ch07
ch07
Incremental Analysis
Brief
Learning Objectives Questions Exercises Do It! Exercises Problems
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-1
ASSIGNMENT CHARACTERISTICS TABLE
1 Use incremental analysis for special order and identify Simple 20–30
nonfinancial factors in the decision.
7-2 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
Copyright © 2018 WLEY
n
*7.1 Describe management’s decision- Q7.1 Q7.4 BE7.1 DI7.1
making process and incremental Q7.2 E7.1 BE7.2
analysis. Q7.3 E7.18
*7.2 Analyze the relevant costs in Q7.5 BE7.3 DI7.2 P7.1
accepting an order at a special E7.18 E7.2
price. E7.3
E7.4
*7.3 Analyze the relevant costs in a Q7.6 BE7.4 DI7.3 E7.6 P7.2
make-or-buy decision. Q7.7 E7.5 E7.7
E7.18 E7.8
*7.4 Analyze the relevant costs in Q7.8 E7.18 BE7.5 E7.9 E7.12
determining whether to sell or Q7.9 BE7.6 E7.10
process materials further. Q7.10 DI7.4 E7.11
P7.3
*7.5 Analyze the relevant costs to be Q7.11 BE7.7 E7.14 E7.13
(For Instructor Use Only)
3. Disagree. Incremental analysis involves the identification of financial data that change under
alternative courses of action.
4. In incremental analysis, the important point to consider is whether costs will differ (change)
between the two alternatives. As a result, sometimes (1) variable costs do not change under the
alternative courses of action and (2) fixed costs do change.
5. The relevant data in deciding whether to accept an order at a special price are the incremental
revenues to be obtained compared to the incremental costs of filling the special order.
6. The manufacturing costs that are relevant in the make-or-buy decision are those that will change
if the parts are purchased.
7. Opportunity cost may be defined as the potential benefit that may be obtained by following an
alternative course of action. Opportunity cost is relevant in a make-or-buy decision when the
facilities used to make the part can be used to generate additional income.
8. The decision rule in a decision to sell a product or to process it further is: Process further as
long as the incremental revenue from the additional processing exceeds the incremental
processing costs.
9. Joint products are products that are produced from a single raw material and a common
production process. An accounting issue related to joint products is how to allocate the joint costs
incurred during the production process that creates the joint products.
10. Joint costs are irrelevant to a sell-or-process-further decision because they are sunk costs and
will not change whether the decision is to sell the existing product or process it further. Therefore,
joint costs are ignored in this decision.
11. A sunk cost is a cost that cannot be changed by any present or future decision. Sunk costs, such
as the book value of an old piece of equipment, therefore, are not relevant in a decision to retain
or replace equipment.
12. Net income will be lower if an unprofitable product line is eliminated when the product line is
producing a positive contribution margin and its fixed costs cannot be avoided or reduced.
7-4 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
SOLUTIONS TO BRIEF EXERCISES
Net Income
Alternative Alternative Increase
A B (Decrease)
Revenues ¥160,000 ¥180,000 (¥ 20,000)
Costs 100,000 125,000 (25,000)
Net income ¥ 60,000 ¥ 55,000 (¥ 5,000)
Net Income
Reject Accept Increase
Order Order (Decrease)
Revenues $0 $75,000* ($ 75,000)
Costs—Variable manufacturing 0 60,000** ( (60,000)
Shipping 0 9,000*** ( (9,000)
Net income $0 $ 6,000 ($ 6,000)
*3,000 X $25
**3,000 X $20
***3,000 X $ 3
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-5
BRIEF EXERCISE 7.4
Net Income
Increase
Make Buy (Decrease)
Variable manufacturing costs Rp500,000,000 Rp –0– Rp 500,000,000
Fixed manufacturing costs 300,000,000 300,000,000 0
Purchase price –0– 600,000,000 (600,000,000)
Total annual cost Rp800,000,000 Rp900,000,000 (Rp(100,000,000)
The allocated joint costs are irrelevant to the sell or process further
decisions. If AB1 is processed further, the company will earn incremental
revenue of HK$500,000 (HK$1,500,000 – HK$1,000,000) and only incur
incremental costs of HK$450,000. Therefore, the company should process
AB1 further and sell AB2. If XY1 is processed further, the company will
earn incremental revenue of HK$350,000 (HK$1,300,000 – HK$950,000) but
will incur incremental costs of HK$500,000. Therefore, the company should
sell XY1 rather than process it further.
