
800,000
$1,120,000
1,600,000
$1,880,000
(600,000)
$ 240,000
$ 210,000
850,000
$1,090,000
1,700,000
$1,910,000
$ 720,000
$1,440,000
448,000
$1,168,000
392,000
$1,832,000
GOVT
$1,120,000
1,090,000
1,168,000
CORP
$1,880,000
1,910,000
1,832,000
(2,550,000)
0 $
0
$
c.
2.
Direct method
Step-down (AS first)
Step-down (IS first)
150,000
$600,000 $2,400,000
240,000 (2,400,000)
(840,000)
$
0 $
The direct method ignores any services to other support departments. The step-down method
partially recognizes services to other support departments. The information systems support
group (with total budget of $2,400,000) provides 10% of its services to the AS group. The AS
support group (with total budget of $600,000) provides 25% of its services to the information
systems support group. When the AS group is allocated first, a total of $2,550,000 is then
Homework solutions
56
assigned out from the IS group. Given CORPs disproportionate (2:1) usage of the services of IS,
this method then results in the highest overall allocation of costs to CORP. By contrast, GOVTs
usage of the AS group exceeds that of CORP (by a ratio of 8:7), and so GOVT is assigned
relatively more in support costs when AS costs are assigned second, after they have already been
incremented by the AS share of IS costs as well.
3.
Three criteria that could determine the sequence in the step-down method are:
a. Allocate support departments on a ranking of the percentage of their total services
provided to other support departments.
1. Administrative Services
25%
2. Information Systems
10%
b. Allocate support departments on a ranking of the total dollar amount in the support
departments.
1. Information Systems
$2,400,000
2. Administrative Services $ 600,000
c. Allocate support departments on a ranking of the dollar amounts of service provided
to other support departments
1. Information Systems
(0.10 $2,400,000)
= $240,000
2. Administrative Services
(0.25 $600,000)
= $150,000
The approach in (a) above typically better approximates the theoretically preferred
reciprocal method. It results in a higher percentage of support-department costs provided to other
support departments being incorporated into the step-down process than does (b) or (c), above.
15-20 (50 min.) Support-department cost allocation, reciprocal method (continuation of 15-19).
1a.
Costs
Alloc. of
AS costs
(0.25, 0.40, 0.35)
Alloc. of IS costs
(0.10, 0.30, 0.60)
Support Departments
AS
IS
$600,000
$2,400,000
(861,538)
215,385
261,538
$
0
(2,615,385)
$
0
Operating Departments
Govt.
Corp.
$ 344,615
$ 301,538
784,616
1,569,231
$1,129,231
$1,870,769
Homework solutions
57
0.975IS
IS
AS
=
=
=
=
=
=
=
1b.
Costs
1st Allocation of AS
(0.25, 0.40, 0.35)
1st Allocation of IS
(0.10, 0.30, 0.60)
nd
2 Allocation of AS
(0.25, 0.40, 0.35)
2nd Allocation of IS
(0.10, 0.30, 0.60)
3rd Allocation of AS
(0.25, 0.40, 0.35)
3rd Allocation of IS
(0.10, 0.30, 0.60)
4th Allocation of AS
(0.25, 0.40, 0.35)
4th Allocation of IS
(0.10, 0.30, 0.60)
5th Allocation of AS
(0.25, 0.40, 0.35)
th
5 Allocation of IS
(0.10, 0.30, 0.60)
Total allocation
Support Departments
AS
IS
$600,000
$2,400,000
(600,000)
150,000
2,550,000
255,000
(2,550,000)
$ 240,000
210,000
765,000
1,530,000
63,750
102,000
89,250
6,375
(63,750)
19,125
38,250
(6,375)
1,594
2,550
2,231
160
(1,594)
478
956
40
64
56
(40)
12
24
(4)
0
0
(1)
0
0
$1,129,231
1
$1,870,769
(255,000)
(160)
Operating Departments
Govt.
Corp.
Homework solutions
58
2.
a.
b.
c.
d.
e.
Govt. Consulting
$1,120,000
1,090,000
1,168,000
1,129,231
1,129,231
Direct
Step-Down (AS first)
Step-Down (IS first)
Reciprocal (linear equations)
Reciprocal (repeated iterations)
Corp. Consulting
$1,880,000
1,910,000
1,832,080
1,870,769
1,870,769
The four methods differ in the level of support department cost allocation across support
departments. The level of reciprocal service by support departments is material. Administrative
Services supplies 25% of its services to Information Systems. Information Systems supplies 10%
of its services to Administrative Services. The Information Department has a budget of $2,400,000
that is 400% higher than Administrative Services.
The reciprocal method recognizes all the interactions and is thus the most accurate. This is
especially clear from looking at the repeated iterations calculations.
15-24 (20 min.) Allocation of common costs.
1.
Alternative approaches for the allocation of the $1,800 airfare include the following:
a. The stand-alone cost allocation method. This method would allocate the air fare on
the basis of each clients percentage of the total of the individual stand-alone costs.
Baltimore client
$1, 400
$1,800 = $1,008
$1, 400 $1,100
Chicago client
$1,100
$1,800 =
$1, 400 $1,100
792
$1,800
$1,400
400
$1,800
One rationale is that Gunn was planning to make the Baltimore trip, and the Chicago stop was
added subsequently. Some students have suggested allocating as much as possible to the
Baltimore client since Gunn had decided not to work for them.
If the Chicago client is the primary party, the allocation would be:
Homework solutions
59
Chicago client
Baltimore client
$1,100
700
$1,800
One rationale is that the Chicago client is the one who is going to use Gunns services, and
presumably receives more benefits from the travel expenditures.
c. Gunn could calculate the Shapley value that considers each client in turn as the
primary party: The Baltimore client is allocated $1,400 as the primary party and $700 as the
incremental party for an average of ($1,400 + $700) 2 = $1,050. The Chicago client is
allocated $1,100 as the primary party and $400 as the incremental party for an average of
($1,100 + 400) 2 = $750. The Shapley value approach would allocate $1,050 to the Baltimore
client and $750 to the Chicago client.
2.
I would recommend Gunn use the Shapley value. It is fairer than the incremental method
because it avoids considering one party as the primary party and allocating more of the common
costs to that party. It also avoids disputes about who is the primary party. It allocates costs in a
manner that is close to the costs allocated under the stand-alone method but takes a more
comprehensive view of the common cost allocation problem by considering primary and
incremental users, which the stand-alone method ignores.
The Shapley value (or the stand-alone cost allocation method) would be the preferred
methods if Gunn was to send the travel expenses to the Baltimore and Chicago clients before
deciding which engagement to accept. Other factors such as whether to charge the Chicago client
more because Gunn is accepting the Chicago engagement or the Baltimore client more because
Gunn is not going to work for them can be considered if Gunn sends in her travel expenses after
making her decision. However, each company would not want to be considered as the primary
party and so is likely to object to these arguments.
3.
A simple approach is to split the $60 equally between the two clients. The limousine
costs at the Sacramento end are not a function of distance traveled on the plane.
An alternative approach is to add the $60 to the $1,800 and repeat requirement 1:
a. Stand-alone cost allocation method.
$1, 460
Baltimore client
$1,860 = $1,036
$1, 460 $1,160
Chicago client
$1,160
$1,860 = $ 824
$1, 460 $1,160
Homework solutions
60
Chicago client
Baltimore client
c. Shapley value.
Baltimore client:
Chicago client:
$1,160
700
$1,860
Brown, Inc.
(900 $40)
(1,500 $32)
(900 $40) (600 $40)
$36, 000
$48, 000 = $28,800
($36, 000 $24, 000)
(600 $40)
(1,500 $32)
(900 $40) (600 $40)
$24, 000
$48, 000 = $19,200
($36, 000 $24, 000)
Homework solutions
61
2.
Costs Allocated
$36,000
12,000 ($48,000 $36,000)
$48,000
Cumulative Costs
Allocated
$36,000
$48,000
Costs Allocated
$24,000
24,000 ($48,000 $24,000)
$48,000
Cumulative Costs
Allocated
$24,000
$48,000
3.
To use the Shapley value method, consider each party as first the primary party and then
the incremental party. Compute the average of the two to determine the allocation.
Wright, Inc.:
Allocation as the primary party
$36,000
Allocation as the incremental party
Total
Allocation ($60,000 2)
Brown, Inc.:
Allocation as the primary party
Allocation as the incremental party
Total
Allocation ($36,000 2)
24,000
$60,000
$30,000
$24,000
12,000
$36,000
$18,000
Using this approach, Wright, Inc. is allocated $30,000 and Brown, Inc. is allocated $18,000 of
the total costs of $48,000.
4.
Wright, Inc.
$28,800
36,000
24,000
30,000
Brown, Inc.
$19,200
12,000
24,000
18,000
The allocations are very sensitive to the method used. The stand-alone method is simple and
fair since it allocates the common cost of the dyeing machine in proportion to the individual
costs of leasing the machine. The Shapley values are also fair. They result in very similar
allocations and any one of them can be chosen. In this case, the stand-alone method is likely
more acceptable. If they used the incremental cost-allocation method, Wright, Inc. and Brown,
Inc. would probably have disputes over who is the primary party because the primary party gets
allocated all of the primary partys costs.
Homework solutions
62
CHAPTER 16
16-16 (20-30 min.) Joint-cost allocation, insurance settlement.
