Prepare a schedule to show impact of filling the riverside order on fair monts profit for the year
Unit price |
468000 |
Alternative unit price |
37000 units |
505000 (468000+37000)unit price |
Difference |
||
Sales revenue |
$78 |
$3,65,04,000 |
$54 |
$19,98,000 |
$3,85,02,000 |
$19,98,000 |
Higher |
Less: Variable costs |
|||||||
Materials |
$19.80 |
$92,66,400 |
$25.60 |
$9,47,200 |
$1,02,13,600 |
$9,47,200 |
Higher |
Labor |
$13.80 |
$64,58,400 |
$17.10 |
$6,32,700 |
$70,91,100 |
$6,32,700 |
Higher |
Variable overhead |
$6.80 |
$31,82,400 |
$9.10 |
$3,36,700 |
$35,19,100 |
$3,36,700 |
Higher |
Total variable cost |
$37.60 |
$1,75,96,800 |
$51.80 |
$19,16,600 |
$1,95,13,400 |
$19,16,600 |
Higher |
Contribution |
$40.40 |
$1,89,07,200 |
$2.20 |
$81,400 |
$1,89,88,600 |
$81,400 |
Higher |
Less: Fixed cost |
$7.80 |
$36,50,400 |
$37,42,800 |
$92,400 |
Higher |
||
Operating profit (loss) |
$1,52,56,800 |
$1,52,45,800 |
($11,000) |
Lower |
|||
D
Do Do you agree with the decision to accept the special order?
NO
Considering only profits, determine the minimum quantity of backpacks in the special order make it profitable
contribution margin of additional units : $2.20
Fixed cost will be : $92400
Break even point : Fixed cost / Contribution margin
$92400/$2.20 = 42000 units
C
C
D
saved Chapter 04 Pre-built Assignment Fairmount Travel Gear produces backpacks and sells them to vendors who...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Materials Labor Variable overhead Fixed overhead ($3,650,400 per year; 468,000 units per year) Total $19.80 13.80 6.80 7.80 $48.20 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 37,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of $54 per...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows Materials Labor Variable overhead Fixed overhead (53,487,500 per year; 455, one units per year) Total $19.50 13.50 6.50 7.50 $47.00 Riverside Discount Mart, a chain of low-price stores, has asked Falmount to supply it with 34,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of $52...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 29,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of $49 per pack. The regular selling price is $70. The special order would require some modification to the basic model. These...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Materials Labor Variable overhead Pixed overhead ($405,000 per year; 45,000 units per year) Total $27.00 18.00 7.50 9.00 $61.50 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 3,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of $63 per...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Materials Labor Variable overhead Fixed overhead ($3,379,900 per year; 463,000 units per year) Total $19.30 13.30 6.30 7.30 $ 46.20 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 32,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of $51...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Materials $ 19.90 Labor 13.90 Variable overhead 6.90 Fixed overhead ($3,705,100 per year; 469,000 units per year) 7.90 Total $ 48.60 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 38,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Materials $ 18.40 Labor 12.40 Variable overhead 5.40 Fixed overhead ($2,905,600 per year; 454,000 units per year) 6.40 Total $ 42.60 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 23,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Materials $ 18.90 Labor 12.90 Variable overhead 5.90 Fixed overhead ($3,167,100 per year; 459,000 units per year) 6.90 Total $ 44.60 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 28,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows: Materials $ 19.50 Labor 13.50 Variable overhead 6.50 Fixed overhead ($3,487,500 per year; 465,000 units per year) 7.50 Total $ 47.00 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 34,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of...
Fairmount Travel Gear produces backpacks and sells them to vendors who sell them under their own label. The cost of one of its backpacks follows. Materials $ 18.50 Labor 12.50 Variable overhead 5.50 Fixed overhead ($2,957,500 per year; 455,000 units per year) 6.50 Total $ 43.00 Riverside Discount Mart, a chain of low-price stores, has asked Fairmount to supply it with 24,000 backpacks for a special promotion Riverside is planning. Riverside has offered to pay Fairmount a unit price of...