7-6 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
BRIEF EXERCISE 7.7
Net 5-Year
Income
Retain Replace Increase
Equipment Equipment (Decrease)
Variable manufacturing costs
for 5 years €3,000,000 €2,500,000 (€ 500,000
New machine cost (30,000) 400,000 ((400,000)
Sell old machine (30,000) 30,000
Total €3,000,000 €2,870,000 € 130,000
Net Income
Continue Eliminate Increase (Decrease)
Sales $200,000 $ –0– $(200,000)
Variable costs 180,000 –0– (180,000)
Contribution margin 20,000 ( –0– (20,000)
Fixed costs 30,000 20,000) ( 10,000)
Net income ($ (10,000) $(20,000) $ (10,000)
DO IT! 7.1
Net Income
Option Option Increase
1 2 (Decrease) Sunk (S)
Revenues €65,000 €60,000 € (5,000)
Maintenance expense 5,000 5,000 0
Operating expenses 26,000 22,000 4,000
Equipment upgrade 17,000 0 0 S
Opportunity cost 4,000 0 4,000
€3,000
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-7
DO IT! 7.2
Net Income
Reject Accept Increase (Decrease)
Revenues £ –0– £180,000 £180,000
Costs £ –0– 144,000* (144,000)
Net income £ –0– £ 36,000 £ 36,000
*(6,000 X £20) + (6,000 X £4)
Given the results of the above analysis, Davies Plc should accept the
special order.
DO IT! 7.3
(a)
Net Income
Make Buy Increase (Decrease)
Direct materials ₩ ₩ –0– ₩ 30,000,000
30,000,000
Direct labor 42,000,000 –0– 42,000,000
Variable manufacturing
costs 45,000,000 –0– 45,000,000
Fixed manufacturing
costs 60,000,000 45,000,000 15,000,000
Purchase price –0– 162,000,000* (162,000,000)
Total cost ₩177,000,000 ₩207,000,00 ₩ (30,000,000)
0
*60,000 ₩2,700
(b)
Net Income
Make Buy Increase (Decrease)
Total cost ₩177,000,00 ₩207,000,000 ₩ (30,000,000)
0
Opportunity cost 34,000,000 –0– 34,000,000
Total cost ₩211,000,00 ₩207,000,000 ₩ 4,000,000
0
7-8 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
be increased by ₩4,000,000 if Baek Ltd. purchases the switches.
Yes, the answer is different: The analysis shows that net income will
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-9
DO IT! 7.4
DO IT! 7.5
DO IT! 7.6
Net Income
Continue Eliminate Increase (Decrease)
Sales €500,000 € 0 € (500,000)
Variable costs 370,000 0 370,000
Contribution margin 130,000 0 (130,000)
Fixed costs 150,000 38,000 112,000
Net income € (20,000) € (38,000) € (18,000)
The analysis indicates that Heidi should not eliminate the gloves and mittens
line because net income would decrease €18,000.
7-10 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
SOLUTIONS TO EXERCISES
EXERCISE 7.1
1. False. The first step in management’s decision-making process is “identify
the problem and assign responsibility”.
2. False. The final step in management’s decision-making process is to
review the results of the decision.
3. True.
4. False. In making business decisions, management ordinarily considers
both financial and nonfinancial information.
5. True.
6. True.
7. False. Costs that are the same under all alternative courses of action do
not affect the decision.