1. (a)
Breasts
Wings
Thighs
Bones
Feathers
Pounds
of
Product
100
20
40
80
10
250
Wholesale
Selling Price
per Pound
$0.55
0.20
0.35
0.10
0.05
Sales
Value
at Splitoff
$55.00
4.00
14.00
8.00
0.50
$81.50
Weighting:
Sales Value
at Splitoff
0.675
0.049
0.172
0.098
0.006
1.000
Joint
Costs
Allocated
$33.75
2.45
8.60
4.90
0.30
$50.00
Allocated
Costs per
Pound
0.3375
0.1225
0.2150
0.0613
0.0300
Breasts
Wings
Thighs
Bones
Feathers
Pounds
of
Product
100
20
40
80
10
250
Weighting:
Physical
Measures
0.400
0.080
0.160
0.320
0.040
1.000
Joint
Costs
Allocated
$20.00
4.00
8.00
16.00
2.00
$50.00
=
=
Allocated
Costs per
Pound
$0.200
0.200
0.200
0.200
0.200
$ 8
3
$11
Homework solutions
63
Note: Although not required, it is useful to highlight the individual product profitability figures:
Product
Breasts
Wings
Thighs
Bones
Feathers
Sales
Value
$55.00
4.00
14.00
8.00
0.50
Sales Value at
Splitoff Method
Joint Costs
Gross
Allocated
Income
$33.75
$21.25
2.45
1.55
8.60
5.40
4.90
3.10
0.30
0.20
Physical
Measures Method
Joint Costs
Gross
Allocated
Income
$20.00
$35.00
4.00
0.00
8.00
6.00
16.00
(8.00)
2.00
(1.50)
2.
The sales-value at splitoff method captures the benefits-received criterion of cost
allocation and is the preferred method. The costs of processing a chicken are allocated to
products in proportion to the ability to contribute revenue. Quality Chickens decision to process
chicken is heavily influenced by the revenues from breasts and thighs. The bones provide
relatively few benefits to Quality Chicken despite their high physical volume.
The physical measures method shows profits on breasts and thighs and losses on bones
and feathers. Given that Quality Chicken has to jointly process all the chicken products, it is nonintuitive to single out individual products that are being processed simultaneously as making
losses while the overall operations make a profit. Quality Chicken is processing chicken mainly
for breasts and thighs and not for wings, bones, and feathers, while the physical measure method
allocates a disproportionate amount of costs to wings, bones and feathers.
16-21 (30 min.)
Joint Costs =
$1800
ICR8
(Non-Saleable)
Processing
$175
Crude Oil
150 bbls $18 / bbl =
$2700
ING4
(Non-Saleable)
Processing
$105
NGL
50 bbls $15 / bbl =
$750
XGE3
(Non-Saleable)
Processing
$210
Gas
800 eqvt bbls
$1.30 / eqvt bbl =
$1040
Splitoff
Point
Homework solutions
64
1a.
Crude Oil
150
0.15
$270
NGL
0
05
90
1b.
1.
2.
3.
4.
5.
Gas
Total
800
1,
0.80 000
0.
$1,4
1.
40
00
$
$1
,800
5
NRV Method
Crude Oil
NGL
Gas
Total
$2,7
$7
$1,0
$4,
00
50
40
490
175
105
$2,5
25
210
$6
45
$ 8
30
0.63
0.1
125
6125
750
$1,136.25
$2
90.25
.50
Homework solutions
490
$4,
000
0.20
$1,
$373 800
65
2.
The operating-income amounts for each product using each method is:
(a)
Revenues
Cost of goods sold
Joint costs
Separable costs
Total cost of goods sold
Gross margin
(b)
Crude Oil
$2,700
NGL
$750
Gas
$1,040
Total
$4,490
270
175
445
$2,255
90
105
195
$555
1,440
210
1,650
$ (610)
1,800
490
2,290
$2,200
Crude Oil
$2,700.00
NGL
$750.00
Gas
$1,040.00
Total
$4,490.00
1,136.25
175.00
1,311.25
$1,388.75
290.25
105.00
395.25
$354.75
373.50
210.00
583.50
$ 456.50
1,800.00
490.00
2,290.00
$2,200.00
NRV Method
Revenues
Cost of goods sold
Joint costs
Separable costs
Total cost of goods sold
Gross margin
3.
Neither method should be used for product emphasis decisions. It is inappropriate to use
joint-cost-allocated data to make decisions regarding dropping individual products, or pushing
individual products, as they are joint by definition. Product-emphasis decisions should be made
based on relevant revenues and relevant costs. Each method can lead to product emphasis
decisions that do not lead to maximization of operating income.
4.
Since crude oil is the only product subject to taxation, it is clearly in Sinclairs best
interest to use the NRV method since it leads to a lower profit for crude oil and, consequently, a
smaller tax burden. A letter to the taxation authorities could stress the conceptual superiority of
the NRV method. Chapter 16 argues that, using a benefits-received cost allocation criterion,
market-based joint cost allocation methods are preferable to physical-measure methods. A
meaningful common denominator (revenues) is available when the sales value at splitoff point
method or NRV method is used. The physical-measures method requires nonhomogeneous
products (liquids and gases) to be converted to a common denominator.
Homework solutions
66
16-22 (30 min.) Joint-cost allocation, sales value, physical measure, NRV methods.
1a.
PANEL A: Allocation of Joint Costs using Sales Value at
Splitoff Method
Sales value of total production at splitoff point
(10,000 tons $10 per ton; 20,000 $15 per ton)
Weighting ($100,000; $300,000 $400,000)
Joint costs allocated (0.25; 0.75 $240,000)
PANEL B: Product-Line Income Statement for June 2009
Revenues
(12,000 tons $18 per ton; 24,000 $25 per ton)
Deduct joint costs allocated (from Panel A)
Deduct separable costs
Gross margin
Gross margin percentage
Special B/
Beef
Ramen
Special S/
Shrimp
Ramen
$100,000
0.25
$60,000
$300,000
0.75
$180,000
Special B
Special S
$216,000
60,000
48,000
$108,000
50%
$600,000
180,000
168,000
$252,000
42%
$816,000
240,000
216,000
$360,000
44%
Special B/
Beef
Ramen
10,000
33%
$80,000
Special S/
Shrimp
Ramen
20,000
67%
$160,000
Total
30,000
$240,000
Special B
Special S
Total
Total
$400,000
$240,000
Total
1b.
PANEL A: Allocation of Joint Costs using Physical-Measure
Method
Physical measure of total production (tons)
Weighting (10,000 tons; 20,000 tons 30,000 tons)
Joint costs allocated (0.33; 0.67 $240,000)
PANEL B: Product-Line Income Statement for June 2009
Revenues
(12,000 tons $18 per ton; 24,000 $25 per ton)
Deduct joint costs allocated (from Panel A)
Deduct separable costs
Gross margin
Gross margin percentage
$216,000
80,000
48,000
$ 88,000
41%
$600,000
160,000
168,000
$272,000
45%
$816,000
240,000
216,000
$360,000
44%
Special B
Special S
Total
1c.
PANEL A: Allocation of Joint Costs using Net Realizable
Value Method
Final sales value of total production during accounting period
(12,000 tons $18 per ton; 24,000 tons $25 per ton)
Deduct separable costs
Net realizable value at splitoff point
Weighting ($168,000; $432,000 $600,000)
Joint costs allocated (0.28; 0.72 $240,000)
PANEL B: Product-Line Income Statement for June 2009
Revenues (12,000 tons $18 per ton; 24,000 tons $25 per ton)
Deduct joint costs allocated (from Panel A)
Deduct separable costs
Gross margin
Gross margin percentage
$216,000
48,000
$168,000
28%
$67,200
$600,000
168,000
$432,000
72%
$172,800
$816,000
216,000
$600,000
Special B
$216,000
67,200
48,000
$100,800
46.7%
Special S
$600,000
172,800
168,000
$259,200
43.2%
Total
$816,000
240,000
216,000
$360,000
44.1%
Homework solutions
$240,000
67
2.
Sherrie Dong probably performed the analysis shown below to arrive at the net loss of
$2,228 from marketing the stock:
PANEL A: Allocation of Joint Costs using
Sales Value at Splitoff
Sales value of total production at splitoff point
(10,000 tons $10 per ton; 20,000 $15 per
ton; 4,000 $5 per ton)
Weighting
($100,000; $300,000; $20,000 $420,000)
Joint costs allocated
(0.238095; 0.714286; 0.047619 $240,000)
PANEL B: Product-Line Income Statement
for June 2009
Revenues
(12,000 tons $18 per ton; 24,000 $25 per ton;
4,000 $5 per ton)
Separable processing costs
Joint costs allocated (from Panel A)
Gross margin
Deduct marketing costs
Operating income
Special B/
Beef
Ramen
Special S/
Shrimp
Ramen
Stock
$100,000
$300,000
$20,000
$420,000
23.8095%
71.4286%
4.7619%
100%
$57,143
$171,429
$11,428
$240,000
Special S
Stock
$600,000
168,000
171,429
$260,571
$20,000
0
11,428
8,572
10,800
$ (2,228)
Special B
$216,000
48,000
57,143
$110,857
Total
Total
$836,000
216,000
240,000
380,000
10,800
$369,200
In this (misleading) analysis, the $240,000 of joint costs are re-allocated between Special B,
Special S, and the stock. Irrespective of the method of allocation, this analysis is wrong. Joint
costs are always irrelevant in a process-further decision. Only incremental costs and revenues
past the splitoff point are relevant. In this case, the correct analysis is much simpler: the
incremental revenues from selling the stock are $20,000, and the incremental costs are the
marketing costs of $10,800. So, Instant Foods should sell the stockthis will increase its
operating income by $9,200 ($20,000 $10,800).
Homework solutions
68
Studs (Building)
Decorative Pieces
Posts
Totals
Monthly
Unit
Output
75,000
5,000
20,000
Selling
Price
Per Unit
$ 8
60
20
Sales Value
of Total Prodn.
at Splitoff
$ 600,000
300,000
400,000
$1,300,000
Weighting
46.1539%
23.0769
30.7692
100.0000%
Joint Costs
Allocated
$ 461,539
230,769
307,692
$1,000,000
Physical
Measure of
Total Prodn.
75,000
5,000
20,000
100,000
Weighting
75.00%
5.00
20.00
100.00%
Joint Costs
Allocated
$ 750,000
50,000
200,000
$1,000,000
Net
Realizable
Value at
Splitoff
$ 600,000
350,000b
400,000
$1,350,000
Weighting
44.4445%
25.9259
29.6296
100.0000%
Joint Costs
Allocated
$ 444,445
259,259
296,296
$1,000,000
Studs (Building)
Decorative Pieces
Posts
Totals
Studs (Building)
Decorative Pieces
Posts
Totals
a
b
Monthly
Units of
Total Prodn.
