In: Accounting
ABC Company, produces cross-country ski poles that it sells for $ 43 a pair. Operating at capacity, the company can produce 46,000 pairs of ski poles a year. Costs associated with this level of production and sales are given below: Per Pair Total Direct materials $ 15 $ 660,000 Direct labor 5 220,000 Variable manufacturing overhead 2 88,000 Fixed manufacturing overhead 4 176,000 Variable selling expenses 3 132,000 Fixed selling expenses 7 308,000 $ 36 $ 1,584,000 The army would like to make a one-time-only purchase of 8,800 pairs of ski poles for its mountain troops. The army would pay a fixed fee of $ 28 per pair. Due to a recession, the company would otherwise produce and sell only 35,200 pairs of ski poles this year. Total fixed manufacturing overhead cost would be the same whether 35,200 pairs or 44,000 pairs of ski poles were produced. The company would not incur its usual variable selling expenses with this special order. If ABC accepts the army's offer, by how much would net operating income increase or decrease from what it would be if only 35,200 pairs of ski poles were produced and sold during the year? In other words, if they accept the special order, ABC’s total income would __________.
At | 44000 | ||
Ski Poles Sales price | $43 | $1,892,000 | |
Direct Material | $15 | $660,000 | |
direct labor | $5 | $220,000 | |
Variable manufacturing overhead | $2 | $88,000 | |
Variable selling expenses | $3 | $132,000 | |
Contribution | $18 | $792,000 | |
Fixed manufacturing overhead | $4 | $176,000 | |
fixed selling expenses | $7 | $308,000 | |
net income | $7 | $308,000 | |
If accept special order | |||
At | 35200 | ||
Ski Poles Sales price | $43 | $1,513,600 | |
Direct Material | $15 | $528,000 | |
direct labor | $5 | $176,000 | |
Variable manufacturing overhead | $2 | $70,400 | |
Variable selling expenses | $3 | $105,600 | |
Contribution | $18 | $633,600 | |
Fixed manufacturing overhead | $176,000 | ||
fixed selling expenses | $308,000 | ||
net income | $18 | $149,600 | |
Income from special order | 8800 | ||
sales | $28 | $246,400 | |
Variable cost | |||
Direct Material | $15 | $132,000 | |
direct labor | $5 | $44,000 | |
Variable manufacturing overhead | $2 | $17,600 | |
net income | $52,800 | ||
total income with new offer | $202,400 | ||
If company accept new offer , total income will be $ 202400 | |||
$52800 income will be increase due to special order. | |||