In: Accounting
|
|
Solution:
1)
Present gross profit of the company
Sale (unit) | 38,100 | |
Sale price/unit | 4.00 | |
Sale amount | 152,400 | |
Variable cost | 38,100*2.20 | 83,820 |
Gross profit | 68,580 |
If company accept the Canadian company order
Present | Additional | ||
Sale(unit) | 38,100 | 14,700 | |
Sale price/unit | 4.00 | 2.50 | |
Sale amount | 152,400 | 36,750 | |
Variable cost | 2.20*38,100 | 83,820 | |
Additional variable cost | 2.50*14,700 | 36,750 | |
Less: Saving in selling exp | 0.20*14,700 | 2,940 | |
Gross profit | 68,580 | 2,940 |
Total gross profit of the company will be $68,580 +$2,940 =$71.520
So,company mey be accept the proposal
2)
If company accept Irrigation company order:
Present | Additional | ||
Sale(unit) | 38,100 | 1,800 | |
Sale price/unit | 4.00 | 3.10 | |
Sale amount | 152,400 | 5,580 | |
Variable cost | 2.20*38,100 | 83,820 | |
Additional variable cost | 2.20*1,800 | 4,140 | |
Gross profit | 68,580 | 1,440 |
Total gross profit of the company will be $68,580+$1,440 = $70,020
So, company may be accept the proposal
3)
If company accept canadian & Irrigation co order
Canadian | Irrigation | |||
Present | Additional | Additional | ||
Sale(unit) | 38,100 | 14,700 | 1,800 | |
Sale price/unit | 4.00 | 2.50 | 3.10 | |
Sale amount | 152,400 | 36,750 | 5,580 | |
Variable cost | 2.20*38,100 | 83,820 | ||
Additional variable cost | 2.50*14,700 | 36,750 | ||
Additional variable cost | 2.20*1,800 | 4,140 | ||
Less: Saving in selling exp | 0.20*14,700 | 2,940 | ||
Gross profit | 68,580 | 2,940 | 1,440 |
Total gross profit of the company will be
=$68,580+$2,940+$1,440
=$72,960
So company may be accept the proposal
Please give a Thumbs up ?. Thanks!!