In: Accounting
Perfect Corporation manufactures four products; information regarding those products is as follows:
A B C D
Sales Price per Unit $300 $250 $350 $500
Variable Cost per Unit $170 $130 $ 210 $330
Machine Hours per Unit 5 3 4 6
Periodic Demand in Units 300 500 800 250
Answer the following:
(A) If Perfect Corporation has a monthly capacity of 5,431 machine hours per period, how many units of each product should Perfect Reb produce in order to maximize operations efficiency?
(B) Suppose Perfect Corporation paid $9,000 for equipment to increase machine hour capacity to 6,500 per period and is subject to a tax rate of 25%. What is the change in net income when compared to part “A” of this problem?
(A)
Units to be produced
A = 0, B = 500, C = 800, D = 121
A | B | C | D | Total | |
Sales Price per unit | $ 300.00 | $ 250.00 | $ 350.00 | $ 500.00 | |
Variable Cost per unit | $ 170.00 | $ 130.00 | $ 210.00 | $ 330.00 | |
Contribution Margin per unit | $ 130.00 | $ 120.00 | $ 140.00 | $ 170.00 | |
Machine hours per unit | 5 | 3 | 4 | 6 | |
Contribution Margin per Machine hour | $ 26.00 | $ 40.00 | $ 35.00 | $ 28.33 | |
Maximum Demand | 300 | 500 | 800 | 250 | |
Machine Hours for maximum demand | 1500 | 1500 | 3200 | 1500 | 7700 |
Machine hours used | 1500 | 3200 | 726 | 5426 | |
Units to be produced | 500 | 800 | 121 |
(B)
Contribution Margin for Present capacity = 500 x 120 + 800 x 140 +
121 x 170 = $192570
Contribution Margin for Present capacity = 60 x 130 + 500 x 120 +
800 x 140 + 250 x 170 = $222300
Increase in Operating Income = $222300 - 192570 - 9000 =
$20730
Increase in Net Income = $20730 x 0.75 = $15548
A | B | C | D | Total | |
Maximum Demand | 300 | 500 | 800 | 250 | |
Machine Hours for maximum demand | 1500 | 1500 | 3200 | 1500 | 7700 |
Machine hours used | 300 | 1500 | 3200 | 1500 | 6200 |
Units to be produced | 60 | 500 | 800 | 250 |