8. False. When using incremental analysis, either costs or revenues or both
will change under alternative courses of action.
9. False. Sometimes variable costs will not change under alternative courses
of action, but fixed costs will.
EXERCISE 7.2
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-11
EXERCISE 7.3
EXERCISE 7.4
Net Income
Reject Accept Increase
Order Order (Decrease)
Revenues $0 $1,187,500 (1) $1,187,500
Variable costs:
Direct materials 0 500,000 (500,000)
Direct labor 0 187,500 (187,500)
Variable overhead 0 250,000 (250,000)
Total variable costs 0 937,500 (937,500)
Net income $0 $ 250,000 $ 250,000
(1) [($2.00 + $0.75 + $1.00 + $1.00) X 250,000]
Klean Fiber should accept the Army’s offer since it would increase net
income by $250,000.
7-12 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
EXERCISE 7.5
(b) No, Ping Pottery should not purchase the finials. As indicated by the
incremental analysis, it would cost the company HK$135,000 more to
purchase the finials.
(c) Yes, by purchasing the finials, a total cost saving of HK$65,000 will
result as shown below.
Net Income
Increase
Make Buy (Decrease)
EXERCISE 7.6
(a) 1.
Net Income
Increase
Make Buy (Decrease)
Direct materials €1,000,000 € –0– € 1,000,000
Direct labor 800,000 –0– 800,000
Variable overhead 120,000 –0– 120,000
Fixed overhead 600,000 195,000 405,000
Purchase price 0 2,300,000 (2,300,000)
Total annual cost €2,520,000 €2,495,000 € 25,000
Yes. The offer should be accepted as net income will increase by €25,000.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-13
EXERCISE 7.6 (Continued)
2.
Net Income
Increase
Make Buy (Decrease)
Direct materials €1,000,000 € 0 € 1,000,000
Direct labor 800,000 0 800,000
Variable overhead 120,000 0 120,000
Fixed overhead 600,000 600,000 0
Opportunity cost 375,000 0 375,000
Purchase price 0 2,300,000 (2,300,000)
Totals €2,895,000 €2,900,000 € (5,000)
No. The offer should not be accepted as net income would be €5,000 less.
(b) Qualitative factors include the possibility of laying off those employees
that produced the robot and the resulting poor morale of the remaining
employees, maintaining quality standards, and controlling the purchase
price in the future.
EXERCISE 7.7
Riggs should be making the sails, because they could save £45 per
unit or £54,000. The president was including the fixed overhead cost
in the calculation. Variable overhead = Total overhead (£90) – Fixed
overhead (£78,000 ÷ 1,200) = £25. This amount has been allocated, so
Riggs will incur the cost whether or not they make the sails. This is an
example of an irrelevant cost, because it does not differ between the
two alternatives.
7-14 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
EXERCISE 7.7 (Continued)
(b) The best decision would be to rent out the space as shown below.
The differential savings would be £77,000 – £54,000 = £23,000.
Net Income
Per Make
Increase
(Based on 1,200 units) Unit Sails Buy Sails (Decrease)
Manufacturing cost £205 £246,000 £ 0 £ 246,000
Purchase price £250 0 300,000 (300,000)
Opportunity cost 77,000 0 77,000
Total annual cost £323,000 £300,000 £ 23,000
(c) Qualitative factors to consider would be (1) whether Riggs will be able
to exercise control over the future price of the product (2) whether Riggs
will be able to exercise control over the quality of the product and
(3) the potential for interruptions in the supply of the product.
EXERCISE 7.8
The unit should not be purchased from the outside vendor, as the per
unit cost would be CHF11.50 greater than if they made it.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-15
EXERCISE 7.8 (Continued)
(b) In order for Innova to make an accurate decision, they would have to
know the opportunity cost of manufacturing the other product. As
determined in (a), purchasing the product from outside would cost
CHF11,500 more (1,000 X CHF11.50). Innova would have to increase
their contribution margin by more than CHF11,500 through the
manufacture of the other product, before it would be economical for
them to purchase the IMC2 from the outside vendor.