75,000
4,500a
20,000
Fully
Processed
Selling
Price
per Unit
$ 8
100
20
5,000 monthly units of output 10% normal spoilage = 4,500 good units.
4,500 good units $100 = $450,000 Further processing costs of $100,000 = $350,000
2.
Presented below is an analysis for Sonimad Sawmill, Inc., comparing the processing of
decorative pieces further versus selling the rough-cut product immediately at splitoff:
Units
5,000
500
4,500
Homework solutions
Dollars
$450,000
300,000
150,000
100,000
$ 50,000
69
3.
Assuming Sonimad Sawmill, Inc. announces that in six months it will sell the rough-cut
product at splitoff due to increasing competitive pressure, behavior that may be demonstrated by
the skilled labor in the planning and sizing process include the following:
lower quality,
reduced motivation and morale, and
job insecurity, leading to nonproductive employee time looking for jobs elsewhere.
Management actions that could improve this behavior include the following:
Joint Costs
$1,000,000
Studs
$8 per unit
Processing
Raw Decorative
Pieces
$60 per unit
Processing
$100000
Decorative
Pieces
$100 per unit
Posts
$20 per unit
Splitoff
Point
Homework solutions
70
Grade A
Coal
Grade B
Coal
Total
$40,000
0.625
$24,000
0.375
$64,000
$ 4,375
$35,625
$ 2,625
$21,375
$ 7,000
$57,000
Grade A
Coal
Grade B
Coal
Total
$40,000
0.625
$24,000
0.375
$64,000
$ 6,250
$33,750
$ 3,750
$20,250
$10,000
$54,000
Since the entire production is sold during the period, the overall gross margin is the same
under the production and sales methods. In particular, under the sales method, the $3,000
received from the sale of the coal tar is added to the overall revenues, so that Cumberlands
overall gross margin is $57,000, as in the production method.
3. The production method of accounting for the byproduct is only appropriate if
Cumberland is positive they can sell the byproduct and positive of the selling price.
Moreover, Cumberland should view the byproducts contribution to the firm as material
enough to find it worthwhile to record and track any inventory that may arise. The sales
method is appropriate if either the disposition of the byproduct is unsure or the selling price
is unknown, or if the amounts involved are so negligible as to make it economically
infeasible for Cumberland to keep track of byproduct inventories.
Homework solutions
71
CHAPTER 7
7-18
1.
Units sold
Revenue
Variable costs
Contribution margin
Fixed costs
Operating income
Level 1 Analysis
Actual
Static-Budget
Results
Variances
(1)
(2) = (1) (3)
12,000
3,000 U
a
$252,000
$ 48,000 U
d
84,000
36,000 F
168,000
12,000 U
150,000
5,000 U
$ 18,000
$ 17,000 U
Static
Budget
(3)
15,000
c
$300,000
f
120,000
180,000
145,000
$ 35,000
$17,000 U
Total static-budget variance
2.
Level 2 Analysis
Units sold
Revenue
Variable costs
Contribution margin
Fixed costs
Actual
Results
(1)
12,000
a
$252,000
d
84,000
168,000
150,000
Operating income
$ 18,000
FlexibleBudget
Variances
(2) = (1) (3)
0
$12,000 F
12,000 F
24,000 F
5,000 U
$19,000 F
Sales
Flexible
Volume
Static
Budget
Variances
Budget
(3)
(4) = (3) (5)
(5)
12,000
3,000 U
15,000
b
c
$240,000
$60,000 U $300,000
e
f
96,000
24,000 F
120,000
144,000
36,000 U
180,000
145,000
0
145,000
$ (1,000)
$36,000 U
$ 35,000
$19,000 F
$36,000 U
Total flexible-budget
Total sales-volume
variance
variance
$17,000 U
Total static-budget variance
a
12,000 $7 = $ 84,000
12,000 $8 = $ 96,000
f
15,000 $8 = $120,000
3.
Level 2 analysis breaks down the static-budget variance into a flexible-budget variance
and a sales-volume variance. The primary reason for the static-budget variance being
unfavorable ($17,000 U) is the reduction in unit volume from the budgeted 15,000 to an actual
12,000. One explanation for this reduction is the increase in selling price from a budgeted $20 to
an actual $21. Operating management was able to reduce variable costs by $12,000 relative to
the flexible budget. This reduction could be a sign of efficient management. Alternatively, it
could be due to using lower quality materials (which in turn adversely affected unit volume).
Managerial Cost Accounting (Acctg. 311)
Homework solutions
72
7-19
1. Variance Analysis for The Clarkson Company for the year ended December 31, 2009
Units sold
Revenues
Variable costs
Contribution margin
Fixed costs
Operating income
Actual
Results
(1)
130,000
$715,000
515,000
200,000
140,000
$ 60,000
FlexibleBudget
Variances
(2)=(1)(3)
0
$260,000 F
255,000 U
5,000 F
20,000 U
$ 15,000 U
Flexible
Budget
(3)
130,000
$455,000a
260,000b
195,000
120,000
$ 75,000
$15,000 U
Total flexible-budget variance
Sales-Volume
Variances
(4)=(3)(5)
10,000 F
$35,000 F
20,000 U
15,000 F
0
$15,000 F
Static
Budget
(5)
120,000
$420,000
240,000
180,000
120,000
$ 60,000
$15,000 F
Total sales volume variance
$0
Total static-budget variance
a
b
2.
$715,000
420,000
515,000
240,000
130,000
120,000
130,000
120,000
=
=
=
=
$5.50
$3.50
$3.96
$2.00
3.
A zero total static-budget variance may be due to offsetting total flexible-budget and total
sales-volume variances. In this case, these two variances exactly offset each other:
Total flexible-budget variance
Total sales-volume variance
$15,000 Unfavorable
$15,000 Favorable
A closer look at the variance components reveals some major deviations from plan.
Actual variable costs increased from $2.00 to $3.96, causing an unfavorable flexible-budget
variable cost variance of $255,000. Such an increase could be a result of, for example, a jump in
direct material prices. Clarkson was able to pass most of the increase in costs onto their
customersactual selling price increased by 57% [($5.50 $3.50) $3.50], bringing about an
offsetting favorable flexible-budget revenue variance in the amount of $260,000. An increase in
the actual number of units sold also contributed to more favorable results. The company should
examine why the units sold increased despite an increase in direct material prices. For example,
Clarksons customers may have stocked up, anticipating future increases in direct material prices.
Alternatively, Clarksons selling price increases may have been lower than competitors price
increases. Understanding the reasons why actual results differ from budgeted amounts can help
Clarkson better manage its costs and pricing decisions in the future. The important lesson learned
here is that a superficial examination of summary level data (Levels 0 and 1) may be insufficient.
It is imperative to scrutinize data at a more detailed level (Level 2). Had Clarkson not been able
to pass costs on to customers, losses would have been considerable.
Homework solutions
73
7-20
1. and 2.
Performance Report for Marron, Inc., June 2009
Units (pounds)
Revenues
Variable mfg. costs
Contribution margin
Actual
(1)
525,000
$3,360,000
1,890,000
$1,470,000
Flexible
Budget
Variances
(2) = (1) (3)
$ 52,500 U
52,500 U
$105,000 U
Flexible
Budget
(3)
525,000
$3,412,500a
1,837,500b
$1,575,000
$105,000 U
Flexible-budget variance
Sales Volume
Variances
(4) = (3) (5)
25,000 F
$162,500 F
87,500 U
$ 75,000 F
Static
Budget
(5)
500,000
$3,250,000
1,750,000
$1,500,000
Static
Budget
Variance
(6) = (1) (5)
25,000 F
$110,000 F
140,000 U
$ 30,000 U
Static Budget
Variance as
% of Static
Budget
(7) = (6) (5)
5.0%
3.4%
8.0%
2.0%
$ 75,000 F
Sales-volume variance
$30,000 U
Static-budget variance
a
Budgeted variable mfg. cost per unit = $1,750,000 500,000 lbs. = $3.50
Flexible-budget variable mfg. costs = $3.50 per lb. 525,000 lbs. = $1,837,500
Homework solutions
74
3.
The selling price variance, caused solely by the difference in actual and budgeted selling
price, is the flexible-budget variance in revenues = $52,500 U.
4.
The flexible-budget variances show that for the actual sales volume of 525,000 pounds,
selling prices were lower and costs per pound were higher. The favorable sales volume variance
in revenues (because more pounds of ice cream were sold than budgeted) helped offset the
unfavorable variable cost variance and shored up the results in June 2009. Levine should be more
concerned because the small static-budget variance in contribution margin of $30,000 U is
actually made up of a favorable sales-volume variance in contribution margin of $75,000, an
unfavorable selling-price variance of $52,500 and an unfavorable variable manufacturing costs
variance of $52,500. Levine should analyze why each of these variances occurred and the
relationships among them. Could the efficiency of variable manufacturing costs be improved?
Did the sales volume increase because of a decrease in selling price or because of growth in the
overall market? Analysis of these questions would help Levine decide what actions he should
take.
7-23 (30 min.)
1.
May 2009
Units
Direct materials
Direct labor
Total price variance
Total efficiency variance
Actual
Results
(1)
550
$12,705.00
$ 8,464.50
Price
Variance
(2) = (1)(3)
$1,815.00 U
$ 104.50 U
$1,919.50 U
Actual
Quantity
Budgeted
Price
(3)
$10,890.00a
$ 8,360.00c
Efficiency
Variance
(4) = (3) (5)
$990.00 U
$440.00 F
Flexible
Budget
(5)
550
$9,900.00b
$8,800.00d
$550.00 U
Homework solutions
75
2.
