Problem 1 – Café Xaragua’s Second Year
Rob Lehnert and his partners decided to proceed with their plans and opened Café Xaragua. During the first year, the business performed almost exactly as they expected. During the second year of operations, their newly hired manager made some changes, which resulted in a revenue increase of a little over 21%, but a decrease in gross margin. The partners hired a consultant who prepared the schedule that appears on the following page. After preparing the schedule, the consultant disappeared, so the partners have hired you to help them interpret the schedule. Here are their questions:
Budgeting and Management Control – LON
Module D – May 2015
FINAL EXAM
|
|
|
|
|
|
|
Café Xaragua – Year 2 |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
Actual |
|
|
Expected |
Difference |
|
|
|
|
||||
|
|
Regular Coffee |
$229,950 |
$150,563 |
|
$79,388 |
|
|
|
|
||||||||
|
|
Spec Coffee |
|
|
$123,188 |
$200,750 |
|
-$77,563 |
|
|
|
|
||||||
|
|
Baked Goods |
|
|
$38,325 |
$125,469 |
|
-$87,144 |
|
|
|
|
||||||
|
|
Beans |
|
|
$388,725 |
|
$165,619 |
|
$223,106 |
|
|
|
|
|||||
|
|
Total Revenue |
$780,188 |
$642,400 |
|
|
|
|
|
|
||||||||
|
|
Regular Coffee |
$42,158 |
$30,113 |
|
$12,045 |
|
|
|
|
||||||||
|
|
Spec Coffee |
|
|
$39,420 |
$40,150 |
|
-$730 |
|
|
|
|
||||||
|
|
Baked Goods |
|
|
$35,040 |
$62,734 |
|
-$27,694 |
|
|
|
|
||||||
|
|
Beans |
|
|
$175,200 |
|
$66,248 |
|
$108,953 |
|
|
|
|
|||||
|
|
Total CGS |
|
|
$291,818 |
$199,244 |
|
|
|
|
|
|
||||||
|
|
Gross Profit |
|
|
$488,370 |
$443,156 |
|
|
|
|
|
|
||||||
|
|
Gross Profit % |
|
|
63% |
|
|
|
69% |
|
|
|
|
|
|
|||
|
Quantity |
|
|
|
Price |
|
|
|
|
|
|
|
Variance Analysis |
|
|
|
||
Revenue |
Expected |
Actual |
Expected |
Actual |
|
|
Actual Q x |
Price |
Actual Q x |
Usage |
Expected Q x |
|
||||||
|
|
Actual P |
Variance |
Expected P |
Variance |
Expected P |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
egular Coffee |
50,188 |
76,650 |
|
|
$3.00 |
$3.00 |
|
$229,950 |
$0 |
$229,950 |
|
$79,388 |
$150,563 |
|
||||
pec Coffee |
50,188 |
32,850 |
|
|
$4.00 |
$3.75 |
|
$123,188 |
($8,213) |
$131,400 |
|
($69,350) |
$200,750 |
|
||||
aked Goods |
50,188 |
21,900 |
|
|
$2.50 |
$1.75 |
|
$38,325 |
($16,425) |
$54,750 |
|
($70,719) |
$125,469 |
|
||||
eans |
10,038 |
21,900 |
|
|
$16.50 |
$17.75 |
|
$388,725 |
$27,375 |
$361,350 |
|
$195,731 |
$165,619 |
|
||||
|
Quantity |
|
|
|
Cost |
|
|
|
|
|
|
|
Variance Analysis |
|
|
|
||
Expenses |
Expected |
Actual |
Expected |
Actual |
|
|
Actual Q x |
Price |
Actual Q x |
Usage |
Expected Q x |
|
||||||
|
|
Actual P |
Variance |
Expected P |
Variance |
Expected P |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
egular Coffee |
50,188 |
76,650 |
|
|
$0.60 |
$0.55 |
|
$42,158 |
$3,833 |
$45,990 |
|
($15,878) |
$30,113 |
|
||||
pec Coffee |
50,188 |
32,850 |
|
|
$0.80 |
$1.20 |
|
$39,420 |
($13,140) |
$26,280 |
|
$13,870 |
$40,150 |
|
||||
aked Goods |
50,188 |
21,900 |
|
|
$1.25 |
$1.60 |
|
$35,040 |
($7,665) |
$27,375 |
|
$35,359 |
$62,734 |
|
||||
eans |
10,038 |
21,900 |
|
|
$6.60 |
$8.00 |
|
$175,200 |
($30,660) |
$144,540 |
|
($78,293) |
$66,248 |
|
|
Gross Profit |
|
|
Expected |
Actual |
Regular Coffee |
$120,450 |
$187,793 |
Spec Coffee |
$160,600 |
$83,768 |
Baked Goods |
$62,734 |
$3,285 |
Beans |
$99,371 |
$213,525 |
Problem 2 – Activity-Based Costing
Using the information below, answer the questions that follow.
