Strategic Cost Management CHAPTER 3: ACTIVITY RESOURCE AND USAGE MODEL AND TACTICAL DECISION MAKING CORNERSTONE 3.1 The HOW and WHY of Structuring a Make-or-Buy Decision Information: Talmadge Company produces 100,000 units of Part 34B, used in one of its snow blower engines, each year. An outside supplier has offered to supply the part for $4.75. The unit cost is: Direct Materials Direct Labor Variable overhead (power) Fixed overhead Total Unit Cost $ 0.50 2.40 0.90 1.05 $ 4.85 Overhead is applied on the basis of machine hours; Part 34B requires 30,000 machine hours per year. Why? The make-or-buy situation requires the company to focus on relevant costs and benefits. The problem is set up with relevant costs and benefits organized under column headings for each alternative. The difference between the alternatives gives the quantitative advantage or disadvantage for each alternative. Required: 1. What are the alternatives for Talmadge Company? The alternatives are to make the part in house or buy the part externally. 2. Assume that none of the fixed cost is avoidable. List the relevant costs) of internal production and of external purchase. The relevant costs of making the part are direct materials, direct labor, and variable factory overhead. The relevant cost of buying the part is the purchase price. 3. Which alternative is more cost effective and by how much? Direct Materials Direct Labor Variable Overhead Purchase Price Totals Make $ 50,000 240,000 90,000 0 $ 380,000 Buy $0 0 0 475,000 $ 475,000 Difference $ 50,000 240,000 90,000 (475,000) $ (95,000) Because the fixed overhead is not relevant, the analysis shows a $95,000 advantage in favor of making the part in house. 4. What if $60,000 of fixed overhead is supervision for Part 34B that is avoided if the part is purchased? Which alternative is more cost effective and by how much? Direct Materials Direct Labor Variable Overhead Supervision Purchase Price Totals Make $ 50,000 240,000 90,000 60,000 0 $ 440,000 Buy $0 0 0 0 475,000 $ 475,000 Difference $ 50,000 240,000 90,000 60,000 (475,000) $ (35,000) Now, supervision (part of fixed overhead) is relevant; the analysis shows a $35,000 advantage in favor of making the part in house. Strategic Cost Management CHAPTER 3: ACTIVITY RESOURCE AND USAGE MODEL AND TACTICAL DECISION MAKING CORNERSTONE 3.2 The HOW and WHY of Structuring a Keep-or-Drop Product Line Decision Information: Dester Company makes three types of GPS Devices. The Basic GPS model is an entry-level automotive GPS device: it is sold through discounters and Amazon.com. The Runner's GPS is a miniaturized model that allows the runner to track mileage, steps, and heart rate while running; it is sold through athletic stores and on sports gear websites. The Chart Plotter is a specialized GPS device for sailors: it can be customized with maps of the sea floor and specific geographic areas of coast line and deep water. It is sold via the Web on dedicated GPS sites. Dester Company is considering dropping the Basic GPS line and keeping the Runner's GPS and Chart Plot-ter. The segmented income statement is presented below. Sales Less: Variable Cost Contribution Margin Less: Direct Fixed Cost Advertising Supervision Product Margin Less: Common Fixed Expenses Operating Income Basic GPS $ 450,000 (324,000) $ 126,000 Runners GPS $ 980,000 (372,000) $ 608,000 Chart Plotter $ 1,670,000 (601,600) $ 1,068,400 Total $ 3,100,000 (1,297,600) $ 1,802,400 (85,000) (60,000) $ (19,000) (124,000) (115,000) $ 369,000 (130,000) (135,000) $ 803,400 (339,000) (310,000) $ 1,153,400 (915,000) $ 238,400 Why? Companies need to consider whether a segment or product line should remain. This problem requires a look at the relevant costs and benefits of dropping the segment. Required: 1. List the alternatives being considered. The two alternatives are to keep the Basic GPS line or to drop it. 2. List the relevant benefits and costs for each alternative. The relevant benefits and casts of keeping the Basic GPS line include sales of $450,000, variable costs of $324,000, advertising cost of $85.000, and supervision cost of $60,000. All common fixed costs are irrelevant. None of the relevant benefits and costs of keeping the Basic GPS line would occur under the drop alterative. 