EXERCISE 7.9
Net Income
Sell Process Further Increase
(Basic Kit) (Stage 2 Kit) (Decrease)
Sales per unit HK$300 HK$360 HK$(60)
Costs per unit (
Direct materials HK$160 ) HK$ 80 (1) HK$(80)
Direct labor 0 ( ) 90 (2) (90)
Total HK$160 ( HK$170 ( ) HK$(10)
(1) The cost of materials decreases because Tian can make two Stage
2 Kits from the materials for a basic kit.
(2) The total time to make the two kits is one hour at HK$180 per hour or
HK$90 per unit.
7-16 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
EXERCISE 7.9 (Continued)
Tian should carry the Stage 2 Kits. The incremental revenue, HK$60,
exceeds the incremental processing costs, HK$10. Thus, net income will
increase by processing the kits further.
EXERCISE 7.10
(c)
Product 10 Product 12 Product 14
(1)
Incremental revenue € 130,000 € 20,000 € 160,000
Incremental costs (100,000) (30,000) (150,000)
Incremental profit (loss) € 30,000 € (10,000) € 10,000
(1)
Sales value after further processing – Sales value @ split-off point
Net income is €10,000 (€70,000 – €60,000) higher in (d) than in (b) because
product 12 is not processed further, thereby increasing overall profit €10,000.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-17
EXERCISE 7.11
To determine whether each of the three joint products should be sold as is,
or processed further, we must determine the incremental profit or loss that
would be earned by each. The allocated joint costs are irrelevant to the
decision since these costs will not change whether or not the products are
sold as is or processed further.
Spock Uhura Sulu
Incremental revenue £ 90,000* £100,000** £345,000***
Incremental cost (110,000) (85,000) (250,000)
Incremental profit (loss) £ (20,000) £ 15,000 £ 95,000
From this analysis we see that Uhura and Sulu should be processed further
because the incremental revenue exceeds the incremental costs, but Spock
should be sold as is.
*£300,000 – £210,000 **£400,000 – £300,000 ***£800,000 – £455,000
EXERCISE 7.12
(a) The costs that are relevant in this decision are the incremental revenues
and the incremental costs associated with processing the material
past the split-off point. Any costs incurred up to the split-off point are
sunk costs, and therefore, irrelevant to this decision.
(b) Revenue after further processing:
Product D—¥600,000 (4,000 units X ¥150 per unit)
Product E—¥972,000 (6,000 units X ¥162 per unit)
Product F—¥452,000 (2,000 units X ¥226 per unit)
Revenue at split-off:
Product D—¥400,000 (4,000 units X ¥100 per unit)
Product E—¥696,000 (6,000 units X ¥116 per unit)
Product F—¥388,000 (2,000 units X ¥194 per unit)
D E F
Incremental revenue ¥200,000 ¥276,000 ¥ 64,000
Incremental cost (140,000) (200,000) (90,000)
Increase (decrease) in profit ¥ 60,000 ¥ 76,000 ¥ (26,000)
Products D and E should be processed further.
7-18 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
(c) The decision would remain the same. It does not matter how the joint
costs are allocated because joint costs are irrelevant to this decision.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-19
EXERCISE 7.13
(b)
Net Income
Retain Replace Increase
Scanner Scanner (Decrease)
Annual operating costs €315,000* €240,000** € 75,000
New scanner cost 110,000 (110,000)
Old scanner salvage (50,000) 50,000
Total €315,000 €300,000 € 15,000
Yes. Assisi Hospital should replace the old scanner because it will
result in a savings of €15,000 over the next three years.