Plumbing Supply Company manufactures three products: Valves, Pumps and “Flowtrollers” (which is patented and only manufactured by Plumbing Supply). The most recent monthly statement of pre-tax operating income appears below:
Plumbing Supply Company
Pre-tax Operating Income – April 2013
Sales |
$1,847,500 |
100% |
|
Direct Labor Expense |
$351,000 |
|
|
Direct Materials Expense |
$458,000 |
|
|
Contribution Margin |
$1,038,500 |
56% |
|
Manufacturing Overhead |
$654,600 |
35% |
|
Gross Margin |
$383,900 |
21% |
|
Admin. Expenses |
$350,000 |
19% |
|
Operating Income (pre-tax) |
$33,900 |
1.8% |
|
|
|
|
|
Until recently, Plumbing Supply allocated manufacturing overhead to each product using 185% of direct labor costs:
Overhead Allocated as 185% * Direct Labor Cost
|
Valves |
Pumps |
Flowtrollers |
Selling price |
$79.00 |
$70.00 |
$95.00 |
Direct material cost (DM) |
$16.00 |
$20.00 |
$22.00 |
Direct labor cost (DL) |
$12.35 |
$16.25 |
$13.00 |
Manuf. OH (@185% * DL) |
$22.85 |
$30.06 |
$24.05 |
Unit costs |
$51.20 |
$66.31 |
$59.05 |
Gross margin |
$27.80 |
$3.69 |
$35.95 |
Gross margin (%) |
35% |
5% |
38% |
The Company recently hired a Hult graduate who determined that an activity-based method for allocating overhead would provide a better estimate of each product’s costs and computed the following estimates:
Activity-Based Costing
|
Valves |
Pumps |
Flowtrollers |
Selling price |
$79.00 |
$70.00 |
$95.00 |
Direct material cost (DM) |
$16.00 |
$20.00 |
$22.00 |
Direct labor cost (DL) |
$12.35 |
$16.25 |
$13.00 |
Manuf. OH (ABC) |
$16.87 |
$19.95 |
$63.42 |
Unit cost |
$45.22 |
$56.20 |
$98.42 |
Gross margin |
$33.78 |
$13.80 |
-$3.42 |
Gross margin (%) |
43% |
20% |
-4% |
2. Under activity-based costing, is the same product you identified above still the most profitable? If not, what has changed? Explain.
3. Based on the revised amounts of overhead charged to each product using activity-based costing, what conclusion(s) can you draw about the relative resources required to manufacture each product? (That is, compare the amount of resources necessary for each product.)
4. Does the method of allocating overhead affect the company’s operating profit? Explain.
5. What suggestions would you make to management to improve their overall profitability?
Problem 3 – Cost Behavior and Break-even Analysis
Following the success of the Norgan Theatre in Minto, Ontario, owners of another troubled theatre located in Texas decided to renovate and re-open, hoping the enjoy the same success as Norgan. The owners of the Texas theatre put together the following information related to their expected costs of running the theatre:
Revenue |
|
|
|
Theatre admission |
|
|
|
Concession revenue |
|
61.5% of theatre admission revenue |
|
Total Revenue |
|
|
|
Expenses Film royalties |
|
30% of theatre admission revenue |
|
|
|
||
Concession booth supplies |
|
45% of concession revenue |
|
Booking service fees |
|
5% of theatre admission revenue |
|
Salary & wages |
11,850 |
|
|
Benefits |
1,200 |
|
|
Insurance |
3,150 |
|
|
Hydro & water |
2,950 |
|
|
Depreciation |
1,750 |
|
|
Air conditioning |
2,385 |
|
|
Advertising & promotion |
800 |
|
|
Maintenance |
1,750 |
|
|
Telephone |
750 |
|
|
The owners are unsure about the single admission price they should charge (there is only one ticket price). One of the owners recalled having learned something about break-even analysis in graduate school, but didn’t remember the details. Please help out by answering the questions below.
Problem 4 – Short Answer Questions
At 111papers.com, we value all our customers, and for that, always strive to ensure that we deliver the best top-quality content that we can. All the processes, from writing, formatting, editing, and submission is 100% original and detail-oriented. With us, you are, therefore, always guaranteed quality work by certified and experienced writing professionals. We take pride in the university homework help services that we provide our customers.
As the best homework help service in the world, 111 Papers ensures that all customers are completely satisfied with the finished product before disbursing payment. You are not obligated to pay for the final product if you aren’t 100% satisfied with the paper. We also provide a money-back guarantee if you don’t feel that your paper was written to your satisfaction. This guarantee is totally transparent and follows all the terms and conditions set by the company.
Read moreAll products that we deliver are guaranteed to be 100% original. We check for unoriginality on all orders delivered by our writers using the most advanced anti-plagiarism programs in the market. We, therefore, guarantee that all products that we submit to you are 100% original. We have a zero-tolerance policy for copied content. Thanks to our strict no plagiarized work rule, you can submit your homework to your professor without worrying.
Read moreTThis is one of the most cherished courtesy services that we provide to help ensure that our customers are completely satisfied with our finished products. Delivering the best final product to our customers takes multiple inputs. 111papers.com prides itself on delivering the best university homework help services in the writing industry. And, in part, our free revision policy is how we do it. What’s more, all our revisions are 100% free without any strings attached.
Read moreClient privacy is important to use. We know and understand just how important customers value their privacy and always want to safeguard their personal information. Thus, all the information that you share with us will always remain in safe custody. We will never disclose your personal information to any third party or sell your details to anyone. 111 Papers uses the most sophisticated, top-of-the-line security programs to ensure that our customers’ information is safe and secured.
Read morePlacing your order with us means that you agree with the homework help service we provide. We, in turn, will endear to ensure that we do everything we can to deliver the most comprehensive finished product as per your requirements. We will also count on your cooperation to help us deliver on this mandate. Yes, we also need you to ensure that you have the highest-quality paper.
Read more