3. Which alternative is more cost effective and by how much? Sales Less: Variable Cost Contribution Margin Less: Direct Fixed Cost Advertising Supervision Product Margin Keep Drop $ 450,000 (324,000) $ 126,000 $0 0 $0 Differential Amount to Keep $ 450,000 (324,000) $ 126,000 (85,000) (60,000) $ (19,000) 0 0 $0 (85,000) (60,000) $ (19,000) There is a $19.000 loss if the Basic GPS line is kept. Strategic Cost Management CHAPTER 3: ACTIVITY RESOURCE AND USAGE MODEL AND TACTICAL DECISION MAKING 4. What if dropping the Basic GPS line would mean a 10 percent loss of volume for the Runner's GPS device and a 2 percent loss in volume for the Chart Plotter? Which alterative would he more cost effective and by how much? Sales Less: Variable Cost Contribution Margin Less: Direct Fixed Cost Advertising Supervision Product Margin Less: Common Fixed Expenses Operating Income Basic GPS $0 0 $0 Runners GPS $ 882,000 (334,800) $ 547,200 Chart Plotter $ 1,636,000 (589,568) $ 1,047,032 Total $ 2,518,600 (924,368) $ 1,594,232 0 0 $0 (124,000) (115,000) $ 308,200 (130,000) (135,000) $ 782, 032 (254,000) (250,000) $ 1,090,232 (915,000) $ 175,232 Difference in income = Income with all three lines - Income with only two lines = $238,400 - $175,232 = $63,168 Because of the impact that dropping the Basic GPS line has on the sales of the other two lines, the analysis shows that dropping the line will actually decrease income by $63,168. Therefore, the Basic GPS line should be kept. However, it would be a good idea to consider ways to make production more efficient. Strategic Cost Management CHAPTER 3: ACTIVITY RESOURCE AND USAGE MODEL AND TACTICAL DECISION MAKING CORNERSTONE 3.3 The HOW and WHY of Structuring a Special-Order Decision Information: Polarcreme, Inc., an ice-cream company, is operating at 80 percent of its productive capacity, 10 million onequart units. An ice-cream distributor from a different geographic region has offered to buy 2 million units of premium ice cream at $1.75 per unit, provided its own label can be attached to the product. Normal selling price is $2.50 per unit. Cost information for the premium ice cream follows: Total of 8,000,000 Units Unit Cost $ 7,600,000 2,000,000 1,600,000 160,000 240,000 400,000 $ 0.95 0.25 0.20 0.02 0.03 0.05 320,000 480,000 400,000 1,600,000 $14,800,000 0.04 0.06 0.05 0.20 $1.85 Variable Cost: Direct Materials Direct Labor Packaging Commissions Distribution Other variable costs Non-unit-level costs: Purchasing ($8 x 40,000 purchase orders) Receiving ($6 x 80,000 receiving orders) Setting up ($8,000 x 50 setups) Fixed costs Total costs The special order will not require commissions or distribution (the buyer will pick up the order at Polarcreme's factory). The order will require 10,000 purchase orders, 20,000 receiving orders, and 13 setups. In addition, a one-time cost for the special order's label template will be required at $24,500. Why? A special order is "special" because the price is lower than normal. Companies need to consider all relevant costs and benefits when considering a special order. Required: 1. List the alternatives being considered. The two alternatives are to accept or reject the special order. 2. List the relevant benefits and costs for each alternative. The relevant benefits and costs of accepting the order include revenue, direct materials, direct labor, packaging, other variable costs, purchasing, receiving, setting up, and the cost of the label template. No fixed costs will be affected. If the order is rejected, the net benefit is zero. 3. Which alternative is more cost effective and by how much? Sales Direct Materials Direct Labor Packaging Other variable costs Purchasing ($8 x 10,000 purchase orders) Receiving ($6 x 20,000 receiving orders) Setting up ($8,000 x 13 setups) Label Template Net Benefit Accept Reject $ 3,500,000 (1,900,000) (500,000) (400,000) (100,000) (80,000) (120,000) (104,000) (24,500) $ 271,500 $0 0 0 0 0 0 0 0 0 $0 Differential Amount to Accept $ 3,500,000 (1,900,000) (500,000) (400,000) (100,000) (80,000) (120,000) (104,000) (24,500) $ 