In: Accounting
X Company currently makes a part and is considering buying it next year from a company that has offered to supply it for $17.29 per unit. This year, total costs to produce 58,000 units were: Direct materials $371,200 Direct labor 336,400 Variable overhead 179,800 Fixed overhead 104,400 If X Company buys the part, it can avoid $34,452 of the fixed overhead. The resources that will become idle if they choose to buy the part can be used to increase production of another product, resulting in additional total contribution margin of $65,000. The marketing manager is uncertain what demand will be next year. What level of demand will make the company indifferent between making the part and buying it?
Direct material per unit = 371,200/58,000
= $6.4
Direct labor per unit = 336,400/58,000
= $5.8
Variable overhead per unit = 179,800/58,000
= $3.1
Variable cost per unit = 6.4 + 5.8 + 3.1
= $15.3
Fixed overhead = $104,400. If X Company buys the part, it can avoid $34,452 of the fixed overhead.
Unavoidable fixed cost = Fixed overhead - Avoidable fixed overhead
= 104,400 - 34,452
= $69,948
Let the demand at which the company will be indifferent between making the part and buying it = Y units
Cost of making | Cost of buying | |
Supplier's price | 0 | 17.29Y |
Variable cost | 15.3Y | 0 |
Fixed cost | 104,400 | 69,948 |
Additional contribution margin | 0 | - 65,000 |
Total cost | 15.3Y + 104,400 | 17.29Y + 4,948 |
Hence, 15.3Y + 104,400 = 17.29Y + 4,948
1.99Y = 99,452
Y = 49,976 units
Hence, at demand of 49,976 units, the company will be indifferent between making the part and buying it.