Escolar Documentos
Profissional Documentos
Cultura Documentos
12-2
Learning Objective 1
12-3
12-4
12-5
12-6
12-7
1 2 3 4 5 6
Annual straight-line depreciation on car Cost of gasoline Annual cost of auto insurance and license Maintenance and repairs Parking fees at school Total average cost
12-8
7 8 9 10 11 12 13
Some Additional Information Reduction in resale value of car per mile of wear Round-tip train fare Benefits of relaxing on train trip Cost of putting dog in kennel while gone Benefit of having car in New York Hassle of parking car in New York Per day cost of parking car in New York
12-9
However, the cost of gasoline is clearly relevant if she decides to drive. If she takes the train, the cost would not be incurred, so it varies depending on the decision.
12-10
The monthly school parking fee is not relevant because it must be paid if Cynthia drives or takes the train.
At this point, we can see that some of the average cost of $0.619 per mile are relevant and others are not.
12-11
12-12
The benefits of having a car in New York and the problems of finding a parking space are both relevant but are difficult to assign a dollar amount.
12-13
12-14
Sales (5,000 units @ $40 per unit) Less variable expenses: Direct materials (5,000 units @ $14 per unit) Direct labor (5,000 units @ $8 and $5 per unit) Variable overhead (5,000 units @ $2 per unit) Total variable expenses Contribution margin Less fixed expense: Other Rent on new machine Total fixed expenses Net operating income
12-15
Sales (5,000 units @ $40 per unit) Less variable expenses: We can efficiently analyze the decision 70,000 by Direct materials (5,000 units @ $14 per unit) 70,000 Direct labor looking (5,000 units at @ $8 and $5 per unit) costs 40,000 25,000 the different and revenues Variable overhead (5,000 units @ $2 per unit) 10,000 10,000 and arrive at the same solution Total variable expenses 120,000 105,000 Contribution margin 80,000 95,000 Net Advantage to Renting the New Machine Less fixed expense: Decrease in direct labor costs (5,000 units @ $3 per unit) $ 15,000 Other 62,000 62,000 Increase in fixed rental expenses (3,000) Rent on new machine 3,000 Net annual cost saving from renting the new machine $ 12,000 Total fixed expenses 62,000 65,000 Net operating income $ 18,000 $ 30,000
12-16
12-17
Learning Objective 2
Prepare an analysis showing whether a product line or other business segment should be added or dropped.
12-18
Adding/Dropping Segments
One of the most important decisions managers make is whether to add or drop a business segment. Ultimately, a decision to drop an old segment or add a new one is going to hinge primarily on the impact the decision will have on net operating income.
12-19
Adding/Dropping Segments
Due to the declining popularity of digital watches, Lovell Companys digital watch line has not reported a profit for several years. Lovell is considering discontinuing this product line.
12-20
12-21
Adding/Dropping Segments
Segment Income Statement Digital Watches Sales Less: variable expenses Variable manufacturing costs Variable shipping costs Commissions Contribution margin Less: fixed expenses General factory overhead Salary of line manager Depreciation of equipment Advertising - direct Rent - factory space General admin. expenses Net operating loss $ 500,000 $ 120,000 5,000 75,000
200,000 $ 300,000
400,000 $ (100,000)
12-22
Adding/Dropping Segments
Segment Income Statement Digital Watches Sales $ 500,000 An investigation has revealed that the fixed Less: variable expenses Variable manufacturing costs and $ 120,000 general factory overhead fixed general Variable shipping costs 5,000 administrative expenses will not be affected by Commissions 75,000 200,000 dropping the digital watch line. The fixed general Contribution margin $ 300,000 Less: fixed expenses factory overhead and general administrative General factory overhead $ 60,000 expenses assigned to this product would be Salary of line manager 90,000 reallocated to other product lines. Depreciation of equipment 50,000 Advertising - direct 100,000 Rent - factory space 70,000 General admin. expenses 30,000 400,000 Net operating loss $ (100,000)
12-23
Adding/Dropping Segments
Segment Income Statement Digital Watches Sales $ 500,000 Less: variable expenses The equipment used to manufacture Variable manufacturing costs $ 120,000 digital watches has no resale Variable shipping costs 5,000 Commissions 200,000 value or alternative use. 75,000 Contribution margin $ 300,000 Less: fixed expenses General factory overhead $ 60,000 Salary of line manager 90,000 Should Lovell retain or drop Depreciation of equipment 50,000 Advertising - direct the digital watch 100,000segment? Rent - factory space 70,000 General admin. expenses 30,000 400,000 Net operating loss $ (100,000)
12-24
260,000 $ (40,000)
12-25
12-26
Comparative Income Approach Solution Keep Drop Digital Digital Watches Watches Difference Sales $ 500,000 $ $ (500,000) Less variable expenses: Manufacturing expenses 120,000 120,000 Shipping 5,000 5,000 Commissions 75,000 75,000 Total variable expenses 200,000 200,000 Contribution margin 300,000 (300,000) Less fixed expenses: General factory overhead 60,000 Salary of line manager 90,000 Depreciation 50,000 If the digital watch Advertising - direct 100,000 line is dropped, the Rent - factory space 70,000 company loses General admin. expenses 30,000 Total fixed expenses 400,000 $300,000 in Net operating loss $ (100,000)
contribution margin.