May
2010
Units
Direct materials
Direct manuf. labor
Total price variance
Total efficiency variance
Actual
Results
(1)
550
$11,828.36a
$ 8,295.21d
Price
Variance
(2) = (1) (3)
$1,156.16 U
$ 102.41 U
$1,258.57 U
Actual
Quantity
Budgeted
Price
(3)
Efficiency
Variance
(4) = (3) (5)
$10,672.20b
$ 8,192.80e
$772.20 U
$607.20 F
Flexible
Budget
(5)
550
$9,900.00c
$8,800.00c
$165.00 U
Actual dir. mat. cost, May 2010 = Actual dir. mat. cost, May 2009 0.98 0.95 = $12,705 0.98
0.95 = $11.828.36
Alternatively, actual dir. mat. cost, May 2010
= (Actual dir. mat. quantity used in May 2009 0.98) (Actual dir. mat. price in May 2009
0.95)
= (7,260 meters 0.98) ($1.75/meter 0.95)
= 7,114.80 $1.6625 = $11,828.36
b
(7,260 meters 0.98) $1.50 per meter = $10,672.20
c
Unchanged from 2009.
d
Actual dir. labor cost, May 2010 = Actual dir. manuf. cost May 2009 0.98 = $8,464.50 0.98
= $8,295.21
Alternatively, actual dir. labor cost, May 2010
= (Actual dir. manuf. labor quantity used in May 2009 0.98) Actual dir. labor price in 2009
= (1,045 hours 0.98) $8.10 per hour
= 1,024.10 hours $8.10 per hour = $8,295.21
e
(1,045 hours 0.98) $8.00 per hour = $8,192.80
a
Homework solutions
76
7-39
1,800,000
$4.80
$8,640,000
2,000,000
$5.00
$10,000,000
$1,700,000
300
6,667
$100,000
Actual
Results
$8,640,000
1,440,000
1,700,000
108,000
540,000
2,088,000
6,552,000
820,000
$5,732,000
$5,732,000
6,750,000
$0.30
$600,000
Static-Budget
Amounts
$10,000,000
100,000
600,000
2,400,000
7,600,000
850,000
$6,750,000
$1,018,000 U
Homework solutions
77
Flexible-Budget
Variances
1,800,000
Flexible
Budget
SalesVolume
Variances
1,800,000
200,000
Static
Budget
2,000,000
Revenues
Variable costs
Direct materials
Direct manuf. labor
Direct marketing costs
Total variable costs
Contribution margin
Fixed costs
$8,640,000
$360,000 U
$9,000,000
$1,000,000 U $10,000,000
1,440,000
108,000
540,000
2,088,000
6,552,000
820,000
90,000 F
18,000 U
0
72,000 F
288,000 U
30,000 F
1,530,000
90,000
540,000
2,160,000
6,840,000
850,000
170,000 F
10,000 F
60,000 F
240,000 F
760,000 U
0
1,700,000
100,000
600,000
2,400,000
7,600,000
850,000
Operating income
$5,732,000
$258,000 U
$5,990,000
$ 760,000 U
$6,750,000
$1,018,000 U
Total static-budget variance
$258,000 U
$760,000 U
Total flexible-budget
variance
Total sales-volume
variance
3.
4.
5.
Analysis of direct mfg. labor flexible-budget variance for Sonnet, Inc. for March 2010
Direct.
Mfg. Labor
Actual Costs
Incurred
(Actual Input Qty.
Actual Price)
(7,200 $15.00)
$108,000
$0
Price variance
Flexible Budget
(Budgeted Input
Qty. Allowed for
Actual Output
Budgeted Price)
(*6,000 $15.00)
$90,000
$18,000 U
Efficiency variance
$18,000 U
Flexible-budget variance
* 1,800,000 units 300 direct manufacturing labor standard productivity rate per hour.
6. DML price variance = $0; DML efficiency variance = $18,000U
7. DML flexible-budget variance = $18,000U
CHAPTER 8
Managerial Cost Accounting (Acctg. 311)
Homework solutions
78
8-16
1.
Variable Manufacturing Overhead Variance Analysis for Esquire Clothing for June 2009
Actual Costs
Incurred
Actual Input Qty.
Actual Rate
(1)
(4,536 $11.50)
$52,164
$2,268 F
Spending variance
Flexible Budget:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
(3)
(4 1,080 $12)
$51,840
$2,592 U
Efficiency variance
$324 U
Flexible-budget variance
Allocated:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
(4)
(4 1,080 $12)
$51,840
Never a variance
Never a variance
2.
Esquire had a favorable spending variance of $2,268 because the actual variable overhead
rate was $11.50 per direct manufacturing labor-hour versus $12 budgeted. It had an unfavorable
efficiency variance of $2,592 U because each suit averaged 4.2 labor-hours (4,536 hours 1,080
suits) versus 4.0 budgeted labor-hours.
Homework solutions
79
8-17
1 & 2.
$62,400
1,040 4
$62,400
=
4,160
= $15 per hour
=
Fixed Manufacturing Overhead Variance Analysis for Esquire Clothing for June 2009
Actual Costs
Incurred
(1)
$63,916
Same Budgeted
Lump Sum
(as in Static Budget)
Regardless of
Output Level
(2)
Flexible Budget:
Same Budgeted
Lump Sum
(as in Static Budget)
Regardless of
Output Level
(3)
$62,400
$1,516 U
Spending variance
$62,400
Never a variance
$1,516 U
Flexible-budget variance
Allocated:
Budgeted Input Qty.
Allowed for Actual
Output
Budgeted Rate
(4)
(4 1,080 $15)
$64,800
$2,400 F
Production-volume variance
$2,400 F
Production-volume variance
The fixed manufacturing overhead spending variance and the fixed manufacturing
flexible budget variance are the same$1,516 U. Esquire spent $1,516 above the $62,400
budgeted amount for June 2009.
The production-volume variance is $2,400 F. This arises because Esquire utilized its
capacity more intensively than budgeted (the actual production of 1,080 suits exceeds the
budgeted 1,040 suits). This results in overallocated fixed manufacturing overhead of $2,400 (4
40 $15). Esquire would want to understand the reasons for a favorable production-volume
variance. Is the market growing? Is Esquire gaining market share? Will Esquire need to add
capacity?
Homework solutions
80
8-21
1.
2.
3.
4.
5.
Spending variance
Efficiency variance
Production-volume variance
Flexible-budget variance
Underallocated (overallocated) MOH
Fixed
$3,000 U
NEVER
600 U
3,000 U
3,600 U
Variable
MOH
Actual Costs
Incurred
(1)
$35,700
Flexible Budget:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
(3)
$27,000
$4,200 U
Spending variance
$4,500 U
Efficiency variance
Allocated:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
(4)
$27,000
Never a variance
$8,700 U
Flexible-budget variance
Never a variance
$8,700 U
Underallocated variable overhead
(Total variable overhead variance)
Fixed
MOH
Actual Costs
Incurred
(1)
$18,000
Flexible Budget:
Same Budgeted
Lump Sum
(as in Static Budget)
Regardless of
Output Level
(3)
$15,000
Same Budgeted
Lump Sum
(as in Static Budget)
Regardless of
Output Level
(2)
$15,000
$3,000 U
Spending variance
Never a variance
$3,000 U
Flexible-budget variance
Allocated:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
(4)
$14,400
$600 U
Production-volume variance
$600 U
Production-volume variance
$3,600 U
Underallocated fixed overhead
(Total fixed overhead variance)
Homework solutions
81
4-Variance
Analysis
Variable
Overhead
Fixed
Overhead
Spending
Variance
Efficiency
Variance
ProductionVolume
Variance
$4,200 U
$4,500 U
Never a variance
$3,000 U
Never a variance
$600 U
Homework solutions
82
8-27
VOH
Efficiency
Variance
Cannot be
determined: no
information on
actual versus
flexible-budget
machine-hours
FOH
Spending
Variance
Unfavorable:
actual fixed
costs are more
than budgeted
fixed costs
FOH
ProductionVolume Variance
Favorable: output
is more than
budgeted causing
FOH costs to be
overallocated
Production output is
10% more than
budgeted; actual
machine hours are 5%
less than budgeted
Cannot be
determined: no
information on
actual versus
budgeted VOH
rates
Favorable: actual
machine-hours less
than flexiblebudget machinehours
Cannot be
determined: no
information on
actual versus
budgeted FOH
costs
Favorable: output
is more than
budgeted causing
FOH costs to be
overallocated
Production output is
8% less than budgeted
Cannot be
determined: no
information on
actual versus
budgeted VOH
rates
Cannot be
determined: no
information on
actual versus
budgeted FOH
costs
Unfavorable:
output less than
budgeted will
cause FOH costs to
be underallocated
Cannot be
determined: no
information on
actual versus
budgeted VOH
rates
Cannot be
determined: no
information on
actual machinehours versus
flexible-budget
machine-hours
Unfavorable: more
machine-hours
used relative to
flexible budget
Cannot be
determined: no
information on
actual versus
budgeted FOH
costs
Unfavorable:
actual VOH rate
greater than
budgeted VOH
rate
Unfavorable: actual
machine-hours
greater than
flexible-budget
machine-hours
Cannot be
determined: no
information on
actual versus
budgeted FOH
costs
Cannot be
determined: no
information on
flexible-budget
machine-hours
relative to staticbudget machinehours
Cannot be
determined: no
information on
actual output
relative to
budgeted output
Scenario
Production output is
5% more than
budgeted, and actual
fixed manufacturing
overhead costs are 6%
more than budgeted
Homework solutions
83
8-29
1.
2.
Budgeted fixed MOH costs per machine-hour can be computed by dividing the flexible
budget amount for fixed MOH (which is the same as the static budget) by the number of
machine-hours planned (calculated in (a.)):
$348,096 1,776 machine-hours = $196.00 per machine-hour
3.
Budgeted variable MOH costs per machine-hour are calculated as budgeted variable
MOH costs divided by the budgeted number of machine-hours planned:
$71,040 1,776 machine-hours = $40.00 per machine-hour.
4.
Budgeted number of machine-hours allowed for actual output achieved can be calculated
by dividing the flexible-budget amount for variable MOH by budgeted variable MOH
costs per machine-hour:
$76,800 $40.00 per machine-hour= 1,920 machine-hours allowed
5.
