Wine Plus Ltd is famous for its wine products. Ordinary Wine is standard Wine, while Miracle Wine is produced using a secret recipe. Only Wine Plus Ltd can produce the Miracle Wine.
All costing information is based on the following expected output for 2020.
Ordinary Wine |
Miracle Wine |
|
Sales Price (per bottle) |
$100 |
$130 |
Expected demand and output for 2020 |
180,000 bottles |
60,000 bottles |
Budgeted Costs for 2020 |
|
|
|
Direct Costs |
Ordinary Wine |
Miracle Wine |
Total |
Direct Material Costs |
$398,250 |
$288,900 |
$687,150 |
Direct Labour Costs |
$211,512 |
$126,000 |
$337,512 |
Total Direct Costs |
$609,762 |
$414,900 |
$1,024,662 |
Sophie, the accountant for Wine Plus Ltd has been using the traditional approach to overhead allocation. Production overheads are allocated to products using labour as the allocation base. Variable production overheads are 15% of labour cost. Fixed production overheads are 110% of labour cost at the budgeted 2020 level of production. Selling and Administration is 10% of the selling price, with half being fixed and half being variable.
Recently, Sophie has had some concerns about the accuracy of the costing information produced. The production system is significantly automated, but the traditional overhead allocation is based on labour costs. She has investigated the activity-based costing (ABC) approach and has come up with the following budgeted figures for the cost drivers and their related activities.
ABC Approach
Activity |
2020 Budgeted Cost |
Driver |
Machine set-ups |
$757,500 |
Machine set-ups |
Machine running |
$951,750 |
Machine hours |
Materials handling |
$340,804 |
Number of materials requisitions |
Inspections |
$268,944 |
Number of inspections |
Sales order processing |
$227,026 |
Number of orders processed |
Total Cost |
$2,546,024 |
Expected use of activity drivers for the level of production predicted for 2020:
Driver |
Ordinary Wine |
Miracle Wine |
Total |
Machine set-ups |
1200 |
1800 |
3000 |
Machine hours |
12000 |
18000 |
30000 |
Number of materials requisitions |
240 |
660 |
900 |
Number of inspections |
180 |
420 |
600 |
Number of orders processed |
900 |
600 |
1500 |
Required:
(a)Use the traditional overhead allocation method to calculate for each Wine product:
(i) The total cost (round to nearest $)
(ii)The profit percentage (round to nearest %)
(b)Use the ABC approach to calculate for each Wine product:
(i)The total cost (round to nearest $)
(ii)The profit percentage (round to nearest %)
Based on your findings from parts (a) and (b) above (total costs and profit), what recommendations should Sophie make to Wine Plus Ltd?
(d)A special order for Miracle Wine has been received by Wine Plus Ltd. The customer wants to place an order of 15,000 bottles for a special price of $120 per bottle. The factory is working at 80% capacity at its current budgeted level. The variable cost per unit has been estimated to be $36 per bottle. There will be no other fixed costs incurred for this special order.
Should Sophie advise Wine Plus Ltd to accept the special order from the customer? Give your reasons and supporting calculations.
The customer was pleased with the quality and popularity of the Miracle Wine and now wants to increase the order to 75,000 units on an annual basis at the same special price of $120 per bottle. Should Wine Plus Ltd continue to supply this customer on an annual basis at this price? Provide clear explanations to justify your answer.