In: Accounting
Polaski Company manufactures and sells a single product called a Ret. Operating at capacity, the company can produce and sell 50,000 Rets per year. Costs associated with this level of production and sales are given below:
Unit | Total | ||||||
Direct materials | $ | 20 | $ | 1,000,000 | |||
Direct labor | 8 | 400,000 | |||||
Variable manufacturing overhead | 3 | 150,000 | |||||
Fixed manufacturing overhead | 7 | 350,000 | |||||
Variable selling expense | 2 | 100,000 | |||||
Fixed selling expense | 6 | 300,000 | |||||
Total cost | $ | 46 | $ | 2,300,000 | |||
The Rets normally sell for $51 each. Fixed manufacturing overhead is $350,000 per year within the range of 44,000 through 50,000 Rets per year.
Required:
1. Assume that due to a recession, Polaski Company expects to sell only 44,000 Rets through regular channels next year. A large retail chain has offered to purchase 6,000 Rets if Polaski is willing to accept a 16% discount off the regular price. There would be no sales commissions on this order; thus, variable selling expenses would be slashed by 75%. However, Polaski Company would have to purchase a special machine to engrave the retail chain’s name on the 6,000 units. This machine would cost $12,000. Polaski Company has no assurance that the retail chain will purchase additional units in the future. What is the financial advantage (disadvantage) of accepting the special order? (Round your intermediate calculations to 2 decimal places.)
2. Refer to the original data. Assume again that Polaski Company expects to sell only 44,000 Rets through regular channels next year. The U.S. Army would like to make a one-time-only purchase of 6,000 Rets. The Army would pay a fixed fee of $1.40 per Ret, and it would reimburse Polaski Company for all costs of production (variable and fixed) associated with the units. Because the army would pick up the Rets with its own trucks, there would be no variable selling expenses associated with this order. What is the financial advantage (disadvantage) of accepting the U.S. Army's special order?
3. Assume the same situation as described in (2) above, except that the company expects to sell 50,000 Rets through regular channels next year. Thus, accepting the U.S. Army’s order would require giving up regular sales of 6,000 Rets. Given this new information, what is the financial advantage (disadvantage) of accepting the U.S. Army's special order?
1.Need to accept 6000 Rets at 16% discount. Before the order profit will be $178000 and after this order profit will be $198040. Workig given below:
Selling price 16% discount | Total | ||||
50000 | 44000 | 6000 | 50000 | ||
Selling price(51*.84) | 51 | 2550000 | 2244000 | 257040 | 2501040 |
DirectMaterial | 20 | 1000000 | 880000 | 120000 | 1000000 |
Direct Labour | 8 | 400000 | 352000 | 48000 | 400000 |
Variable OH | 3 | 150000 | 132000 | 18000 | 150000 |
Variable selling exp(2*.25) | 2 | 100000 | 88000 | 3000 | 91000 |
Total Variable cost | 33 | 1650000 | 1452000 | 189000 | 1641000 |
Contribution | 18 | 900000 | 792000 | 68040 | 860040 |
Fixed Mfg OH(350000/44000) | 7 | 350000 | 350000 | 12000 | 362000 |
Fixed Selling OH | 6 | 300000 | 264000 | 36000 | 300000 |
Fixed cost | 13 | 650000 | 614000 | 48000 | 662000 |
Net profit | 5 | 250000 | 178000 | 20040 | 198040 |
2.In the second option, this also we have to accept. Profit before accepting the offer is $178000 and after aceepting the offer from US Army it will be $186400. Working given below:
Selling price $1.40 per Ret | Total | ||||
50000 | 44000 | 6000 | 50000 | ||
Selling price(51*.84) | 51 | 2550000 | 2244000 | 8400 | 2252400 |
DirectMaterial | 20 | 1000000 | 880000 | 880000 | |
Direct Labour | 8 | 400000 | 352000 | 352000 | |
Variable OH | 3 | 150000 | 132000 | 132000 | |
Variable selling exp(2*.25) | 2 | 100000 | 88000 | 88000 | |
Total Variable cost | 33 | 1650000 | 1452000 | 1452000 | |
Contribution | 18 | 900000 | 792000 | 8400 | 800400 |
Fixed Mfg OH(350000/44000) | 7 | 350000 | 350000 | 350000 | |
Fixed Selling OH | 6 | 300000 | 264000 | 264000 | |
Fixed cost | 13 | 650000 | 614000 | 614000 | |
Net profit | 5 | 250000 | 178000 | 8400 | 186400 |
3. The third option we have to reject. Because actual profit is $ 250000 and after giving up 6000 units for US Army offer, we are loosing $63600($250000-$186400) in this deal. Hence rejected the order from US Army ad accept regular order