271,500 There is a $271,500 increase in operating income if the special order is accepted. Strategic Cost Management CHAPTER 3: ACTIVITY RESOURCE AND USAGE MODEL AND TACTICAL DECISION MAKING 4. What if accepting the special order upset a regular customer who was considering expanding into the new geographical region and decided, then, to take their regular annual order of 2 million units of premium ice cream to another company? Which alternative would be better? In this case, the regular order, at $2.50 per unit, would be better than the special order at $1.75 per unit and the company would be better off rejecting the special order. Even though the special order avoids the commission and distribution charge, those total only $0.05 per unit, and the company would be better off making the additional $0.75 in price with the regular customer, not to mention avoiding the $24,500 for the special label template. Strategic Cost Management CHAPTER 3: ACTIVITY RESOURCE AND USAGE MODEL AND TACTICAL DECISION MAKING CORNERSTONE 3.4 The HOW and WHY of Structuring a Sell at Split-Off or Process Further Decision Information: Delrio Company grows and sells fresh and canned food products. The San Juan farm grows and harvests tomatoes. Each plot yields 1.500 pounds of tomatoes, referred to as a load of the 1,500 pounds. 1,000 pounds are Grade A tomatoes and 500 are Grade B. The cost of growing and harvesting the tomatoes is $200 per load. Delrio can sell the 1,000 pounds of Grade A tomatoes in a load to grocers for $0,40 per pound. Alternatively, the tomatoes could be processed into hot sauce. Each bottle of hot sauce sells for $1.50 and requires one pound of tomatoes. The cost of additional processing averages $1 per bottle; this amount includes the remaining ingredients, bottles, labor, and needed processing activities. Why? Because joint costs are incurred prior to the split-off point, they are sunk costs in determining whether to sell a product at split-off or process it further. Only the sales value at split-off the further processing costs, and the eventual sales value are relevant to this decision. Required: 1. List the alternatives being considered. The two alternatives are to sell the Grade A tomatoes at split-off or process them further. 2. List the relevant benefits and costs for each alternative. The relevant benefits and costs of selling at split-off versus processing the tomatoes further include revenue from sale to grocers and revenue from selling the hot sauce less the additional (further) processing costs. The $200 per load cost of growing and harvesting the tomatoes is sunk and need not be considered. 3. Which alternative is more cost effective and by how much? Sales Further processing cost Total Sell at Split-Off Process Further $ 400 0 $ 400 $ 1,500 (1,000) $ 500 Differential Amount to Process Further $ 1,100 (1,000) $ 100 There is a $100 per load advantage to processing the Grade A tomatoes into hot sauce. 4. What if the best of the Grade A tomatoes, Premium A's, could be sold to grocers for 50.80 per pound? Of the 1,000 pounds of Grade A tomatoes in a load, about 30 percent are Premium A's. The grocers, however, will not buy the Premium A's unless they are also sold the regular Grade A tomatoes. (They will deal with another supplier instead.) It will cost an additional $50 per load to separate the Premium A's from the regular Grade A's. Which alternative would be better? In this case, 300 of the Grade A tomatoes (Premium A's) are sold for $0.80 and the remaining 700 pounds are sold for $0.40. The total revenue at split-off would be $520 (S240 + $280). (You might think that the original alternative still exists--sell all of the Grade A tomatoes at split-off for $0.40 per pound, While that alternative does exist. it is so clearly dominated by the new alternative with the higher-priced Premium A's that it can be safely ignored. The firm will no longer consider it.) Sales Further processing cost Total Sell at Split-Off Process Further $ 520 50 $ 470 $ 1,500 (1,000) $ 500 Differential Amount to Process Further $ 980 (950) $ 30 There is a $30 per load advantage to processing the Grade A tomatoes into hot sauce.