Professional Documents
Culture Documents
260605495
3)
Variable Costs
Variable Materials
Variable Labour (32 x 4.75)
Variable Manufacturing Overhead
((120/4)
x 4.75) and Administrative
Selling, General
Expenses
Fixed
Costs
Manufacturing Overhead
550
152
142.5
50
360
Anoosha Lalani
260605495
150
1404.5
He still has labour hours left and can make normal computers. This is
shown with calculations below:
Total Labour Hour Available prior to order: 10,000 x 4 = 40,000
Total Labour Hours Available After Zucchini computer order: 40,000
2,000 x 4.75= 30,500
Total Normal Computers that can be made: 30,500/4= 7,625
Total Profit on Normal Computers: 7,625 x 192 = 1,464,000
Profit that should be charged on newly ordered computers: (1,920,000
1,464,000)/ 20000 = 228
a) To breakeven, Culpepper has to charge at least $1404.5 but to make
the same profit as he does when making 10,000 laptops, he should
charge Zucchini $1632.5(228 + 1404.5).
b) Culpepper needs to consider the fact that he has to forego a certain
number of normal computer sales when he completes the order for
Zucchini Computers. He needs to make sure he has materials
available. He has to be sure that the extra costs attached to this order
are not too high and that workers can be easily trained to create the
new computer.
4)
a) Breakeven Point Calculation
Total Revenues Total Variable Cost Fixed Costs = Operating Income
900,000 495,000 247,500 = 0perating Income
500Q 275Q 247,500 = 0
Where Q is quantity and Operating income is 0.
225Q 247500 = 0
Q = 1100 tonnes
b)
Sales (500 x 2100)
Variable Costs (275 x 2100)
Contribution Margin
Fixed Costs
Manufacturing
Selling
$1,050,0
00
577,500
472,500
90,000
112,500
Anoosha Lalani
260605495
Administration
Income Before Taxes
Income taxes @ 40%
Net Income
45,000
225,000
90,000
$135,00
0
$6,000
240
765
675
2,880
$1,440
Anoosha Lalani
260605495