The Classic Pen Company - Group 2

Download as pdf or txt
Download as pdf or txt
You are on page 1of 23

The

Classic Pen Company


Bambang Tri Sukoco (2006555106)
Firda Farida (1906417621)
Garry Christ Himawan (1906417640)
Mochammad Kiky Noviar (1906421474)
TABLE OF CONTENTS

01 02
OVERVIEW ANALYSIS
• About Company
1. Cost estimation based on
• Operation
ABC
• Activity-Based Costing
2. Managerial implications
• Company’s Issues
01
OVERVIEW
• About Company
• Operation
• Activity-Based Costing
• Company’s Issues
ABOUT THE COMPANY
Jane Dempsey
Controller of
Classic Pen Low-cost producer

Traditional Blue & Black Pen


Profit margin: 20%

New line production:


Red & Purple Pen
OPERATION

Produced pens in Routing sheet (Sequence


single factory of Production):
Direct Labor

Major Task:
Preparing & mixing ink Indirect cost:
for different color pen Plant level  DLH

Bill of Material
Overhead burden rate:
for each product:
300% of DL
Direct Material
ACTIVITY-BASED COSTING
Indirect Labor
• 50%  Handling & scheduling
• 40%  Setup costs
• 10%  Maintaining records

Computer Expenses
• 80%  Production run
• 20%  Record keeping

Support Activities
• Machine
• Machine Maintenance
• Energy
COMPANY’S ISSUES

Red & purple pens seem more profitable, but


1 overall margin is falling

2 Process for red & purple pens require more


set up time

3 Much time spent on scheduling &


purchasing activities
02
ANALYSIS
1. Cost estimation based on ABC
2. Managerial implications
Q1
Cost Estimation
Based on ABC
BREAKDOWN OF
THE COSTS
STEPS IN ABC CALCULATION

Select activities
3 and cost allocation
bases

2
Identify the
direct costs

4
Identify the
indirect costs

Identify the
products 1
Calculate
total cost of
the products
7

Calculate the
indirect cost 6 Calculate rate/unit
5
allocated to the
products of each allocation
cost-based activity
ABC
CALCULATION
NEW INCOME STATEMENT
Q2
Managerial
Implications
(Alternatives)
ALTERNATIVES

Stop Selling Red &


Purple Pen

Adjust the Price of


Red and Purple Pen
Alternative 1
There will be idle capacity from machine
hour and increase in the operating income
at the same time.
1

Stop Selling Red &


Purple Pen

Classic Pen can reduce costs by increasing


the quantity of Red & Purple Pens, but it
needs to be based on increased demand.
Profit & Loss Before After
Alternative 1 Sales 150.600 135.000
Material Costs 50.230 45.000
Direct Labor 20.000 18.000
Indirect Cost Type of Resources Effect Overhead Cost 60.000 43.390
Indirect Labor Indirect Labor
1. Handling and Scheduling Flexible Decrease 1. Handling and Scheduling 10.000 6.667
2. Setup for Change Color Flexible Decrease 2. Setup for Change Color 8.000 3.802
3. Maintainning records & etc Flexible Decrease 3. Maintainning records & etc 2.000 1.000
Fringe Benefits Fringe Benefits
1. Fringe Related Direct Labor Flexible Decrease 1. Fringe Related Direct Labor 8.000 7.200
2. Fringe Related Indirect Labor Flexible Decrease 2. Fringe Related Indirect Labor 8.000 4.588
Computer Systems Computer Systems
1. Schedule production run Flexible Decrease 1. Schedule production run 8.000 5.333
2. Maintainning records Flexible Decrease 2. Maintainning records 2.000 1.000
Machinery Depreciation Commited Unchanges Machinery Depreciation 8.000 8.000
Maintenance Activity Commited Unchanges Maintenance Activity 4.000 4.000
Machinery Power Flexible Decrease Machinery Power 2.000 1.800
Operating Income 20.370 28.610
OPM 13,5% 21,2%
ALTERNATIVE 2

Adjust the Price of Minimizing changing 1


Red and Purple Pen color process
(Reduce Setup Times
376 hours 150 hours)

Offering minimum
2
price = variable cost
of Purple & Red Pens
ALTERNATIVE 2

Red Purple
Minimum Price 1,75 4,36
Material Costs 4.680 550 Alternative 2 Blue Black Red Purple Total
Direct Labor 1.800 200 Sales 75.000 60.000 15.774 4.365 155.139
Variable Indirect Cost 9.294 3.615 Material Costs 25.000 20.000 4.680 550 50.230
Variable Cost 15.774 4.365 Direct Labor 10.000 8.000 1.800 200 20.000
Quantity 9.000 1.000 Overhead (ABC) 21.646 19.446 10.374 3.735 55.200
Variable Cost/Unit 1,75 4,36 Total Operating Income 18.354 12.554 - 1.080 - 120 29.709
Return on Sales 24,5% 20,9% -6,8% -2,7% 19,1%
SUMMARY

• Alternative 1  if the competitors sell similar products


(Purple & Red Pen) at the same price  impossible to
increase the price.

• Alternative 2  if the price set by competitor is higher than


price at Classic Pen, or there are no similar products (Purple
& Red Pen) in the market  flexible price for Classic Pen.

• Alternative 2 is more profitable for Classic Pen, if the


minimum price offered in Alternative 2 is accepted 
Estimated operating income: $ 29.709
THANK
YOU
THANKS
CREDITS: This presentation template was created by
Slidesgo, including icons by Flaticon, and infographics &
images by Freepik
REFERENCES

● Atkinson, Anthony A., Kaplan, Robert S., Matsumura, Ella


Mae and Young, S. Mark. (2012). Management Accounting;
Information for Decision Making and Strategy Execution,
6th edition. New Jersey: Pearson.

● Kaplan, Robert S. (1997). The Classic Pen Company.


Harvard Business School. 198-117.

You might also like