Goshford Company produces a single product and has capacity to produce 180,000 units per month. Costs to produce its current sales of 144,000 units follow. The regular selling price of the product is $144 per unit. Management is approached by a new customer who wants to purchase 36,000 units of the product for $81.00 per unit. If the order is accepted, there will be no additional fixed manufacturing overhead and no additional fixed selling and administrative expenses. The customer is not in the company’s regular selling territory, so there will be a $6.40 per unit shipping expense in addition to the regular variable selling and administrative expenses.
Per Unit | Costs at 144,000 Units | |||||||
Direct materials | $ | 12.50 | $ | 1,800,000 | ||||
Direct labor | 15.00 | 2,160,000 | ||||||
Variable manufacturing overhead | 14.00 | 2,016,000 | ||||||
Fixed manufacturing overhead | 17.50 | 2,520,000 | ||||||
Variable selling and administrative expenses | 16.00 | 2,304,000 | ||||||
Fixed selling and administrative expenses | 15.00 | 2,160,000 | ||||||
Totals | $ | 90.00 | $ | 12,960,000 | ||||
Calculate the combined total net income if the company accepts the offer to sell additional units at the reduced price of $81.00 per unit.
Determine whether management should accept or reject the new business.
Explanation
Calculations:
Normal volume sales: 144,000 units × $144 per unit = $20,736,000
Additional revenue from new order: 36,000 units × $81.00 per unit = $2,916,000
Additional direct materials: 36,000 units × $12.50 per unit = $450,000
Additional direct labor: 36,000 units × $15.00 per unit = $540,000
Additional variable overhead: 36,000 units × $14.00 per unit = $504,000
Additional selling and administrative expense: 36,000 units × ($16.00 + $6.40) per unit = $806,400
Based on this analysis, Goshford should accept the new business.
Normal volume sales: 144,000 units × $144 per unit = $20,736,000
Additional revenue from new order: 36,000 units × $81.00 per unit = $2,916,000
Additional direct materials: 36,000 units × $12.50 per unit = $450,000
Additional direct labor: 36,000 units × $15.00 per unit = $540,000
Additional variable overhead: 36,000 units × $14.00 per unit = $504,000
Additional selling and administrative expense: 36,000 units × ($16.00 + $6.40) per unit = $806,400
Based on this analysis, Goshford should accept the new business.
No comments:
Post a Comment