In: Accounting
Hydra Inc. makes swimwear for professional athletes. Analysis of the firm’s financial records for the current year reveals the following:
Unit Swimsuit Selling Price |
$78 |
Variable Swimsuit Costs |
|
Direct Material |
$30 |
Direct Labor |
$16 |
Variable overhead |
$8 |
Annual Fixed Costs |
|
Manufacturing |
$12,000 |
Selling and Administrative |
$25,000 |
Answer each question independently.
4A) Hydra is considering upgrading to faster sewing machines that will save $7 per swimsuit in variable costs for the entire production but will raise annual fixed cost by $47,500. If the existing equipment is upgraded, the company expects to make and sell an additional 6,500 swimsuits over its current sales of 10,000 units. If this investment is made, by how much will its income increase (decrease)?
4B) A marketing consultant told Hydra managers that they could increase the number of swimsuits sold by 33% if the selling price was reduced by 20% and the company spent an extra $25,000 on advertising. The company has been selling 5,000 swimsuits. If this investment is made, by how much will its income increase (decrease)?
please show all work and equations
Q. 4A) | Increase / ( Decrease ) In come of Hydra Inc. | ||
Particualrs | Existing Set up | Upgraded Setup | |
Qty. | 10,000 | 10,000 | |
Additiona Qty. | 6,500 | ||
Total Qty. (A) | 10,000 | 16,500 | |
Selling Price | 78 | 78 | |
Selling Value (B) | 7,80,000 | 12,87,000 | |
Variable Cost | |||
Dircet Material | 30 | 30 | |
" Labour | 16 | 16 | |
Variable OH | 8 | 8 | |
Savings due to Upgard | - | -7 | |
Per Unit (C) | 54 | 47 | |
Overall Variable Cost (A X C) | 5,40,000 | 7,75,500 | |
Contriubtion Margin (D) | 2,40,000 | 5,11,500 | |
Fixed cost | |||
Manufacturing | 12,000 | 12,000 | |
Selling & Admin | 25,000 | 25,000 | |
Additional due to upgradation | - | 47,500 | |
Total Fixed Cost (E) | 37,000 | 84,500 | |
Profit (D-E) | 2,03,000 | 4,27,000 | |
Additiona profit due to upgradation | 2,24,000 | ||
4B) | Increase / ( Decrease ) In come of Hydra Inc. | ||
Particualrs | Existing Price |
IF selling price reduce by 20% |
|
Qty. | 5,000 | 6,650 | |
Additiona Qty. | |||
Total Qty. (A) | 5,000 | 6,650 | |
Selling Price | 78 | 62 | |
Selling Value (B) | 3,90,000 | 4,14,960 | |
Variable Cost | |||
Dircet Material | 30 | 30 | |
" Labour | 16 | 16 | |
Variable OH | 8 | 8 | |
Savings due to Upgard | - | - | |
Per Unit (C) | 54 | 54 | |
Overall Variable Cost (A X C) | 2,70,000 | 3,59,100 | |
Contriubtion Margin (D) | 1,20,000 | 55,860 | |
Fixed cost | |||
Manufacturing | 12,000 | 12,000 | |
Selling & Admin | 25,000 | 25,000 | |
Extra Advertising | - | 25,000 | |
Total Fixed Cost (E) | 37,000 | 62,000 | |
Profit (D-E) | 83,000 | -6,140 | |
Additiona profit due to reduction in selling price | -89,140 | ||
Not worth reducing the selling price, since company will lose profits. | |||
there will be loss of 89,140 USD. |