In: Accounting
Andretti Company has a single product called a Dak. The company normally produces and sells 63,000 Daks each year at a selling price of $35 per unit. The company’s unit costs at this level of activity follow: |
Direct materials | $ | 11.00 | |
Direct labour | 5.50 | ||
Variable manufacturing overhead | 3.30 | ||
Fixed manufacturing overhead | 5.00 | $315,000 total | |
Variable selling expenses | 1.50 | ||
Fixed selling expenses | 3.50 | $220,500 total | |
Total cost per unit | $ | 29.80 | |
A number of questions relating to the production and sale of Daks follow. Consider each question separately. |
Required: |
1. |
Assume that Andretti Company has sufficient capacity to produce 100,000 Daks every year without any increase in fixed manufacturing overhead costs. The company could increase its sales by 25% above the present 63,000 units each year if it were willing to increase the fixed selling expenses by $25,625. |
a. | Calculate the incremental net operating income. (Do not round intermediate calculations.) | ||||||||||
incremental net operating income |
|||||||||||
Would the increased fixed expenses be justified? | |||||||||||
Break-even price per unit
|
|
Solution 1-a: | ||
Computation of Contribution Margin per unit | ||
Selling price per unit | 35.00 | |
Less: variable expenses: | ||
Direct materials | 11.00 | |
Direct labor | 5.50 | |
Variable manufacturing Overhead | 3.30 | |
Variable selling expense | 1.50 | 21.30 |
Contribution margin per unit | 13.70 | |
Increased Sales In units (63000*25%) | 15750 | |
Contribution margin per unit | $13.70 | |
Incremental Contribution margin | $215,775.00 | |
Less: Additional Fixed selling expense | $25,625.00 | |
Incremental Net Operating Income | $190,150.00 | |
Solution 1-b: | ||
Yes, Additional investment would be justified. | ||
Solution 2: | ||
Variable Manufacturing Cost per unit | $19.80 | |
Import Duties per unit | $1.90 | |
Permits and licenses ($9,450 / 21000) | $0.45 | |
Shipping cost per unit | $3.50 | |
Break even price per unit | $25.65 | |
Solution 3: | ||
Relevant unit cost (Variable selling expenses) | $1.50 | |
Solution 4: (a, b, c, d) | ||
Units for two months (63000*30%*2/12) | 3150 | |
Contribution margin per unit | $13.70 | |
Contribution margin forgone (a) | $43,155.00 | |
Fixed costs: | ||
Fixed manufacturing overhead cost (315000*2/12*40%) | $21,000.00 | |
Fixed selling cost ($220,500*2/12*20%) | $7,350.00 | |
Total Fixed cost Avoidance (b) | $28,350.00 | |
Net Advantage (disadvantage) of closing the plant (c )= b-a | -$14,805.00 | |
Should Andretti close the plant for Two months? (d) | No |