(c) As shown in (a) above, replacing the old scanner will result in
reporting a loss of €25,000. Reluctance to report losses of this nature
is the usual reason for not recognizing that a poor decision was made
in the past. The remaining book value of the old scanner (€75,000) is
a sunk cost. It will be deducted in the future, if the scanner is retained,
or written off now if it is replaced. However, if it is replaced now, that
cost will be partially offset by the salvage value that Dyno is willing to
pay (€50,000).
7-20 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
EXERCISE 7.14
Net Income
Retain Replace Increase
Machine Machine (Decrease)
(1) Rp250,000,000 X 5.
(2) Rp200,000,000 X 5.
EXERCISE 7.15
Net Income
Increase
Continue Eliminate (Decrease)
Sales €100,000) €( 0) € (100,000)
Variable costs
Cost of goods sold ( 61,000) ( 0) (61,000)
Operating expenses (30,000) ( 0) (30,000)
Total variable (91,000) ( 0) (91,000)
Contribution margin ( 9,000) ( 0) (9,000)
Fixed costs
Cost of goods sold (15,000) (15,000) ( 0)
Operating expenses (20,000) (20,000) ( 0)
Total fixed (35,000) (35,000) ( 0)
Net income (loss) € (26,000) € (35,000) € (9,000)
Amarina is incorrect. The incremental analysis shows that net income will
be €9,000 less if the Brisbane Division is eliminated. This amount equals
the contribution margin that would be lost through discontinuing the
division.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-21
EXERCISE 7.16
EXERCISE 7.17
C D E
Selling price per unit Rs9,500 Rs7,500 Rs11,500
Less: variable costs/unit 5,000 4,000 4,500
Contribution margin/unit Rs4,500 Rs3,500 Rs 7,000
C D Total
Units sold 9,000 20,000
C E Total
Units sold 9,900* 10,000
Yes they should introduce Product E since net profit would increase by
Rs4,050,000 (Rs44,950,000 – Rs40,900,000).
EXERCISE 7.18
2. Relevant.
3. Irrelevant. This is a sunk cost and all sunk costs are irrelevant.
5. Relevant.
6. Relevant.
7. Relevant.
8. Relevant.
10. Relevant.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-23
SOLUTIONS TO PROBLEMS
PROBLEM 7.1
(b) Yes, the special order should be accepted because net income will
increase by $37,500.
(c) Unit selling price = $22.00 (variable manufacturing costs) + $2.25 variable
selling and administrative expenses + $5.00 net income = $29.25.
7-24 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
PROBLEM 7.2
(b) The company should continue to make CISCO because net income
would be HK$11,600 less if CISCO were purchased from the supplier.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-25
PROBLEM 7.3
Sales:
FloorShine (600,000 ÷ 30) X £20 £400,000
Table Cleaner (300,000 ÷ 25) X £17 204,000
Total revenue £604,000
Costs:
CDG 210,000
Additional costs of FloorShine 240,000
Total costs 450,000
Gross profit £154,000
Sales:
FloorShine £400,000
Table Stain Remover (300,000 ÷ 25) X £14 168,000
Table Polish (300,000 ÷ 25) X £14 168,000
Total revenue £736,000
Costs:
CDG 210,000
Additional costs of FloorShine 240,000
TCP 100,000
Total costs 550,000
Gross profit £186,000
(3) If the table cleaner is processed further overall company profits will
be £32,000 higher. Therefore, management made the wrong decision
by choosing to not process table cleaner further.
7-26 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
PROBLEM 7.3 (Continued)
When trying to decide if the table cleaner should be processed further into
TSR and TP, only the relevant data need be considered. All of the costs that
occurred prior to the creation of the table cleaner are sunk costs and can
be ignored. The decision should be made by comparing the incremental
revenue from further processing to the incremental costs.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-27
PROBLEM 7.4
₩ 71,000,000
Sales proceeds (25,000,000)
Loss on sale
*(₩29,000,000 X 4)
7-28 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
Salvage on old elevator . (25,000,000) 25,000,000
Totals ₩232,000,000 ₩209,000,000 ₩ 23,000,000
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-29
PROBLEM 7.4 (Continued)
(d) MEMO
TO: Hosun Yi
FROM: Student
When deciding whether or not to replace any old equipment, the analysis
with the newer model is related to a sunk cost, namely the cost of the old
elevator. Sunk costs are irrelevant in decision making.
