Respuesta :
Answer:
Cane Company
a) The incremental net operating income
= -$964,000
b. Profits would decrease by $3,132,000.
c. Profits would decrease by $1,682,000.
d. Profits would decrease by $1,778,000.
e. If Cane buys 98,000 units from the supplier instead of making those units, profits (savings) would increase by $588,000.
f. If Cane buys 73,000 units from the supplier instead of making those units, profits (savings) would increase by $438,000.
Explanation:
Products manufactured Alpha Beta
Selling price per unit $210 $172
Annual production capacity 128,000 $128,000
Units costs:
Direct materials $40 $24
Direct labor $38 $34
Variable manufacturing overhead $25 $23
Traceable fixed manufacturing overhead $33 $36
Variable selling expenses $30 $26
Common fixed expenses $33 $28
Total cost per unit $199 $171
Avoidable (Incremental) Costs:
Products manufactured Alpha Beta
Direct materials $40 $24
Direct labor $38 $34
Variable manufacturing overhead $25 $23
Traceable fixed manufacturing overhead $33 $36
Variable selling expenses $30 $26
Total incremental per unit $166 $143
Selling price per unit $210 $172
Contribution margin per unit $44 $29
Total Revenue for 28,000 at $152 per unit $4,256,000
Total avoidable cost for 28,000 at $166 (4,648,000)
Loss: Revenue due to decrease in regular
customers (13,000 *$210) 2,730,000
Total avoidable cost of 13,000 * $166 2,158,000 (572,000)
Operating loss if the order is accepted -$964,000
Beta:
Selling price per unit = $172
Incremental cost per unit = $143
Contribution per unit = $29
Total contribution margin = $3,132,000 ($29 * 108,000)
Total contribution margin = $1,682,000 ($29 * 58,000)
Total contribution margin = $2,262,000 ($29 * 78,000)
Increase in alpha contribution (484,000) ($44 * 11,000)
Loss of profit = $1,778,000
Cost price for outside supply = $152
Incremental unit cost (internal) $166
Difference in cost per unit $6
Profits increase from outside supplier = $6 * 98,000 = $588,000
Profits increase from outside supplier = $6 * 73,000 = $438,000