The actual number of output units is the budgeted number of machine-hours allowed for
actual output achieved divided by the planned allocation rate of machine hours per unit:
1,920 machine-hours 2 machine-hours per unit = 960 units.
6.
The actual number of machine-hours used per output unit is the actual number of
machine hours used (given) divided by the actual number of units manufactured:
1,824 machine-hours 960 units = 1.9 machine-hours used per output unit.
Homework solutions
84
8-39 (3040 min.) Comprehensive review of Chapters 7 and 8, working backward from
given variances.
1.
Solution Exhibit 8-39 outlines the Chapter 7 and 8 framework underlying this solution.
a.
b.
c.
d.
Standard direct manufacturing labor rate = $800,000 40,000 hours = $20 per hour
Actual direct manufacturing labor rate = $20 + $0.50 = $20.50
Actual direct manufacturing labor-hours = $522,750 $20.50
= 25,500 hours
e.
f.
1. The control of variable manufacturing overhead requires the identification of the cost drivers
for such items as energy, supplies, and repairs. Control often entails monitoring nonfinancial
measures that affect each cost item, one by one. Examples are kilowatts used, quantities of
lubricants used, and repair parts and hours used. The most convincing way to discover why
overhead performance did not agree with a budget is to investigate possible causes, line item by
line item.
Individual fixed overhead items are not usually affected very much by day-to-day control.
Instead, they are controlled periodically through planning decisions and budgeting procedures
that may sometimes have planning horizons covering six months or a year (for example,
management salaries) and sometimes covering many years (for example, long-term leases and
depreciation on plant and equipment).
Homework solutions
85
Direct
Materials
Direct
Manuf.
Labor
Flexible Budget:
Budgeted Input Qty.
Actual Input Qty.
Allowed for
Actual Output
Budgeted Rate
Purchases
Usage
Budgeted Rate
160,000 $11.50
96,000 $11.50
3 30,000 $11.50
$1,840,000
$1,104,000
$1,035,000
$69,000 U
$176,000 F
Efficiency
variance
Price variance
Actual Costs
Incurred
(Actual Input Qty.
Actual Rate)
160,000 $10.40
$1,664,000
$12,750 U
Price variance
$30,000 U
Efficiency variance
$42,750 U
Flexible-budget variance
Variable
MOH
Actual Costs
Incurred
Actual Input Qty.
Actual Rate
0.85 30,000 $11.70
$298,350
Flexible Budget:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
0.80 30,000 $12
$288,000
$7,650 F
Spending variance
$18,000 U
Efficiency
$10,350 U variance
Flexible-budget variance
Actual Costs
Incurred
(1)
Fixed
MOH
$597,460
Never a variance
Never a variance
Flexible Budget:
Same Budgeted
Same Budgeted
Lump Sum
Lump Sum
(as in Static Budget) (as in Static Budget)
Regardless of
Regardless of
Output Level
Output Level
(2)
(3)
0.80 50,000 $16
$640,000
$640,000
$42,540 F
Never a variance
Spending variance
volume variance $42,540 F
Flexible-budget variance
Allocated:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
0.80 30,000 $12
$288,000
Allocated:
Budgeted Input Qty.
Allowed for
Actual Output
Budgeted Rate
(4)
0.80 x 30,000 $16
$384,000
$256,000 U
$256,000 U
Production volume variance
Homework solutions
86
CHAPTER 9
9-18 (40 min.)
1.
Beginning inventory
Production
Goods available for sale
Units sold
Ending inventory
January
0
1,000
1,000
700
300
February
300
800
1,100
800
300
March
300
1,250
1,550
1,500
50
The budgeted fixed manufacturing cost per unit and budgeted total manufacturing cost
per unit under absorption costing are:
(a)
(b)
(c)=(a)(b)
(d)
(e)=(c)+(d)
January
$400,000
1,000
$400
$900
$1,300
Homework solutions
February
$400,000
1,000
$400
$900
$1,300
March
$400,000
1,000
$400
$900
$1,300
87
(a)
Variable Costing
a
Revenues
Variable costs
Beginning inventoryb
Variable manufacturing costsc
Cost of goods available for sale
Deduct ending inventoryd
Variable cost of goods sold
Variable operating costse
Total variable costs
Contribution margin
Fixed costs
Fixed manufacturing costs
Fixed operating costs
Total fixed costs
Operating income
January 2009
$1,750,000
$
0
900,000
900,000
(270,000)
630,000
420,000
February 2009
$2,000,000
$270,000
720,000
990,000
(270,000)
720,000
480,000
1,050,000
700,000
400,000
140,000
March 2009
$3,750,000
$ 270,000
1,125,000
1,395,000
(45,000)
1,350,000
900,000
1,200,000
800,000
400,000
140,000
540,000
$ 160,000
2,250,000
1,500,000
400,000
140,000
540,000
$ 260,000
540,000
$ 960,000
Homework solutions
88
(b)
Absorption Costing
Revenuesa
Cost of goods sold
Beginning inventoryb
Variable manufacturing costsc
Allocated fixed manufacturing
costsd
Cost of goods available for sale
Deduct ending inventorye
Adjustment for prod. vol. var.f
Cost of goods sold
Gross margin
Operating costs
Variable operating costsg
Fixed operating costs
Total operating costs
Operating income
January 2009
$1,750,000
$
February 2009
$2,000,000
March 2009
$3,750,000
0
900,000
$ 390,000
720,000
$ 390,000
1,125,000
400,000
1,300,000
320,000
1,430,000
500,000
2,015,000
(390,000)
0
(390,000)
80,000 U
910,000
840,000
420,000
140,000
(65,000)
(100,000) F
1,120,000
880,000
480,000
140,000
560,000
$ 280,000
1,850,000
1,900,000
900,000
140,000
620,000
$ 260,000
1,040,000
$ 860,000
Homework solutions
89
Fixed manufacturing
Absorption-costing Variable costing
costs in
costs in
beginning inventory
January: $280,000 $160,000 =
($400 300) $0
$120,000 = $120,000
February: $260,000 $260,000 =
($400 300) ($400 300)
$0 = $0
March:
$860,000 $960,000 = ($400 50) ($400 300)
$100,000 = $100,000
The difference between absorption and variable costing is due solely to moving fixed
manufacturing costs into inventories as inventories increase (as in January) and out of
inventories as they decrease (as in March).
2.
Homework solutions
90
9-19
1.
January
February
March
Revenues
Direct material cost of
goods sold
Beginning inventoryb
Direct materials in goods
manufacturedc
Cost of goods available
for sale
Deduct ending inventoryd
Total direct material
cost of goods sold
Throughput contribution
Other costs
Manufacturinge
Operatingf
Total other costs
Operating income
$1,750,000
$2,000,000
$3,750,000
$150,000
$ 150,000
500,000
400,000
625,000
500,000
(150,000)
550,000
(150,000)
775,000
(25,000)
350,000
1,400,000
800,000
560,000
400,000
1,600,000
720,000
620,000
1,360,000
40,000
750,000
3,000,000
900,000
1,040,000
1,340,000
$ 260,000
1,940,000
$1,060,000
Absorption costing
Variable costing
Throughput costing
January
$280,000
160,000
40,000
February
$260,000
260,000
260,000
March
$860,000
960,000
1,060,000
Throughput costing puts greater emphasis on sales as the source of operating income than does
absorption or variable costing.
3. Throughput costing puts a penalty on producing without a corresponding sale in the same
period. Costs other than direct materials that are variable with respect to production are expensed
when incurred, whereas under variable costing they would be capitalized as an inventoriable cost.
Homework solutions
91
$4,800,000
$2,400,000
1,200,000
600,000
400,000
3,600,000
1,200,000
1,000,000
$ 200,000
Homework solutions
92
9-26
1.
Denominator
Level
Capacity
Concept
Theoretical
Practical
Normal
Master-budget
Budgeted Fixed
Manufacturing
Overhead per
Period
$ 4,000,000
4,000,000
4,000,000
4,000,000
Budgeted
Capacity
Level
2,880
1,920
1,200
1,500
Budgeted Fixed
Manufacturing
Overhead Cost
Rate
$ 1,388.89
2,083.33
3,333.33
2,666,67
The rates are different because of varying denominator-level concepts. Theoretical and practical
capacity levels are driven by supply-side concepts, i.e., how much can I produce? Normal and
master-budget capacity levels are driven by demand-side concepts, i.e., how much can I sell?
(or how much should I produce?)
2.
The variances that arise from use of the theoretical or practical level concepts will signal
that there is a divergence between the supply of capacity and the demand for capacity. This is
useful input to managers. As a general rule, however, it is important not to place undue reliance
on the production volume variance as a measure of the economic costs of unused capacity.
3.
Under a cost-based pricing system, the choice of a master-budget level denominator will
lead to high prices when demand is low (more fixed costs allocated to the individual product
level), further eroding demand; conversely, it will lead to low prices when demand is high,
forgoing profits. This has been referred to as the downward demand spiralthe continuing
reduction in demand that occurs when the prices of competitors are not met and demand drops,
resulting in even higher unit costs and even more reluctance to meet the prices of competitors.
The positive aspects of the master-budget denominator level are that it is based on demand for
the product and indicates the price at which all costs per unit would be recovered to enable the
company to make a profit. Master-budget denominator level is also a good benchmark against
which to evaluate performance.
Homework solutions
93
9-29
(40 min.) Variable costing and absorption costing, the All-Fixed Company.
$280,000
40,000
2008
$300,000
2009
$300,000
Together
$600,000
320,000
$ (20,000)
320,000
$ (20,000)
640,000
$ (40,000)
Homework solutions
94
b.
The ambiguity about the 10,000- or 20,000-unit denominator level is intentional. IF YOU WISH,
THE AMBIGUITY MAY BE AVOIDED BY GIVING THE STUDENTS A SPECIFIC
DENOMINATOR LEVEL IN ADVANCE.
Alternative 1. Use 20,000 units as a denominator; fixed manufacturing overhead per unit is
$280,000 20,000 = $14.
