In: Accounting
This is a special order problem that also requires that
you use the high low method to estimate some cost function
parameters, so you may want to review the high-low method lectures
in Module 1. As with almost all of the analyses that we have done,
determining variable and fixed costs, and knowing what to do with
them, is critical.
______________________________________________________
Huang Automotive is presently operating at 75% of capacity. The
company recently received an offer from a Korean truck manufacturer
to purchase 28,500 units of a power steering system component for
$195 per unit. Peter Wu, vice-president of sales, notes that
although there will be an additional $2.25 shipping cost for each
component, he thinks that accepting the order will get the
company's "foot in the door" of an expanding international
market.
Huang's production and cost information for the last two years for
the component are as follows:
197,000 units | 220,000 units | |
Direct material costs | $16,055,500 | $17,930,000 |
Direct labor costs | 5,319,000 | 5,940,000 |
Overhead costs | 23,320,000 | 24,700,000 |
Selling and administrative costs | 9,468,500 | 9,710,000 |
Total costs | $54,163,000 | $58,280,000 |
Total costs per unit | $274.94 | $264.91 |
T.J. Chan, vice-president of engineering, feels that any new market
should first show its profitability and that the $195 per unit
offer is not only below the regular $270 selling price, but it's
below the unit cost of the component. She also points out that
there will be additional setup costs of $295,000 and that Huang
will have to lease some special equipment for $250,000.
Required
1. Using the high-low method to determine cost behavior, what would
the expected profit be on the special order (use a negative sign
for a loss)?
Calculation of expected profit on the special order.
By using past two years data, we will find out per unit cost of Direct material, Direct labour, Fixed cost component and variable cost component in case of overheads and selling and administrative costs.
a) Direct Material Cost = $17930000/220000 units = $81.5 per unit.
b) Direct labour cost = $5940000/220000 units = $27 per unit.
c) we will use high low method to find out variable cost and fixed cost component in case of overheads.
Variable cost per unit = Difference in overheads costs/Difference in units
Variable cost per unit = $24700000-$23320000/220000 units - 197000 units
Variable cost per unit = $1380000/23000 units
Variable cost per unit = $60 per unit
Fixed cost = Total Overheads - Total Variable cost
Fixed cost = $24700000 - (220000 units * $ 60 per unit)
Fixed cost = $11500000
d) We will use high low method to find out variable cost and fixed cost component in case of Selling and administrative cost
Variable costs per unit = Difference in Selling and administartive costs/difference in units
Variable cost per unit = $9710000 - $9468500/220000 units - 197000 unit
Variable cost per unit = $241500/23000 units
Varible cost per unit = $10.5
Fixed costs = Total Selling and administrative cost - Total Variable cost
Fixed Costs = $9710000 - (220000 units * $10.5 per unit)
Fixed costs = $7400000
Calculation of expected profit
Total Sales = 28500 units * $195 per unit = $55,57,500
Less - Direct Material = 28500 units * $81.5 per unit = $2322750
Less - Direct Labour = 28500 units * 27 per unit = $769500
Less -Variable overhead cost = 28500 units * $60 per unit = $1710000
Less - Variable selling and administrative cost = 28500 units * $10.5 per unit = $299250
Less - Cost Shipping cost = 28500 units * $2.25 per unit = $64125
Less - Additional set up cost = $295,000
Less - Leasing cost of special equipment = $250,000
Total = -153125
The company is not earning any profit on the special order, in contrast, company is having loss on this order.