Concept explainers
a)
Ascertain the operating income from cruise for Company ACL.
a)
Explanation of Solution
Differential Analysis: Differential analysis refers to the analysis of differential revenue that could be gained or differential cost that could be incurred from the available alternative options of business.
Accept Special Offer: Usually the acceptance of special offers by the business aims at utilizing the unused capacity of a business, so that the costs get reduced (as fixed costs are neglected) and additional revenue is generated.
Operating income: Operating income refers to the income generated from the operation of business, or the revenue generated from the services offered by the company.
Calculate the operating income from cruise for Company ACL.
Revenues | $6,000,000 |
Expenses: | |
Crew to serve passengers | $2,700,000 |
Food | $1,500,000 |
Amenity and excursion | $400,000 |
$120,000 | |
Fuel | $50,000 |
Total expense | $4,770,000 |
Income from operations per cruise | $1,230,000 |
Hence, the operating income from cruise for Company ACL is $1,230,000.
b)
Ascertain the variable cost per passenger for each variable item of Company ACL.
b)
Explanation of Solution
Variable cost: Variable cost refers to the costs
Calculate the variable cost per passenger for each variable item of Company ACL.
Variable cost | Activity Cost (a) | Number of Passengers (b) | Variable Cost per passenger (a ÷ b) |
Crew to serve passengers | $1,200,000 | 1000 | $1,200 |
Food | $1,500,000 | 1000 | $1,500 |
Amenity and excursion | $400,000 | 1000 | $400 |
Total | $3,100 |
Table (1)
Hence, the variable cost per passenger for the variable cost items is $3,100.
c)
Ascertain the contribution margin per passenger of Company ACL.
c)
Explanation of Solution
Contribution Margin: Contribution Margin refers to the margin of profit expected by the company. The contribution margin is the difference between the selling price and the cost of the product.
Calculate the contribution margin per passenger of Company ACL.
Ticket price | $6,000 |
Expenses: | |
Crew to serve passengers | $1,200 |
Food | $1,500 |
Amenity and excursion | $400 |
Total variable cost per passenger | $3,100 |
Contribution margin per passenger | $2,900 |
Hence, the contribution margin per passenger of Company ACL is $2,900.
d)
Prepare the differential analysis of Company ACL for the existing plan and the proposed early booking plan.
d)
Explanation of Solution
Prepare the differential analysis of Company ACL, for given alternatives.
Differential Analysis | |||
Existing Plan (Alt. 1) or Early Booking Program (Alt. 2) | |||
Existing Plan (Alternative 1) | Early Booking Program (Alternative 2) | Differential Effect on income | |
Revenues | $6,000,000 | (1) $2,320,000 | $630,000 |
Variable Costs per cruise | |||
Crew to serve passengers | (-) $1,200,000 | (2) (-) $1,416,000 | (-) $216,000 |
Food | (-) $1,500,000 | (3) (-) $1,770,000 | (-) $270,000 |
Amenity and excursion | (-) $400,000 | (4) (-) $472,000 | (-) $72,000 |
Advertising | $0 | (-) $15,000 | (-) $15,000 |
Total | (-) $3,100,000 | (-) $3,673,000 | (-) $573,000 |
Income (loss) | $2,900,000 | $2,957,000 | $57,000 |
Table (2)
Hence, the proposed early booking plan should be accepted as it could generate an additional income of $57,000.
Working Note:
(1) Calculate the Revenue from the proposed plan.
(2) Calculate the cost to serve the crew for the proposed plan.
(3) Calculate the cost of food for the proposed plan.
(4) Calculate the cost amenities and excursion for the proposed plan.
Want to see more full solutions like this?