2008
2009
Together
Revenues
$300,000
$ 300,000
$600,000
Cost of goods sold
Beginning inventory
0
140,000*
0
Allocated fixed manufacturing costs at $14
280,000
280,000
Deduct ending inventory
(140,000)
Alternative 2. Use 10,000 units as a denominator; fixed manufacturing overhead per unit is
$280,000
Revenues
Cost of goods sold
Beginning inventory
Allocated fixed manufacturing costs at $28
Deduct ending inventory
Adjustment for production-volume variance
Cost of goods sold
Gross margin
Operating costs
Operating income
*
2008
$300,000
2009
$300,000
Together
$600,000
0
560,000
(280,000)
(280,000) F
0
300,000
40,000
$260,000
280,000*
280,000 U
560,000
(260,000)
40,000
$(300,000)
0
560,000
0
560,000
40,000
80,000
$ (40,000)
Note that operating income under variable costing follows sales and is not affected by
inventory changes.
Note also that students will understand the variable-costing presentation much more
easily than the alternatives presented under absorption costing.
Homework solutions
95
2.
Breakeven point
$320,000
Fixed costs
=
under variable =
$30
Contribution margin per ton
costing
= 10,667 (rounded) tons per year or 21,334 for two years.
If the company could sell 667 more tons per year at $30 each, it could get the extra
$20,000 contribution margin needed to break even.
Most students will say that the breakeven point is 10,667 tons per year under both
absorption costing and variable costing. The logical question to ask a student who answers
10,667 tons for variable costing is: What operating income do you show for 2008 under
absorption costing? If a student answers $120,000 (alternative 1 above), or $260,000
(alternative 2 above), ask: But you say your breakeven point is 10,667 tons. How can you show
an operating income on only 10,000 tons sold during 2008?
The answer to the above dilemma lies in the fact that operating income is affected by
both sales and production under absorption costing.
Given that sales would be 10,000 tons in 2008, solve for the production level that will
provide a breakeven level of zero operating income. Using the formula in the chapter, sales of
10,000 units, and a fixed manufacturing overhead rate of $14 (based on $280,000 20,000 units
denominator level = $14):
Let P = Production level
Units
Total fixed
produced
costs income
Breakeven
rate
units
sales
=
Unit contribution margin
in units
$320000 $0 $14(10000 P)
10,000 tons =
$30
$300,000
= $320,000 + $140,000 $14P
$14P
= $160,000
P
= 11,429 units (rounded)
Proof:
Gross margin, 10,000 ($30 $14)
Production-volume variance,
(20,000 11,429) $14
Marketing and administrative costs
Operating income (due to rounding)
$160,000
$119,994
40,000
Homework solutions
159,994
$
6
96
Given that production would be 20,000 tons in 2008, solve for the breakeven unit sales level.
Using the formula in the chapter and a fixed manufacturing overhead rate of $14 (based on a
denominator level of 20,000 units):
Let N = Breakeven sales in units
operating overhead N
produced
costs income
rate
N
=
Unit contribution margin
$320,000 + $0 + $14(N 20,000)
N
=
$30
$30N = $320,000 + $14N $280,000
$16N = $40,000
N = 2,500 units
Proof:
Gross margin, 2,500 ($30 $14)
$40,000
Production-volume variance
$
0
Marketing and administrative costs
40,000
40,000
Operating income
$
0
We find it helpful to put the following comparisons on the board:
Variable costing breakeven
= f(sales)
= 10,667 tons
= f(sales and production)
= f(10,000 and 11,429)
= f(2,500 and 20,000)
3.
Absorption costing inventory cost: Either $140,000 or $280,000 at the end of 2008 and
zero at the end of 2009.
Variable costing: Zero at all times. This is a major criticism of variable costing and
focuses on the issue of the definition of an asset.
4.
Operating income is affected by both production and sales under absorption costing.
Hence, most managers would prefer absorption costing because their performance in any given
reporting period, at least in the short run, is influenced by how much production is scheduled
near the end of a period.
Homework solutions
97
CHAPTER 14
14-22 (2025 min.) Customer profitability, distribution.
1.
Order processing,
$40 13; $40 10
Line-item ordering,
$3 (13 9; 10 18)
Store deliveries,
$50 7; $50 10
Carton deliveries,
$1 (7 22; 10 20)
Shelf-stocking,
$16 (7 0; 10 0.5)
Operating costs
Chapel Hill
Pharmacy
$ 520
$ 400
351
540
350
500
154
200
0
$1,375
80
$1,720
Chapel Hill
Pharmacy
$16,800
$18,000
14,700
2,100
1,375
$ 725
16,500
1,500
1,720
$ (220)
Chapel Hill Pharmacy has a lower gross margin percentage than Charleston (8.33% vs. 12.50%)
and consumes more resources to obtain this lower margin.
Ways Figure Four could use this information include:
a.
Pay increased attention to the top 20% of the customers. This could entail asking them for
ways to improve service. Alternatively, you may want to highlight to your own personnel
the importance of these customers; e.g., it could entail stressing to delivery people the
importance of never missing delivery dates for these customers.
b.
Work out ways internally at Figure Four to reduce the rate per cost driver; e.g., reduce the
cost per order by having better order placement linkages with customers. This cost
reduction by Figure Four will improve the profitability of all customers.
c.
Work with customers so that their behavior reduces the total system-wide costs. At a
minimum, this approach could entail having customers make fewer orders and fewer line
items. This latter point is controversial with students; the rationale is that a reduction in
the number of line items (diversity of products) carried by Ma and Pa stores may reduce
the diversity of products Figure Four carries.
Managerial Cost Accounting (Acctg. 311)
Homework solutions
98
Offer salespeople bonuses based on the operating income of each customer rather than
the gross margin of each customer.
Some students will argue that the bottom 40% of the customers should be dropped. This
action should be only a last resort after all other avenues have been explored. Moreover, an
unprofitable customer today may well be a profitable customer tomorrow, and it is myopic to
focus on only a 1-month customer-profitability analysis to classify a customer as unprofitable.
Homework solutions
99
variance
margin per ticket
quantity
in
units
quantity
in units
Lower-tier tickets
Upper-tier tickets
All tickets
2.
Budgeted average
contribution margin per unit =
Upper-tier
Budgeted
4,000
= 0.40
10,000
Actual
3,300
= 0.30
11,000
6,000
= 0.60
10,000
7,700
= 0.70
11,000
Solution Exhibit 14-23 presents the sales-volume, sales-quantity, and sales-mix variances for
lower-tier tickets, upper-tier tickets, and in total for Detroit Penguins in 2010.
The sales-quantity variances can also be computed as:
Budgeted
Budgeted
Actual units Budgeted units
Sales-quantity
of all tickets of all tickets sales - mix cont. margin
=
variance
percentage
sold
sold
per ticket
Homework solutions
100
Actual units
Sales-mix
=
of
all tickets
variance
sold
Budgeted
Budgeted
Actual
sales-mix sales-mix contribution margin
percentage percentage
per ticket
= $22,000 U
=
5,500 F
$16,500 U
3.
The Detroit Penguins increased average attendance by 10% per game. However, there
was a sizable shift from lower-tier seats (budgeted contribution margin of $20 per seat) to the
upper-tier seats (budgeted contribution margin of $5 per seat). The net result: the actual
contribution margin was $5,500 below the budgeted contribution margin.
Homework solutions
101
Panel B:
Upper-tier
Actual Units of
All Products Sold
Budgeted Sales Mix
Budgeted
Contribution Margin
per Unit
(2)
Static Budget:
Budgeted Units of
All Products Sold
Budgeted Sales Mix
Budgeted
Contribution
Margin per Unit
(3)
(11,000 0.70 ) $5
(11,000 0.60 ) $5
(10,000 0.60 ) $5
7,700 $5
6,600 $5
6,000 $5
$38,500
$33,000
$30,000
$5,500 F
$3,000 F
Sales-mix variance
Sales-quantity variance
$8,500 F
Sales-volume variance
e
f
g
$104,500
$121,000
$110,000
$16,500 U
$11,000 F
Total sales-mix variance Total sales-quantity variance
Panel C:
All Tickets
(Sum of Lowertier and Upper$5,500 U
tier tickets)
Total sales-volume variance
F = favorable effect on operating income; U = unfavorable effect on operating income.
Actual Sales Mix:
a
Lower-tier = 3,300 11,000 = 30%
c
Upper-tier = 7,700 11,000 = 70%
e
$66,000 + $38,500 = $104,500
Homework solutions
102
=
=
=
=
=
$25,200 F
16,100 U
1,040 U
24,600 F
20,460 F
$53,120 F
sold
sold
percentage margin per pound
Sales-quantity =
variance
=
=
=
=
=
$18,000 F
11,500 F
5,200 F
3,000 F
9,300 F
$47,000 F
Actual pounds
Budgeted
Actual sales- Budgeted sales- of all cookies
contribution
mix percentage mix percentage
sold
margin per pound
=
=
=
=
=
Homework solutions
$ 7,200 F
27,600 U
6,240 U
21,600 F
11,160 F
$ 6,120 F
103
Sales-Mix Variance
Chocolate chip
$ 7,200 F
Oatmeal raisin
27,600 U
Coconut
6,240 U
White chocolate
21,600 F
Macadamia nut
11,160 F
All cookies
$ 6,120 F
Sales-Quantity Variance
Chocolate chip
$18,000 F
Oatmeal raisin
11,500 F
Coconut
5,200 F
White chocolate
3,000 F
Macadamia nut
9,300 F
All cookies
$47,000 F
4.
Debbies Delight shows a favorable sales-quantity variance because it sold more cookies
in total than was budgeted. Together with the higher quantities, Debbies also sold more of the
high-contribution margin white chocolate and macadamia nut cookies relative to the budgeted
mixas a result, Debbies also showed a favorable total sales-mix variance.
