Pot: Pat Miranda, the new controller of Vault Hard Drives, Incorporated, has just returned from a seminar on the choice of the activity level in the predetermined overhead rate. Even though the subject did not sound exciting at first, she found that there were some important Ideas presented that should get a hearing at her company. After returning from the seminar, she arranged a meeting with the production manager, J. Stevens, and the assistant production manager, Marvin Washington Pot: I ran across an idea that I wanted to check out with both of you. It's about the way we compute predetermined overhead rates. We're all ears. Pat: We compute the predetermined overhead rate by dividing the estimated total factory overhead for the coming year, which is all a fixed cost, by the estimated total units produced for the coming year Morvin: We've been doing that as long as I've been with the company 3. And it has been done that way at every other company I've worked at, except at most places they divide by direct labor-hours. We use units because it is simpler and we basically make one product with minor variations But, there's another way to do it. Instead of busing the overhead rate on the estimated total units produced for the coming year, we could base it on the total units produced at capacity Marvin on the Marketing Department will love that. It will drop the costs on all of our products They'll go wild over there cutting prices. Pat: That is worry, but I wanted to talk to both of you first before going over to Marketing, 3. Aren't you always going to have a lot of unused capacity costs Poti That's correct, but let me show you how we would handle it. Here's an example based on our budget for next year Budgeted (estimated production 82,000 units Budgeted sales 82,000 units Capacity 100,000 units Selling price $ 74 per unit Variable manufacturing cost $ 16 per unit Total manufacturing overhead cost (all fixed) $ 1,968,000 Selling and administrative expenses (all fixed) 52,536,660 Beginning inventories Traditional Approach to Computation of the Predetermined Overhead Rate Estimated total manufacturing overhead cost, $1,968,000 / Estimated total units produced, 82,000 - $24.00 per unit $ 6,068,000 Budgeted Income Statement Revenue (82,eee units * $74 per unit) Cost of goods sold: Variable manufacturing (82, eee units $16 per unit) Manufacturing overhead applied (82,000 units $24 per unit) Gross margin Selling and administrative expenses Net operating income $ 1,312,000 1.968,eee 3,280, eee 2,788,888 2,536, eee $ 252,000 New Approach to Computation of the Predetermined Overhead Rate Using Capacity in the Denominator Estimated total manufacturing overhead cost at capacity, $1.968,000 / Total units at capacity, 100,000 units = $1968 per unit Budgeted Income Statement Revenue (82,000 units * $74 per unit) $ 6,068, Bee Cost of goods sold: Variable manufacturing (82,000 units 516 per unit) $ 1,312,000 Manufacturing overhead applied (82,000 units $19.68 per unit) 1,613, 760 2.925, 760 Gross margin 3,142, 240 Cost of unused capacity [(100,eee units - 82,000 units) * $19.68 per unit) 354,240 Selling and administrative expenses 2,535, eee Net operating income $ 252, eee Whoa!! I don't think I like the looks of that "Cost of unused capacity." If that thing shows up on the income statement, someone from headquarters is likely to come down here looking for some people to lay off. Marvin: I'm worried about something else too. What happens when sales are not up to expectations? Can we pull the "hat trick"> Pat: I'm sorry, I don't understand. Marvin's talking about something that happens fairly regularly, when sales are down and profits look like they are going to be lower than the president told the owners they were going to be the president comes down here and asks us to deliver some more profits. Marvin: And we pull them out of our hat. 3. Yeah, we just increase production until we get the profits we want. Pat: I still don't understand. You mean you increase sales? Nope, we increase production. We're the production managers, not the sales managers. I get it. Because you have produced more, the sales force has more units it can sell. Nope, the marketing people don't do thing. We just build inventories and that does the trick. J.: J. J.: Pat: Saved Required: In all of the questions below, assume that the predetermined overhead rate under the traditional method is $24 per unit, and under the new capacity-based method it is $19.68 per unit 1. Assume actual sales is 77000 units and the actual production in units, actual selling price, actual variable manufacturing cost per unit, and actual fixed costs all equal their respective budgeted amounts. Given these assumptions a Compute net operating income using the traditional income statement format b. Compute net operating income using the new income statement format 2. What effect does the new capacity-based approach have on the volatility of net operating income? 3. Assume that actual sales is 77.000 units and the actual selling price, actual variable manufacturing cost per unit, and actual fixed costs all equal their respective budgeted amounts. Under the traditional approach, how many units would have to be produced to realize net operating income of $252,000? 4 Assume that actual sales is 77.000 units and the actual selling price, actual variable manufacturing cost per unit, and actual fixed costs all equal their respective budgeted amounts. Under the new capacity-based approach, how many units would have to be produced to realize net operating income of $252,000? 5. Will the hat trick" be easier or harder to perform if the new capacity-based method is used? 6. Do you think the "hat trick" is ethical? Complete this question by entering your answers in the tabs below. Reg 1A Reg 18 Reg 2 Req3 Reg 4 Reg 5 Reg 6 Compute net operating income using the traditional income statement format. Vault Hard Drives, Incorporated Income Statement: Traditional Approach Sales Cost of goods sold Variable manufacturing Manufacturing overhead applied Gross margin Selling and administrative expenses