In: Accounting
Mercury Skateboard Company manufactures skateboards. Several weeks ago, the firm received a special-order inquiry from Venus, Inc. Venus desires to market a skateboard similar to one of Mercury’s and has offered to purchase 11,000 units if the order can be completed in three months. The cost data for Mercury’s Champion model skateboard follow. Direct material $ 16.40 Direct labor: .25 hours at $18.00 4.50 Total manufacturing overhead: .5 machine hours at $40.00 20.00 Total $ 40.90 The following additional information is available. • The normal selling price of the Champion model is $53.00; however, Venus has offered Mercury only $31.50 because of the large quantity it is willing to purchase. • Venus requires a modification of the design that will allow a $4.20 reduction in direct-material cost. • Mercury’s production supervisor notes that the company will incur $7,400 in additional setup costs and will have to purchase a $4,800 special device to manufacture these units. The device will be discarded once the special order is completed. • Total manufacturing overhead costs are applied to production at the rate of $40 per machine hour. This figure is based, in part, on budgeted yearly fixed overhead of $1,500,000 and planned production activity of 60,000 machine hours (5,000 per month). • Mercury will allocate $3,600 of existing fixed administrative costs to the order as “. . . part of the cost of doing business.”
1. Calculate the net profit increase or (decrease) from accepting the special order.
2. Assume that Mercury’s current production activity consumes 70 percent of planned machine-hour activity. Calculate the current available machine-hours
a | Net profit increase or decrease for accepting the special order | ||
Differencial Analysis | |||
Per unit | for 11000 units | ||
Differencial Revenue | $35.10 | $386,100 | |
Less: Variable costs | |||
Direct material | $12.20 | $134,200 | |
Direct labour | $4.50 | $49,500 | |
Variable overheads | $7.50 | $82,500 | |
Total Variable cost | $24.20 | $266,200 | |
Contribution Margin | $10.90 | $119,900 | |
Less:Additional Fixed cost | |||
Set up cost | $7,400 | ||
Special device | $4,800 | ||
Addittional income (loss) from special order | $107,700 | ||
The fixed administrative cost is irrelevant because it will be incurred whether | |||
order is accepted or not | |||
Variable manufacturing overhead | |||
Budgeted fixed overhead | $1,500,000 | ||
Planned production activity in machine hours | 60000 | ||
Fixed overhead per hour | $25 | ||
Manufacturing overhead per hour | $40 | ||
Fixed overhead per hour | $25 | ||
Variable overhead per hour | $15 | ||
b | Current available machine hours | ||
Planned production activity (5000 x 3) | 15000 | ||
Current usage - 70% | 10500 | ||
Current available machine hours | 4500 |