Homework solutions
104
$18,000 F
Sales-quantity
variance
$25,200 F
Sales-volume variance
Panel B:
Oatmeal Raisin
(120,000 0.15c)
$2.30
18,000 $2.30
$41,400
(120,000 0.25d)
$2.30
30,000 $2.30
$69,000
$27,600 U
Sales-mix
variance
$11,500 F
Sales-quantity
variance
$16,100 U
Sales-volume variance
Panel C:
Coconut
(120,000 0.08e)
$2.60
9,600 $2.60
$24,960
(120,000 0.10f)
$2.60
12,000 $2.60
$31,200
$6,240 U
Sales-mix
variance
$5,200 F
Sales-quantity
variance
$1,040 U
Sales-volume variance
Homework solutions
105
=
=
=
Homework solutions
106
Panel D:
White Chocolate
Flexible Budget:
Actual Pounds of
All Cookies Sold
Actual Sales Mix
Budgeted
Contribution Margin
per Pound
(1)
Actual Pounds of
All Cookies Sold
Budgeted Sales Mix
Budgeted
Contribution Margin
per Pound
(2)
(120,000 0.11g)
$3.00
13,200 $3.00
$39,600
(120,000 0.05h)
$3.00
6,000 $3.00
$18,000
$21,600 F
Sales-mix
variance
Static Budget:
Budgeted Pounds of
All Cookies Sold
Budgeted Sales Mix
Budgeted
Contribution Margin
per Pound
(3)
(100,000 0.05h) $3.00
5,000 $3.00
$15,000
$3,000 F
Sales-quantity
variance
$24,600 F
Sales-volume variance
Panel E:
Macadamia Nut
Panel F:
All Cookies
(120,000 0.18j)
$3.10
21,600 $3.10
$66,960
$288,120l
$282,000m
$235,000n
$6,120 F
Total sales-mix
variance
$47,000 F
Total sales-quantity
variance
$53,120 F
Total sales-volume variance
F = favorable effect on operating income; U = unfavorable effect on operating income.
Homework solutions
107
Homework solutions
108
Chicago Market
Debbie's Delight
Market share
Actual
960,000
120,000
0.125
Budgeted
1,000,000
100,000
0.100
The budgeted average contribution margin per unit (also called budgeted contribution margin per
composite unit for budgeted mix) is $2.35:
Chocolate chip
Oatmeal raisin
Coconut
White chocolate
Macadamia nut
All cookies
Budgeted
Contribution
Margin per
Pound
$2.00
2.30
2.60
3.00
3.10
BUDGETED AVERAGE
CONTRIBUTION MARGIN PER UNIT =
Market-size
variance in
contribution margin
Market-share
variance in
contribution margin
Budgeted
Sales Volume
in Pounds
45,000
25,000
10,000
5,000
15,000
100,000
Budgeted
Contribution
Margin
$ 90,000
57,500
26,000
15,000
46,500
$235,000
$235,000
= $2.35
100,000
Budgeted
Budgeted Budgeted
Actual
average
= market size market size market contrib. margin
in units
in units
share
per unit
= (960,000 1,000,000) 0.100 $2.35
= $9,400 U
Budgeted
Actual
Actual Budgeted
average
= market size market market contrib. margin
share
in units
share
per unit
= 960,000 (0.125 0.100) $2.35
= $56,400 F
By increasing its actual market share from the 10% budgeted to the actual 12.50%,
Debbies Delight has a favorable market-share variance of $56,400. There is a smaller offsetting
unfavorable market-size variance of $9,400 due to the 40,000 unit decline in the Chicago market
(from 1,000,000 budgeted to an actual of 960,000).
Homework solutions
109
Solution Exhibit 14-35 presents the sales-quantity, market-share, and market-size variances for
Debbies Delight, Inc., in August 2009.
SOLUTION EXHIBIT 14-35
Market-Share and Market-Size Variance Analysis of Debbies Delight for August 2009
Static Budget:
Actual Market Size
Actual Market Size
Budgeted Market Size
Actual Market Share
Budgeted Market Share Budgeted Market Share
Budgeted Average
Budgeted Average
Budgeted Average
Contribution Margin
Contribution Margin
Contribution Margin
Per Unit
Per Unit
Per Unit
960,000 0.125a $2.35b
960,000 0.10c $2.35b 1,000,000 0.10c $2.35b
$282,000
$225,600
$235,000
$56,400 F
$9,400 U
Market-share variance
Market-size variance
$47,000 F
Sales-quantity variance
Sales-Mix Variance
$6,120 F
Sales-Quantity Variance
$47,000 F
Market-Share Variance
$56,400 F
Market-Size Variance
$9,400 U
Homework solutions
110
Homework solutions
111
CHAPTER 22
22-21 (30 min.) Effect of alternative transfer-pricing methods on division operating income.
Method A
Internal Transfers
at Market Prices
1. Mining Division
Revenues:
$90, $661 200,000 units
Costs:
Division variable costs:
$522 200,000 units
Division fixed costs:
$83 200,000 units
Total division costs
Division operating income
Metals Division
Revenues:
$150 200,000 units
Costs:
Transferred-in costs:
$90, $66 200,000 units
Division variable costs:
$364 200,000 units
Division fixed costs:
$155 200,000 units
Total division costs
Division operating income
Method B
Internal Transfers at
110% of Full Costs
$18,000,000
$13,200,000
10,400,000
10,400,000
1,600,000
12,000,000
$ 6,000,000
1,600,000
12,000,000
$ 1,200,000
$30,000,000
$30,000,000
18,000,000
13,200,000
7,200,000
7,200,000
3,000,000
28,200,000
$ 1,800,000
3,000,000
23,400,000
$ 6,600,000
$66 = Full manufacturing cost per unit in the Mining Division, $60 110%
Variable cost per unit in Mining Division = Direct materials + Direct manufacturing labor +
75% of manufacturing overhead = $12 + $16 + (75% $32) = $52
3
Fixed cost per unit = 25% of manufacturing overhead = 25% $32 = $8
4
Variable cost per unit in Metals Division = Direct materials + Direct manufacturing labor + 40%
of manufacturing overhead = $6 + $20 + (40% $25) = $36
5
Fixed cost per unit in Metals Division = 60% of manufacturing overhead = 60% $25 = $15
2
Homework solutions
112
2.
Method A
Internal Transfers
at Market Prices
Method B
Internal Transfers at
110% of Full Costs
$60,000
$ 12,000
18,000
66,000
The Mining Division manager will prefer Method A (transfer at market prices) because
this method gives $60,000 of bonus rather than $12,000 under Method B (transfers at 110% of
full costs). The Metals Division manager will prefer Method B because this method gives
$66,000 of bonus rather than $18,000 under Method A.
3.
Brian Jones, the manager of the Mining Division, will appeal to the existence of a
competitive market to price transfers at market prices. Using market prices for transfers in these
conditions leads to goal congruence. Division managers acting in their own best interests make
decisions that are also in the best interests of the company as a whole.
Jones will further argue that setting transfer prices based on cost will cause Jones to pay
no attention to controlling costs since all costs incurred will be recovered from the Metals
Division at 110% of full costs.
22-22
1.
Using the general guideline presented in the chapter, the minimum price at which the
Airbag Division would sell airbags to the Tivo Division is $90, the incremental costs. The
Airbag Division has idle capacity (it is currently working at 80% of capacity). Therefore, its
opportunity cost is zerothe Airbag Division does not forgo any external sales and as a result,
does not forgo any contribution margin from internal transfers. Transferring airbags at
incremental cost achieves goal congruence.
2.
Homework solutions
113
3.
If the two divisions were to negotiate a transfer price, the range of possible transfer prices
will be between $90 and $125 per unit. The Airbag Division has excess capacity that it can use to
supply airbags to the Tivo Division. The Airbag Division will be willing to supply the airbags
only if the transfer price equals or exceeds $90, its incremental costs of manufacturing the
airbags. The Tivo Division will be willing to buy airbags from the Airbag Division only if the
price does not exceed $125 per airbag, the price at which the Tivo division can buy airbags in the
market from external suppliers. Within the price range or $90 and $125, each division will be
willing to transact with the other and maximize overall income of Quest Motors. The exact
transfer price between $90 and $125 will depend on the bargaining strengths of the two divisions.
The negotiated transfer price has the following properties.
a. Achieves goal congruenceYes, as described above.
b. Useful for evaluating division performanceYes, because the transfer price is the
result of direct negotiations between the two divisions. Of course, the transfer prices
will be affected by the bargaining strengths of the two divisions.
c. Motivating management effortYes, because once negotiated, the transfer price is
independent of actual costs of the Airbag Division. Airbag Division management has
every incentive to manage efficiently to improve profits.
d. Preserves subunit autonomyYes, because the transfer price is based on direct
negotiations between the two divisions and is not specified by headquarters on the
basis of some rule (such as Airbag Divisions incremental costs).
4.
Neither method is perfect, but negotiated transfer pricing (requirement 3) has more
favorable properties than the cost-based transfer pricing (requirement 2). Both transfer-pricing
methods achieve goal congruence, but negotiated transfer pricing facilitates the evaluation of
division performance, motivates management effort, and preserves division autonomy, whereas
the transfer price based on incremental costs does not achieve these objectives.
Homework solutions
114
22-27
1.
The minimum transfer price that the SD would demand from the AD is the net price it
could obtain from selling its screens on the outside market: $120 minus $5 marketing and
distribution cost per screen, or $115 per screen. The SD is operating at capacity. The incremental
cost of manufacturing each screen is $80. Therefore, the opportunity cost of selling a screen to
the AD is the contribution margin the SD would forego by transferring the screen internally
instead of selling it on the outside market.
Contribution margin per screen = $115 $80 = $35
Using the general guideline,
Incremental cost per
Opportunity cost per
Minimum transfer
=
+
screen
inccurred
up
to
screen to the
price per screen
the point of transfer
selling division
Homework solutions
115
Market
Price
$2,400,000
$1,800,000
320,000
880,000
1,200,000
$1,200,000
320,000
880,000
1,200,000
$ 600,000
$10,000,000
$10,000,000
2,400,000
300,000
1,400,000
4,100,000
$ 5,900,000
1,800,000
300,000
1,400,000
3,500,000
$ 6,500,000
Homework solutions
116
2.