Chapter 11 Solutions
Managerial Accounting
- Leo Consulting enters into a contract with Highgate University to restructure Highgate's processes for purchasing goods from suppliers. The contract states that Leo will earn a fixed fee of $22,000 and earn an additional $4,000 if Highgate achieves $40,000 of cost savings. Leo estimates a 60% chance that Highgate will achieve $40,000 of cost savings. Assuming that Leo determines the transaction price as the expected value of expected consideration, what transaction price will Leo estimate for this contract?arrow_forwardYour options for shipping S100,000 of machine parts from Hamilton to Malaysia, are: 1) 2) The second option will take only 20 days. You are paid via a letter of credit the day the parts arrive. Your holding cost is estimated at use a ship that will take 30 days at a cost of truck the parts to Vancouver and then ship at a total cost of $3,800 or $4,500 10% of the value per year. a. Calculate the daily holding cost. Round to two decimal places. (if your answer is $90 then put 90.00) b. Calculate the difference in cost per day between shipping options. Round to two decimal places. (Round to 2 decimal points $82.19 put 82.19 or $100 put 100.00) Daily holding cost = Difference in cost/day in shipping options =arrow_forwardPhlight Restaurant is considering a delivery service. The firm expects that sales from the new service will be $150,000 per year. Phlight currently offers a sit-down service with annual sales of $100,000. While many of the delivery sales will be to new customers, Phlight estimates that 60% of their current sit-down customers will switch and use the delivery service. The level of incremental sales associated with introducing the delivery service is closest to: Select one: a. $90,000 b. $150,000 c. $60,000 d. $120,000arrow_forward
- Leo Consulting enters into a contract with Highgate University to restructure Highgate's processes for purchasing goods from suppliers. The contract states that Leo will earn a fixed fee of $80,000 and earn an additional $16,000 if Highgate achieves $160,000 of cost savings. Leo estimates a 50% chance that Highgate will achieve $160,000 of cost savings. Assuming that Leo determines the transaction price as the expected value of expected consideration, what transaction price will Leo estimate for this contract? Transaction price for the contractarrow_forwardSuppose that a sales force has found 20 qualified buyers and has begun the salesprocess. The sales manager estimates that 10% eventually proceeds to make a purchase.Assume that a professional company offers three services, priced at $2,000, $7,000 and$20,000, respectively. Based on past results or the sales manager’s estimates, you projectthat 60% of first-time buyers will choose the cheapest option, 30% will choose the middleoption and 10% will choose the most expensive option. b. How many qualified buyers must be found in order for the company to generate $80,000 in sales in a given period? Your final answer must be rounded to the nearest wholenumber.arrow_forwardTrulovia Manufacturing is looking to purchase a machine that will increase its efficiency in their manufacturing process. Trulovie wants to use Scenario Manager to evaluate the following four scenarios based on possible purchase prices and interest rates for a 10-year loan. What is the monthly payment for Scenario 2? Scenario Equipment Cost Loan Tern 1 9 years 2 10 years 11 years 9 years 3 $ 145,000 $ 147,500 $ 150,000 $ 155,000 Multiple Choice $116174 $1.260.41 $1,385.72 $1,448.26 Interest Rate 78 58 48 28arrow_forward
- Grove Audio is considering the introduction of a new model of wireless speakers with the following price and cost characteristics. Sales price $ 430 per unit Variable costs 190 per unit Fixed costs 624,000 per year Assume that the projected number of units sold for the year is 3,750. Consider requirements (b), (c), and (d) independently of each other. Required: What will the operating profit be? What is the impact on operating profit if the sales price decreases by 20 percent? Increases by 10 percent? What is the impact on operating profit if variable costs per unit decrease by 10 percent? Increase by 20 percent? Suppose that fixed costs for the year are 20 percent lower than projected, and variable costs per unit are 10 percent higher than projected. What impact will these cost changes have on operating profit for the year? Will profit go up? Down? By how much?arrow_forwardGrove Audio is considering the Introduction of a new model of wireless speakers with the following price and cost characteristics. $430.00 per unit 190.00 per unit 624,000 per year Sales price Variable costs Fixed costs Required: a. What number must Grove Audio sell annually to break even? b. What number must Grove Audio sell to make an operating profit of $180,000 for the year? a. Break-even sales in units b. Number of units to be soldarrow_forwardGrove Audio is considering the introduction of a new model of wireless speakers with the following price and cost characteristics. Sales price $ 450.00 per unit Variable costs 210.00 per unit Fixed costs 672,000 per year Required: What number must Grove Audio sell annually to break even? What number must Grove Audio sell to make an operating profit of $180,000 for the year?arrow_forward
- for part a, Repeat the analysis for discount rates of 6.2%, 1.1% and 17.8%, respectively and then solve part b and c, thanksarrow_forwardA piece of airport baggage-handling equipment can be purchased for $85,000 outright or for $90.00 to be financed over 48 months at 0% interest. This special offer is good for only the next two days. The salesperson states that at least $20,000 can be saved by the 0% offer compared to their "tradiona financing plan at 0.5% per month over 48 months. Is this claim really true? Show all your work Please do fast ... ASAP ...fastarrow_forwardDerby phones is considering the introduction of a new model of headphones with the following price and cost characteristics. A. What number must Derby sell per month to break-even? B. What number must Derby sell to make an operating profit of $180,000 for the month?arrow_forward
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College Pub