Problem 15-36 Evaluate Profit Impact of Alternative Transfer Decisions (LO 15-2,
ID: 2600098 • Letter: P
Question
Problem 15-36 Evaluate Profit Impact of Alternative Transfer Decisions (LO 15-2, 3)
Amazon Beverages produces and bottles a line of soft drinks using exotic fruits from Latin America and Asia. The manufacturing process entails mixing and adding juices and coloring ingredients at the bottling plant, which is a part of Mixing Division. The finished product is packaged in a company-produced glass bottle and packed in cases of 24 bottles each.
Because the appearance of the bottle heavily influences sales volume, Amazon developed a unique bottle production process at the company’s container plant, which is a part of Container Division. Mixing Division uses all of the container plant’s production. Each division (Mixing and Container) is considered a separate profit center and evaluated as such. As the new corporate controller, you are responsible for determining the proper transfer price to use for the bottles produced for Mixing Division.
At your request, Container Division’s general manager asked other bottle manufacturers to quote a price for the number and sizes demanded by Mixing Division. These competitive prices follow:
Volume
Total Price
Price per Case
440,000 equivalent casesa
$
3,344,000
$
7.60
880,000
5,808,000
6.60
1,320,000
7,656,000
5.80
a An equivalent case represents 24 bottles.
Container Division's cost analysis indicates that it can produce bottles at these costs:
Volume
Total Cost
Cost per Case
440,000 equivalent cases
$
2,776,000
$
6.31
880,000
4,712,000
5.35
1,320,000
6,648,000
5.04
These costs include fixed costs of $840,000 and variable costs of $4.40 per equivalent case. These data have caused considerable corporate discussion as to the proper price to use in the transfer of bottles from Container Division to Mixing Division. This interest is heightened because a significant portion of a division manager’s income is an incentive bonus based on profit center results.
Mixing Division has the following costs in addition to the bottle costs:
Volume
Total Cost
Cost per Case
440,000 equivalent cases
$
1,840,000
$
4.18
880,000
2,640,000
3.00
1,320,000
3,440,000
2.61
The corporate marketing group has furnished the following price–demand relationship for the finished product:
Sales Volume
Total Sales Revenue
Sales Price per Case
440,000 equivalent cases
$
8,976,000
$
20.40
880,000
16,192,000
18.40
1,320,000
20,328,000
15.40
Required:
a. Amazon Beverages has used market price–based transfer prices in the past. Using the current market prices and costs and assuming a volume of 1.32 million cases (Enter your answers in thousands of dollars.)
a-1. Calculate operating profits for Container Division.
a-2. Calculate operating profits for Mixing Division.
a-3. Calculate operating profits for Amazon Beverages.
b-1. Calculate operating profits for Container for volumes of 440,000, 880,000 and 1,320,000cases. (Enter your answers in thousands of dollars.)
Which volume of production is the most profitable for Container?
440,000 cases
880,000 cases
1,320,000 cases
b-2. Calculate operating profits for Mixing for volumes of 440,000, 880,000 and 1,320,000cases. (Enter your answers in thousands of dollars.)
Which volume of production is the most profitable for Mixing?
440,000 cases
880,000 cases
1,320,000 cases
b-3. Calculate operating profits for Amazon Beverages for volumes of 440,000, 880,000 and 1,320,000cases. (Enter your answers in thousands of dollars.)
Which volume of production is the most profitable for Amazon Beverages?
440,000 cases
880,000 cases
1,320,000 cases
Volume
Total Price
Price per Case
440,000 equivalent casesa
$
3,344,000
$
7.60
880,000
5,808,000
6.60
1,320,000
7,656,000
5.80
Explanation / Answer
1 Container Division
2 Mixing Division
3 Amazon Beverages
a Using the current market prices and costs and assuming a volume of 1.32 million cases
b
Particulars 440,000 cases 880,000 cases 1,320,000 cases Sales Revenue (a) 3,344,000 5,808,000 7,656,000 Variable Cost @ $4.40 (b) 1,936,000 3,872,000 5,808,000 Contribution (c)= (a)-(b) 1,408,000 1,936,000 1,848,000 Fixed Cost(d) 840,000 840,000 840,000 Operating Profit (e) = (c)-(d) 568,000 1,096,000 1,008,000