would be deducted as depreciation expense over the next four years if the
elevator were retained. If the elevator is replaced with the newer model, the
7-30 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
PROBLEM 7.5
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-31
PROBLEM 7.5 (Continued)
(c) KHIW NV
CVP Income Statement
For the Quarter Ended March 31, 2020
Divisions
I III IV Total
Sales €250,000 €500,000 €450,000 €1,200,000
Variable costs
Cost of goods sold 140,000 240,000 187,500 567,500
Selling and
administrative 30,000 30,000 30,000 90,000
Total variable
costs 170,000 270,000 217,500 657,500
Contribution margin 80,000 230,000 232,500 542,500
Fixed costs
Cost of goods sold (1) 63,200 63,200 65,700 192,100
Selling and
administrative (2) 49,000 34,000 24,000 107,000
Total fixed
costs 112,200 97,200 89,700 299,100
Income (loss) from
operations €(32,200) €132,800 €142,800 € 243,400
(1) Division’s fixed cost of goods sold plus 1/3 of Division II’s
unavoidable fixed cost of goods sold [€192,000 X (100% – 90%) X
50% = €9,600]. Each division’s share is €3,200.
7-32 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
CD7 CURRENT DESIGNS
Situation #1
(a) Current Designs should accept the special order based on the following
calculations:
Net Income
Reject Order Accept Order Increase (Decrease)
Revenues $0 $25,000* $25,000
Costs 0 (19,000)** (19,000)
Net Income $0 $ 6,000 $ 6,000
*(100 X $250)
**(($80 + $60 + $20) X 100) + ($1,000 + $2,000)
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-33
CD7 (Continued)
Situation #2
(a) Current designs should not replace the Rotomold oven based on the
following calculations:
Net Income
Retain Replace Increase
Oven Oven (Decrease)
Variable manufacturing costs $110,500* $ 97,500** $ 13,000
New oven cost 0 250,000 (250,000)
Proceeds from scrapping old oven 0 (10,000) 10,000
Total $110,500 $337,500 ($ 227,000)
(b) Even with the cost of natural gas increasing at a faster than expected
rate, Current Designs still should not replace the Rotomold oven as the
rate increase does not cover the cost of the new oven based on the
following calculations:
Net Income
Retain Replace Increase
Oven Oven (Decrease)
Variable manufacturing costs $144,500* $127,500** $ 17,000
New oven cost 0 250,000 (250,000)
Proceeds from scrapping old oven 0 (10,000) 10,000
Total $144,500 $367,500 ($ 223,000)
7-34 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
CD7 (Continued)
Situation #3
(a) Current Designs should make the seats based on the following calcu-
lations:
Net Income
Increase
Make Buy (Decrease)
Direct materials $ 60,000 $ 0 $ 60,000
Direct labor 45,000 0 45,000
Variable manufacturing costs 36,000 0 36,000
Fixed manufacturing costs 20,000 15,000 5,000
Purchase price ($50 X 3,000) 0 150,000 (150,000)
Total annual cost $161,000 $165,000 ($ 4,000)
Net Income
Increase
Make Buy (Decrease)
Total annual cost $161,000 $165,00 ($ 4,000)
0
Opportunity cost 20,000 20,000
0
Total cost $181,000 $165,00 $16,000
0
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-35
CT 7.1 DECISION-MAKING ACROSS THE ORGANIZATION
Net Income
Retain Purchase Increase
Old Machine New Machine (Decrease)
Sales ¥600,000,000 (1) ¥660,000,000 (2) (¥ 60,000,000
Costs and expenses
Cost of goods sold 450,000,000 (3) 462,000,000 (4) ( (12,000,000)
Selling expenses 90,000,000 99,000,000 ( (9,000,000)
Administrative expenses 50,000,000 56,500,000 ( (6,500,000)
Purchase price — 15,000,000 (5) ( (15,000,000)
Total costs and expenses 590,000,000 632,500,000 ( (42,500,000)
Net income ¥ 10,000,000 ¥ 27,500,000 (¥ 17,500,000
7-36 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
CT 7.2 MANAGERIAL ANALYSIS
*The €1,000 cost that will continue to be incurred, even if the product is
not manufactured, divided by the 5,000 units.