12-27
Comparative Income Approach Solution Keep Drop Digital Digital Watches Watches Difference Sales $ 500,000 $ $ (500,000) Less variable expenses: Manufacturing expenses 120,000 120,000 Shipping 5,000 5,000 Commissions 75,000 75,000 Total variable expenses 200,000 200,000 Contribution margin 300,000 (300,000) Less fixed expenses: General factory overhead 60,000 60,000 Salary of line manager 90,000 Depreciation 50,000 On the other hand, the general Advertising - direct 100,000 Rent - factory space 70,000 factory overhead would be the General admin. expenses 30,000 same under both alternatives, Total fixed expenses 400,000 so it is irrelevant. Net operating loss $ (100,000)
12-28
Comparative Income Approach Solution Keep Drop Digital Digital Watches Watches Sales $ 500,000 $ Less variable expenses: The salary of the product line Manufacturing expenses 120,000 manager would Shipping 5,000disappear, - so Commissions 75,000 it is relevant to the decision. Total variable expenses 200,000 Contribution margin 300,000 Less fixed expenses: General factory overhead 60,000 60,000 Salary of line manager 90,000 Depreciation 50,000 Advertising - direct 100,000 Rent - factory space 70,000 General admin. expenses 30,000 Total fixed expenses 400,000 Net operating loss $ (100,000)
12-29
Comparative Income Approach Solution Keep Drop Digital Digital Watches Watches Difference Sales $ 500,000 $ $ (500,000) The depreciation that Less variable expenses: is a sunk cost. Also, remember Manufacturing expenses 120,000 120,000 the equipment has no resale value or alternative use, Shipping 5,000 5,000 so the equipment and the 75,000 depreciation expense Commissions 75,000 Total variable expenses 200,000 to the decision. 200,000 associated with it are irrelevant Contribution margin 300,000 (300,000) Less fixed expenses: General factory overhead 60,000 60,000 Salary of line manager 90,000 90,000 Depreciation 50,000 50,000 Advertising - direct 100,000 Rent - factory space 70,000 General admin. expenses 30,000 Total fixed expenses 400,000 Net operating loss $ (100,000)
12-30
Comparative Income Approach Solution Keep Drop Digital Digital Watches Watches Difference Sales $ 500,000 $ $ (500,000) Less variable expenses: Manufacturing expenses 120,000 120,000 The complete Shipping 5,000 comparative 5,000 Commissions 75,000 income statements reveal that 75,000 Total variable expenses 200,000 200,000 Lovell would earn $40,000 of Contribution margin 300,000 (300,000) additional profit by retaining the Less fixed expenses: General factory overhead 60,000 60,000 digital watch line. Salary of line manager 90,000 90,000 Depreciation 50,000 50,000 Advertising - direct 100,000 100,000 Rent - factory space 70,000 70,000 General admin. expenses 30,000 30,000 Total fixed expenses 400,000 140,000 260,000 Net operating loss $ (100,000) $ (140,000) $ (40,000)