In: Accounting
At the end of the year, a company offered to buy 4,200 units of a product from X Company for a special price of $11.00 each instead of the company's regular price. The following information relates to the 69,100 units of the product that X Company has already made and sold to its regular customers:
Total | Per-Unit | |||
Revenue | $1,312,900 | $19.00 | ||
Cost of Goods Sold | ||||
Variable | 463,661 | 6.71 | ||
Fixed | 128,526 | 1.86 | ||
Selling and Administrative Costs | ||||
Variable | 95,358 | 1.38 | ||
Fixed | 71,864 | 1.04 | ||
Profit | $553,491 | $8.01 |
The special order product has some unique features that will
require additional material costs of $0.90 per unit and the rental
of special equipment for $3,000.
The marketing manager thinks that if X Company accepts the special
order, regular customers will be lost, with demand falling by 800
units. This loss in sales will cause firm profits to fall by
______________?
CALCULATION OF THE PROFIT ON THE SALE OF SPECIAL ORDER | |||||
Units | Rate | Amount | |||
Sales Revenue | 4200 | $ 11.00 | $ 46,200.00 | ||
Less : Variable Cost of Goods Sold | 4200 | $ 6.71 | $ 28,182.00 | ||
Less: Selling and Administrative Cost | 4200 | $ 1.38 | $ 5,796.00 | ||
Less: addittional Material cost | 4200 | $ 0.90 | $ 3,780.00 | ||
Less: Rental Equipment | $ 3,000.00 | ||||
$ 5,442.00 | |||||
Answer = profit increase by $ 5,442 | |||||
Answer = CALCULATION OF THE LOSS IF THE SPECIAL ORDER ACCEPTED | |||||
Units | Rate | Amount | |||
Revenue | 68300 | $ 19.00 | $ 12,97,700 | ||
Less: Variable Cost of Goods Sold | 68300 | $ 6.71 | $ 4,58,293 | ||
Less: Selling and Administrative Cost | 68300 | $ 1.38 | $ 94,254 | ||
Less: Fixed Cost | |||||
Fixed Cost of Goods sold | $ 1,28,526 | ||||
Fixed Cost of Selling and administrative Expenses | $ 71,864 | ||||
Net Revenue with 68,300 Units(A) | $ 5,44,763 | ||||
Net Revenue with 69,100 units (B) | $ 5,53,491 | ||||
Loss from the accepting the special project(B-A) | $ 8,728 | ||||
So if we accept the special order than the profit will be fall by $ 8,728 | |||||