The company will make the most profit if the clocks are purchased
from Omega Company. The company will make €8,500 less if the clocks
are manufactured by MiniTek. The company will make €25,000 less if
the clocks are purchased from Trans-Tech.
(b) There are several important nonfinancial factors described in the case.
Other factors might be identified as well. The factors described are:
The company is having serious difficulty manufacturing the clocks.
Therefore, it would probably be willing to have someone else manu-
facture the clocks, even if it cost more to do so. The most promising
company appears to be Omega; however, there is a serious question
about Omega’s ability to remain in business. However, the company
could purchase just this one order from Omega, and then continue to
search for another manufacturer, or stop manufacturing the clocks.
Trans-Tech’s stringent requirements for preferred customer status, in
the form of large sales requirements, appear to limit the possibilities
for MiniTek to use it as a supplier. However, if MiniTek does desire to
continue to offer the clocks because of their popularity, then perhaps
Trans-Tech could be used in the future.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-37
CT 7.2 (Continued)
(c) Many answers are possible, depending upon each student’s assessment
of the seriousness of the issues mentioned in (b). One answer would
be: The company should use Omega to manufacture the Kmart order.
After that, the company should not offer the clocks any longer. Espe-
cially since the clocks are no longer very profitable, it does not seem
like a good idea to keep spending money to modify the process.
7-38 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
CT 7.3 REAL-WORLD FOCUS
(a) Before building the special-order new ceiling fans, company manage-
ment must consider the effect of the new lines on current production
capacity, existing and available channels of distribution, the effect on
manufacturing efficiency, the effect on sales of current lines of product,
and the supply of materials and labor.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-39
CT 7.4 COMMUNICATION ACTIVITY
I have spent considerable time thinking about the dilemma created by the
new PDD1130 machine. Clearly, it is far superior to our existing machine.
There is no question that it would save us tremendous amounts of money.
I hope I am not overstepping my bounds here, but I just reviewed a chapter
in my managerial accounting text on incremental analysis which has made
me think we need to reconsider this decision.
I would really like to lay out an analysis of our options to decide the proper
course of action. I am concerned that by using the old machine for a couple
of years the profitability of the plant could be impacted negatively.
7-40 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
CT 7.5 ETHICS CASE
(c) Bima should explain to the board of directors that the change in
income is due to a reallocation and that closing the plumbing division
is not advisable. In this case, being honest is not only the ethical thing
to do, but it will also maximize the company’s net income.
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-41
CT 7.6 ALL ABOUT YOU
(b) Homelessness costs cities money because the chronic homeless have
frequent jail time, shelter costs, emergency room visits and hospital stays.
Some costs per city per homeless person are: New York $40,000; Dallas
$50,000; San Diego $150,000.
(c) The first step is to try to identify the size of the problem by doing street
counts. From this count, benchmarks can be set, enabling a reward
system for meeting goals. Next is to identify what the homeless people
want. What do they think they need to help them address their problem?
They typically want adequate housing with some privacy.
(d) It has been estimated that in New York this approach costs about $22,000
per year. New York has documented an 88% success rate (defined as
not returning to the streets for five years).
7-42 Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only)
CT 7.7 CONSIDERING YOUR COSTS AND BENEFITS
Copyright © 2018 WLEY Weygandt, Managerial Accounting, Global Edition, 1e (For Instructor Use Only) 7-43