200% of
Full Cost
Market
Price
$1,200,000
216,000
$ 984,000
$600,000
108,000
$492,000
$5,900,000
1,770,000
$4,130,000
$6,500,000
1,950,000
$4,550,000
200% of
Full Cost
Market
Price
$ 984,000
$ 492,000
4,130,000
4,550,000
$5,114,000
$5,042,000
3.
South Africa Mining Division:
After-tax operating income
U.S. Processing Division:
After-tax operating income
Industrial Diamonds:
After-tax operating income
The South Africa Mining Division manager will prefer the higher transfer price of 200% of full
cost and the U.S. Processing Division manager will prefer the lower transfer price equal to
market price. Industrial Diamonds will maximize companywide net income by using the 200%
of full cost transfer-pricing method. This method sources more of the total income in South
Africa, the country with the lower income tax rate.
4.
Homework solutions
117
(2a)
(2x)
(1)
(380,000)
(400,000)
(450,000)
70,000
420,000
420,000
420,000
(50,000)
(300,000)
(300,000)
(300,000)
Homework solutions
118
200,000
200,000
200,000
(150,000)
(150,000)
(150,000)
$(210,000)
$(230,000)
$(280,000)
$(230,000)
Comparing columns (1) and (2a), at a price of $38 per tape player from Johnson, the net
cost of $210,000 is less than the net cost of $230,000 to Orsilo Corporation if it made the tape
players in-house. So, Orsilo Corporation should outsource to Johnson.
Comparing columns (1) and (2b), at a price of $45 per tape player from Johnson, the net
cost of $280,000 is greater than the net cost of $230,000 to Orsilo Corporation if it made the tape
players in-house. Therefore, Orsilo Corporation should reject Johnsons offer.
Now consider column (2x) of Solution Exhibit 22-34. It shows that at a price of $40 per
tape player from Johnson, the net cost is exactly $230,000, the same as the net cost to Orsilo
Corporation of manufacturing in-house (column 1). Thus, for prices between $38 and $40, Orsilo
will prefer to purchase from Johnson. For prices greater than $40 (and up to $45), Orsilo will
prefer to manufacture in-house.
3.
The Cassette Division can manufacture at most 12,000 tape players and it is currently
operating at capacity. The incremental costs of manufacturing a tape player are $25 per unit. The
opportunity cost of manufacturing tape players for the Assembly Division is (1) the contribution
margin of $10 (selling price, $35 minus incremental costs $25) that the Cassette Division would
forgo by not selling tape players in the outside market plus (2) the contribution margin of $5
(selling price, $20 minus incremental costs, $15) that the Cassette Division would forgo by not
being able to sell the head mechanism to external suppliers of tape players such as Johnson
(recall that the Cassette division can produce as many head mechanisms as demanded by external
suppliers, but their demand will fall if the Cassette Division supplies the Assembly Division with
tape players). Thus, the total opportunity cost to the Cassette Division of supplying tape players
to Assembly is $10 + $5 = $15 per unit.
Using the general guideline,
cost per
Opportunity cost per
Minimum transfer = Incremental
tape player up to the
tape player to the
price per tape player
point of transfer
selling division
Homework solutions
119
Thus, the minimum transfer price that the Cassette Division will accept for each tape player is
$40. Note that at a price of $40, Orsilo is indifferent between manufacturing tape players inhouse or purchasing them from an external supplier.
4a.
The transfer price is set to $40 + $1 = $41 and Johnson is offering the tape players for
$40.50 each. Now, for an outside price per tape player below $41, the Assembly Division would
prefer to purchase from outside; above it, the Assembly Division would prefer to purchase from
the Cassette Division. So, the Assembly division will buy from Johnson at $40.50 each and the
Cassette Division will be forced to sell its output on the outside market.
4b.
But for Orsilo, as seen from requirements 1 and 2, an outside price of $40.50, which is
greater than the $40 cut-off price, makes inhouse manufacture the optimal choice. So, a
mandated transfer price of $41 causes the division managers to make choices that are suboptimal for Orsilo.
4c.
When selling prices are uncertain, the transfer price should be set at the minimum
acceptable transfer price. It is only if the price charged by the external supplier falls below $40
that Orsilo Corporation as a whole is better off purchasing from the outside market. Setting the
transfer price at $40 per unit achieves goal congruence. The Cassette division will be willing to
sell to the Assembly Division, and the Assembly Division will be willing to buy in-house and
this would be optimal for Orsilo, too.
Homework solutions
120
CHAPTER 23
23-16 (30 min.) ROI, comparisons of three companies.
1.
The separate components highlight several features of return on investment not revealed
by a single calculation:
a. The importance of investment turnover as a key to income is stressed.
b. The importance of revenues is explicitly recognized.
c. The important components are expressed as ratios or percentages instead of dollar
figures. This form of expression often enhances comparability of different divisions,
businesses, and time periods.
d. The breakdown stresses the possibility of trading off investment turnover for income
as a percentage of revenues so as to increase the average ROI at a given level of
output.
2.
A
$1,000,000
$ 100,000
$ 500,000
10%
2.0
20%
C
$10,000,0
$
50,0
$ 5,000,0
0.5%
2.0
Income and investment alone shed little light on comparative performances because of
disparities in size between Company A and the other two companies. Thus, it is impossible to
say whether B's low return on investment in comparison with As is attributable to its larger
investment or to its lower income. Furthermore, the fact that Companies B and C have identical
income and investment may suggest that the same conditions underlie the low ROI, but this
conclusion is erroneous. B has higher margins but a lower investment turnover. C has very small
margins (1/20th of B) but turns over investment 20 times faster.
I.M.A. Report No. 35 (page 35) states:
Introducing revenues to measure level of operations helps to disclose specific areas for
more intensive investigation. Company B does as well as Company A in terms of income margin,
for both companies earn 10% on revenues. But Company B has a much lower turnover of
investment than does Company A. Whereas a dollar of investment in Company A supports two
dollars in revenues each period, a dollar investment in Company B supports only ten cents in
revenues each period. This suggests that the analyst should look carefully at Company Bs
investment. Is the company keeping an inventory larger than necessary for its revenue level?
Are receivables being collected promptly? Or did Company A acquire its fixed assets at a price
level that was much lower than that at which Company B purchased its plant?
Homework solutions
121
$ 9,240
(2,260)
0
(10,500)
$ (3,520)
$
0
$ 8,800
(2,200)
2,000
(2,000)
$ 6,600
$ 6,600
$ 6,600
Homework solutions
122
The semiannual installments and total bonus for the Mesa Division are calculated as follows:
Mesa Division Bonus Calculation
For Year Ended December 31, 2009
January 1, 2009 to June 30, 2009
Profitability
(0.02 $342,000)
Rework
(0.02 $342,000) $6,000
On-time delivery
Over 98%
Sales returns
[(0.015 $2,850,000) $44,750] 50%
Semiannual bonus installment
Semiannual bonus awarded
July 1, 2009 to December 31, 2009
Profitability
(0.02 $406,000)
Rework
(0.02 $406,000) $8,000
On-time delivery
No bonusunder 96%
Sales returns
[(0.015 $2,900,000) $42,500] which is
greater than zero, yielding a bonus
Semiannual bonus installment
Semiannual bonus awarded
Total bonus awarded for the year
$ 6,840
0
5,000
(1,000)
$10,840
$10,840
$ 8,120
0
0
3,000
$11,120
$11,120
$21,960
3.
The manager of the Charter Division is likely to be frustrated by the new plan, as the
division bonus has fallen by more than $20,000 compared to the bonus of the previous year.
However, the new performance measures have begun to have the desired effectboth on-time
deliveries and sales returns improved in the second half of the year, while rework costs were
relatively even. If the division continues to improve at the same rate, the Charter bonus could
approximate or exceed what it was under the old plan.
The manager of the Mesa Division should be as satisfied with the new plan as with the
old plan, as the bonus is almost equivalent. On-time deliveries declined considerably in the
second half of the year and rework costs increased. However, sales returns decreased slightly.
Unless the manager institutes better controls, the bonus situation may not be as favorable in the
future. This could motivate the manager to improve in the future but currently, at least, the
manager has been able to maintain his bonus with showing improvement in only one area
targeted by Harrington.
Ben Harringtons revised bonus plan for the Charter Division fostered the following
improvements in the second half of the year despite an increase in sales:
An increase of 1.9% in on-time deliveries.
A $500 reduction in rework costs.
A $14,000 reduction in sales returns.
Homework solutions
123
Operating income
End of year net assets
Average net assets
ROI
1
Year 1
$2,000
27,000
28,5002
7.02%
Year 2
$2,000
24,000
25,500
7.84%
Year 3
$2,000
21,000
22,500
8.89%
Year 4
$2,000
18,000
19,500
10.26%
Year 5
$2,000
15,000
16,500
12.12%
Homework solutions
124
23-35 (25 min.) Ethics, managers performance evaluation (A. Spero, adapted).
1a.
1b.
$10,000,000
1,000,000
9,000,000
400,000
10,400,000
$ (400,000)
$10,000,000
1,000,000
7,500,000
400,000
8,900,000
$ 1,100,000
2.
It would not be ethical for Jones to produce more units just to show better operating
results. Professional managers are expected to take better operating actions that are in the best
interests of their shareholders. Joness action would benefit him at the cost of shareholders.
Joness actions would be equivalent to cooking the books, even though he may achieve this by
producing more inventory than was needed, rather than through fictitious accounting. Some
students might argue that Jones's behavior is not unethicalhe simply took advantage of the
faulty contract the board of directors had given him when he was hired.
3.
Asking distributors to take more products than they need is also equivalent to cooking
the books. In effect, distributors are being coerced into taking more product. This is a particular
problem if distributors will take less product in the following year or alternatively return the
excess inventory next year. Some students might argue that Joness behavior is not unethicalit
is up to the distributors to decide whether to take more inventory or not. So long as Jones is not
forcing the product on the distributors, it is not unethical for Jones to push sales this year even if
the excess product will sit in the distributors inventory.
Homework solutions
125
Homework solutions
126