In: Finance
The management of Madeira Manufacturing Company is considering the introduction of a new product. The fixed cost to begin the production of the product is $32,000. The variable cost for the product is expected to be between $19 and $28 with a most likely value of $26 per unit. The product will sell for $45 per unit. Demand for the product is expected to range from 300 to 1800 units, with 900 units the most likely demand.
| Let | c = | variable cost per unit | |
| x = | demand |
| Base case: | Profit = | $ | |
| Worst case: | Profit = | $ | |
| Best case: | Profit = | $ |
a) for normal case scenario, the equation will be
16 + 10 for variable cost
and 100 + 800 for the number of units sold.
16+10 * 100+800
= 17100
b) Find below all the three cases:
| Base Case | ||
| No of units sold | 900 | |
| Selling price of each unit | 45 | |
| minus - Variable Cost per unit | -26 | |
| Total profit per unit | 19 | |
| Total profit | 17100 | 19*900 |
In the best case scenario the company will expect to sell more no of units with less variable cost.
| Best Case | ||
| No of units sold | 1800 | |
| Selling price of each unit | 45 | |
| minus - Variable Cost per unit | -19 | |
| Total profit per unit | 26 | |
| Total profit | 46800 | 26*1800 |
In the worst case scenario, company will expect to sell less number of units with high variable cost.
| Worst Case | ||
| No of units sold | 300 | |
| Selling price of each unit | 45 | |
| minus - Variable Cost per unit | -28 | |
| Total profit per unit | 17 | |
| Total profit | 5100 | 17*300 |
| Profits | |
| Base case | 17100 |
| Best case | 46800 |
| Worst case | 5100 |